[PPB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.35%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,750,560 4,252,082 2,121,768 7,857,980 5,658,668 3,490,573 1,512,299 170.85%
PBT 526,227 329,542 158,431 500,747 340,297 182,614 89,443 225.54%
Tax -254,698 -160,861 -75,450 -257,751 -169,597 -90,120 -43,765 223.19%
NP 271,529 168,681 82,981 242,996 170,700 92,494 45,678 227.79%
-
NP to SH 271,529 168,681 82,981 242,996 170,700 92,494 45,678 227.79%
-
Tax Rate 48.40% 48.81% 47.62% 51.47% 49.84% 49.35% 48.93% -
Total Cost 6,479,031 4,083,401 2,038,787 7,614,984 5,487,968 3,398,079 1,466,621 168.98%
-
Net Worth 2,850,711 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 1.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 44,157 - 210,963 159,954 441 - -
Div Payout % - 26.18% - 86.82% 93.71% 0.48% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,850,711 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 1.52%
NOSH 490,655 490,636 490,721 490,612 490,658 490,684 490,633 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 3.97% 3.91% 3.09% 3.02% 2.65% 3.02% -
ROE 9.52% 6.01% 3.00% 9.12% 6.03% 3.32% 1.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,375.82 866.65 432.38 1,601.67 1,153.28 711.37 308.23 170.85%
EPS 55.34 34.38 16.91 49.53 34.79 18.85 9.31 227.78%
DPS 0.00 9.00 0.00 43.00 32.60 0.09 0.00 -
NAPS 5.81 5.72 5.64 5.43 5.77 5.68 5.68 1.51%
Adjusted Per Share Value based on latest NOSH - 490,515
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 474.52 298.90 149.15 552.37 397.77 245.37 106.31 170.84%
EPS 19.09 11.86 5.83 17.08 12.00 6.50 3.21 227.89%
DPS 0.00 3.10 0.00 14.83 11.24 0.03 0.00 -
NAPS 2.0039 1.9728 1.9455 1.8726 1.9901 1.9592 1.9589 1.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.30 4.62 4.08 3.94 3.84 3.94 3.56 -
P/RPS 0.39 0.53 0.94 0.25 0.33 0.55 1.15 -51.33%
P/EPS 9.58 13.44 24.13 7.95 11.04 20.90 38.24 -60.22%
EY 10.44 7.44 4.14 12.57 9.06 4.78 2.62 151.13%
DY 0.00 1.95 0.00 10.91 8.49 0.02 0.00 -
P/NAPS 0.91 0.81 0.72 0.73 0.67 0.69 0.63 27.75%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 -
Price 5.75 5.45 4.48 3.92 4.10 3.94 3.88 -
P/RPS 0.42 0.63 1.04 0.24 0.36 0.55 1.26 -51.89%
P/EPS 10.39 15.85 26.49 7.91 11.78 20.90 41.68 -60.35%
EY 9.62 6.31 3.77 12.63 8.49 4.78 2.40 152.12%
DY 0.00 1.65 0.00 10.97 7.95 0.02 0.00 -
P/NAPS 0.99 0.95 0.79 0.72 0.71 0.69 0.68 28.42%

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