[PPB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.02%
YoY- 127.45%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,488,566 3,506,248 3,301,448 3,235,552 2,989,442 2,904,742 2,836,264 -8.31%
PBT 1,220,339 1,378,816 1,550,226 1,667,876 563,936 589,250 407,616 107.03%
Tax 73,085 -136,062 -109,026 -130,584 6,438,576 8,667,025 13,034,718 -96.79%
NP 1,293,424 1,242,753 1,441,200 1,537,292 7,002,512 9,256,276 13,442,334 -78.85%
-
NP to SH 1,286,509 1,230,970 1,432,442 1,532,392 6,972,965 9,200,273 13,363,386 -78.84%
-
Tax Rate -5.99% 9.87% 7.03% 7.83% -1,141.72% -1,470.86% -3,197.79% -
Total Cost 1,195,142 2,263,494 1,860,248 1,698,260 -4,013,070 -6,351,533 -10,606,070 -
-
Net Worth 12,234,401 11,795,221 11,368,023 11,675,481 11,428,151 11,297,818 11,155,518 6.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,007,678 1,059,001 1,588,441 - 355,647 79,033 118,549 313.80%
Div Payout % 78.33% 86.03% 110.89% - 5.10% 0.86% 0.89% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 12,234,401 11,795,221 11,368,023 11,675,481 11,428,151 11,297,818 11,155,518 6.31%
NOSH 1,185,504 1,185,449 1,185,403 1,185,327 1,185,492 1,185,500 1,185,496 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 51.97% 35.44% 43.65% 47.51% 234.24% 318.66% 473.95% -
ROE 10.52% 10.44% 12.60% 13.12% 61.02% 81.43% 119.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.92 295.77 278.51 272.97 252.17 245.02 239.25 -8.31%
EPS 108.52 103.84 120.84 129.28 588.19 776.07 1,127.24 -78.84%
DPS 85.00 89.33 134.00 0.00 30.00 6.67 10.00 313.80%
NAPS 10.32 9.95 9.59 9.85 9.64 9.53 9.41 6.31%
Adjusted Per Share Value based on latest NOSH - 1,185,327
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 174.93 246.47 232.07 227.44 210.14 204.19 199.37 -8.31%
EPS 90.43 86.53 100.69 107.72 490.16 646.72 939.36 -78.84%
DPS 70.83 74.44 111.66 0.00 25.00 5.56 8.33 313.90%
NAPS 8.60 8.2913 7.991 8.2071 8.0333 7.9417 7.8416 6.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.30 8.55 10.80 10.20 11.00 9.20 7.60 -
P/RPS 4.43 2.89 3.88 3.74 4.36 3.75 3.18 24.60%
P/EPS 8.57 8.23 8.94 7.89 1.87 1.19 0.67 442.72%
EY 11.67 12.15 11.19 12.67 53.47 84.36 148.32 -81.49%
DY 9.14 10.45 12.41 0.00 2.73 0.72 1.32 261.16%
P/NAPS 0.90 0.86 1.13 1.04 1.14 0.97 0.81 7.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 26/08/08 29/05/08 29/02/08 29/11/07 24/08/07 -
Price 9.70 8.55 8.80 11.00 10.80 10.30 6.85 -
P/RPS 4.62 2.89 3.16 4.03 4.28 4.20 2.86 37.47%
P/EPS 8.94 8.23 7.28 8.51 1.84 1.33 0.61 494.02%
EY 11.19 12.15 13.73 11.75 54.46 75.35 164.56 -83.20%
DY 8.76 10.45 15.23 0.00 2.78 0.65 1.46 228.40%
P/NAPS 0.94 0.86 0.92 1.12 1.12 1.08 0.73 18.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment