[PPB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.72%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,919,313 1,212,515 598,069 10,687,950 7,820,662 5,316,786 2,584,422 -17.97%
PBT 311,503 196,028 48,873 608,501 450,076 304,672 148,773 63.59%
Tax 198,299 123,815 57,357 -140,266 -106,541 -79,024 -61,792 -
NP 509,802 319,843 106,230 468,235 343,535 225,648 86,981 224.72%
-
NP to SH 407,499 242,958 87,620 394,579 286,504 188,621 86,981 179.72%
-
Tax Rate -63.66% -63.16% -117.36% 23.05% 23.67% 25.94% 41.53% -
Total Cost 1,409,511 892,672 491,839 10,219,715 7,477,127 5,091,138 2,497,441 -31.68%
-
Net Worth 4,505,371 4,372,532 4,346,497 4,220,857 4,077,673 4,019,014 2,108,177 65.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 59,281 59,286 - 237,126 59,268 59,277 - -
Div Payout % 14.55% 24.40% - 60.10% 20.69% 31.43% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,505,371 4,372,532 4,346,497 4,220,857 4,077,673 4,019,014 2,108,177 65.83%
NOSH 1,185,624 1,185,739 1,185,656 1,185,634 1,185,370 1,185,549 592,917 58.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.56% 26.38% 17.76% 4.38% 4.39% 4.24% 3.37% -
ROE 9.04% 5.56% 2.02% 9.35% 7.03% 4.69% 4.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 161.88 102.26 50.44 901.45 659.77 448.47 435.88 -48.30%
EPS 34.37 20.49 7.39 33.28 24.17 15.91 7.34 179.62%
DPS 5.00 5.00 0.00 20.00 5.00 5.00 0.00 -
NAPS 3.80 3.6876 3.6659 3.56 3.44 3.39 3.5556 4.52%
Adjusted Per Share Value based on latest NOSH - 1,185,032
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 134.92 85.23 42.04 751.30 549.74 373.74 181.67 -17.97%
EPS 28.64 17.08 6.16 27.74 20.14 13.26 6.11 179.82%
DPS 4.17 4.17 0.00 16.67 4.17 4.17 0.00 -
NAPS 3.167 3.0736 3.0553 2.967 2.8664 2.8251 1.4819 65.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.40 4.00 4.30 4.16 4.24 3.72 6.70 -
P/RPS 2.72 3.91 8.52 0.46 0.64 0.83 1.54 46.06%
P/EPS 12.80 19.52 58.19 12.50 17.54 23.38 45.67 -57.13%
EY 7.81 5.12 1.72 8.00 5.70 4.28 2.19 133.23%
DY 1.14 1.25 0.00 4.81 1.18 1.34 0.00 -
P/NAPS 1.16 1.08 1.17 1.17 1.23 1.10 1.88 -27.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 24/08/06 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 4.68 4.68 3.90 4.12 4.18 4.14 7.10 -
P/RPS 2.89 4.58 7.73 0.46 0.63 0.92 1.63 46.43%
P/EPS 13.62 22.84 52.77 12.38 17.29 26.02 48.40 -57.02%
EY 7.34 4.38 1.89 8.08 5.78 3.84 2.07 132.35%
DY 1.07 1.07 0.00 4.85 1.20 1.21 0.00 -
P/NAPS 1.23 1.27 1.06 1.16 1.22 1.22 2.00 -27.66%

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