[PPB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.97%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,396,528 2,578,036 9,319,768 6,750,560 4,252,082 2,121,768 7,857,980 -22.17%
PBT 332,422 184,533 707,360 526,227 329,542 158,431 500,747 -23.91%
Tax -161,246 -86,628 -336,107 -254,698 -160,861 -75,450 -257,751 -26.87%
NP 171,176 97,905 371,253 271,529 168,681 82,981 242,996 -20.84%
-
NP to SH 171,176 97,905 371,253 271,529 168,681 82,981 242,996 -20.84%
-
Tax Rate 48.51% 46.94% 47.52% 48.40% 48.81% 47.62% 51.47% -
Total Cost 5,225,352 2,480,131 8,948,515 6,479,031 4,083,401 2,038,787 7,614,984 -22.22%
-
Net Worth 3,046,726 3,041,137 2,953,539 2,850,711 2,806,443 2,767,669 2,664,026 9.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 49,061 - 100,675 - 44,157 - 210,963 -62.21%
Div Payout % 28.66% - 27.12% - 26.18% - 86.82% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,046,726 3,041,137 2,953,539 2,850,711 2,806,443 2,767,669 2,664,026 9.37%
NOSH 490,616 490,506 490,621 490,655 490,636 490,721 490,612 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.17% 3.80% 3.98% 4.02% 3.97% 3.91% 3.09% -
ROE 5.62% 3.22% 12.57% 9.52% 6.01% 3.00% 9.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,099.95 525.59 1,899.59 1,375.82 866.65 432.38 1,601.67 -22.17%
EPS 34.89 19.96 75.67 55.34 34.38 16.91 49.53 -20.84%
DPS 10.00 0.00 20.52 0.00 9.00 0.00 43.00 -62.21%
NAPS 6.21 6.20 6.02 5.81 5.72 5.64 5.43 9.36%
Adjusted Per Share Value based on latest NOSH - 490,687
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 379.35 181.23 655.14 474.54 298.90 149.15 552.38 -22.17%
EPS 12.03 6.88 26.10 19.09 11.86 5.83 17.08 -20.85%
DPS 3.45 0.00 7.08 0.00 3.10 0.00 14.83 -62.20%
NAPS 2.1417 2.1378 2.0762 2.0039 1.9728 1.9456 1.8727 9.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 7.80 6.55 5.30 4.62 4.08 3.94 -
P/RPS 0.59 1.48 0.34 0.39 0.53 0.94 0.25 77.35%
P/EPS 18.63 39.08 8.66 9.58 13.44 24.13 7.95 76.51%
EY 5.37 2.56 11.55 10.44 7.44 4.14 12.57 -43.30%
DY 1.54 0.00 3.13 0.00 1.95 0.00 10.91 -72.92%
P/NAPS 1.05 1.26 1.09 0.91 0.81 0.72 0.73 27.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 6.10 6.50 7.90 5.75 5.45 4.48 3.92 -
P/RPS 0.55 1.24 0.42 0.42 0.63 1.04 0.24 73.90%
P/EPS 17.48 32.57 10.44 10.39 15.85 26.49 7.91 69.74%
EY 5.72 3.07 9.58 9.62 6.31 3.77 12.63 -41.05%
DY 1.64 0.00 2.60 0.00 1.65 0.00 10.97 -71.86%
P/NAPS 0.98 1.05 1.31 0.99 0.95 0.79 0.72 22.84%

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