[PPB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.73%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 8,298,186 5,396,528 2,578,036 9,319,768 6,750,560 4,252,082 2,121,768 147.61%
PBT 526,496 332,422 184,533 707,360 526,227 329,542 158,431 122.20%
Tax -258,399 -161,246 -86,628 -336,107 -254,698 -160,861 -75,450 126.69%
NP 268,097 171,176 97,905 371,253 271,529 168,681 82,981 118.07%
-
NP to SH 268,097 171,176 97,905 371,253 271,529 168,681 82,981 118.07%
-
Tax Rate 49.08% 48.51% 46.94% 47.52% 48.40% 48.81% 47.62% -
Total Cost 8,030,089 5,225,352 2,480,131 8,948,515 6,479,031 4,083,401 2,038,787 148.77%
-
Net Worth 3,042,523 3,046,726 3,041,137 2,953,539 2,850,711 2,806,443 2,767,669 6.49%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 101,417 49,061 - 100,675 - 44,157 - -
Div Payout % 37.83% 28.66% - 27.12% - 26.18% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,042,523 3,046,726 3,041,137 2,953,539 2,850,711 2,806,443 2,767,669 6.49%
NOSH 507,087 490,616 490,506 490,621 490,655 490,636 490,721 2.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.23% 3.17% 3.80% 3.98% 4.02% 3.97% 3.91% -
ROE 8.81% 5.62% 3.22% 12.57% 9.52% 6.01% 3.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,636.44 1,099.95 525.59 1,899.59 1,375.82 866.65 432.38 142.27%
EPS 26.44 34.89 19.96 75.67 55.34 34.38 16.91 34.60%
DPS 20.00 10.00 0.00 20.52 0.00 9.00 0.00 -
NAPS 6.00 6.21 6.20 6.02 5.81 5.72 5.64 4.19%
Adjusted Per Share Value based on latest NOSH - 490,526
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 583.33 379.35 181.23 655.14 474.54 298.90 149.15 147.61%
EPS 18.85 12.03 6.88 26.10 19.09 11.86 5.83 118.18%
DPS 7.13 3.45 0.00 7.08 0.00 3.10 0.00 -
NAPS 2.1388 2.1417 2.1378 2.0762 2.0039 1.9728 1.9456 6.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.55 6.50 7.80 6.55 5.30 4.62 4.08 -
P/RPS 0.40 0.59 1.48 0.34 0.39 0.53 0.94 -43.33%
P/EPS 12.39 18.63 39.08 8.66 9.58 13.44 24.13 -35.79%
EY 8.07 5.37 2.56 11.55 10.44 7.44 4.14 55.85%
DY 3.05 1.54 0.00 3.13 0.00 1.95 0.00 -
P/NAPS 1.09 1.05 1.26 1.09 0.91 0.81 0.72 31.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 -
Price 6.60 6.10 6.50 7.90 5.75 5.45 4.48 -
P/RPS 0.40 0.55 1.24 0.42 0.42 0.63 1.04 -47.02%
P/EPS 12.48 17.48 32.57 10.44 10.39 15.85 26.49 -39.37%
EY 8.01 5.72 3.07 9.58 9.62 6.31 3.77 65.04%
DY 3.03 1.64 0.00 2.60 0.00 1.65 0.00 -
P/NAPS 1.10 0.98 1.05 1.31 0.99 0.95 0.79 24.61%

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