[PPB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 116.85%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 598,069 10,687,950 7,820,662 5,316,786 2,584,422 10,999,682 8,298,186 -82.70%
PBT 48,873 608,501 450,076 304,672 148,773 733,508 526,496 -79.52%
Tax 57,357 -140,266 -106,541 -79,024 -61,792 -332,844 -258,399 -
NP 106,230 468,235 343,535 225,648 86,981 400,664 268,097 -46.08%
-
NP to SH 87,620 394,579 286,504 188,621 86,981 400,664 268,097 -52.58%
-
Tax Rate -117.36% 23.05% 23.67% 25.94% 41.53% 45.38% 49.08% -
Total Cost 491,839 10,219,715 7,477,127 5,091,138 2,497,441 10,599,018 8,030,089 -84.48%
-
Net Worth 4,346,497 4,220,857 4,077,673 4,019,014 2,108,177 3,499,202 3,042,523 26.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 237,126 59,268 59,277 - 158,574 101,417 -
Div Payout % - 60.10% 20.69% 31.43% - 39.58% 37.83% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 4,346,497 4,220,857 4,077,673 4,019,014 2,108,177 3,499,202 3,042,523 26.87%
NOSH 1,185,656 1,185,634 1,185,370 1,185,549 592,917 528,580 507,087 76.25%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.76% 4.38% 4.39% 4.24% 3.37% 3.64% 3.23% -
ROE 2.02% 9.35% 7.03% 4.69% 4.13% 11.45% 8.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.44 901.45 659.77 448.47 435.88 2,080.99 1,636.44 -90.19%
EPS 7.39 33.28 24.17 15.91 7.34 75.80 26.44 -57.28%
DPS 0.00 20.00 5.00 5.00 0.00 30.00 20.00 -
NAPS 3.6659 3.56 3.44 3.39 3.5556 6.62 6.00 -28.01%
Adjusted Per Share Value based on latest NOSH - 1,185,997
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.04 751.32 549.76 373.75 181.67 773.23 583.33 -82.70%
EPS 6.16 27.74 20.14 13.26 6.11 28.17 18.85 -52.58%
DPS 0.00 16.67 4.17 4.17 0.00 11.15 7.13 -
NAPS 3.0554 2.9671 2.8664 2.8252 1.482 2.4598 2.1388 26.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.30 4.16 4.24 3.72 6.70 6.80 6.55 -
P/RPS 8.52 0.46 0.64 0.83 1.54 0.33 0.40 669.83%
P/EPS 58.19 12.50 17.54 23.38 45.67 8.97 12.39 180.71%
EY 1.72 8.00 5.70 4.28 2.19 11.15 8.07 -64.35%
DY 0.00 4.81 1.18 1.34 0.00 4.41 3.05 -
P/NAPS 1.17 1.17 1.23 1.10 1.88 1.03 1.09 4.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 23/02/05 01/12/04 -
Price 3.90 4.12 4.18 4.14 7.10 6.65 6.60 -
P/RPS 7.73 0.46 0.63 0.92 1.63 0.32 0.40 621.43%
P/EPS 52.77 12.38 17.29 26.02 48.40 8.77 12.48 161.71%
EY 1.89 8.08 5.78 3.84 2.07 11.40 8.01 -61.84%
DY 0.00 4.85 1.20 1.21 0.00 4.51 3.03 -
P/NAPS 1.06 1.16 1.22 1.22 2.00 1.00 1.10 -2.44%

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