[PPB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -65.85%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,319,768 6,750,560 4,252,082 2,121,768 7,857,980 5,658,668 3,490,573 92.11%
PBT 707,360 526,227 329,542 158,431 500,747 340,297 182,614 146.03%
Tax -336,107 -254,698 -160,861 -75,450 -257,751 -169,597 -90,120 139.91%
NP 371,253 271,529 168,681 82,981 242,996 170,700 92,494 151.92%
-
NP to SH 371,253 271,529 168,681 82,981 242,996 170,700 92,494 151.92%
-
Tax Rate 47.52% 48.40% 48.81% 47.62% 51.47% 49.84% 49.35% -
Total Cost 8,948,515 6,479,031 4,083,401 2,038,787 7,614,984 5,487,968 3,398,079 90.36%
-
Net Worth 2,953,539 2,850,711 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 3.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 100,675 - 44,157 - 210,963 159,954 441 3598.50%
Div Payout % 27.12% - 26.18% - 86.82% 93.71% 0.48% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,953,539 2,850,711 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 3.93%
NOSH 490,621 490,655 490,636 490,721 490,612 490,658 490,684 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.98% 4.02% 3.97% 3.91% 3.09% 3.02% 2.65% -
ROE 12.57% 9.52% 6.01% 3.00% 9.12% 6.03% 3.32% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,899.59 1,375.82 866.65 432.38 1,601.67 1,153.28 711.37 92.13%
EPS 75.67 55.34 34.38 16.91 49.53 34.79 18.85 151.94%
DPS 20.52 0.00 9.00 0.00 43.00 32.60 0.09 3595.40%
NAPS 6.02 5.81 5.72 5.64 5.43 5.77 5.68 3.94%
Adjusted Per Share Value based on latest NOSH - 490,721
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 655.14 474.54 298.90 149.15 552.38 397.78 245.37 92.11%
EPS 26.10 19.09 11.86 5.83 17.08 12.00 6.50 151.99%
DPS 7.08 0.00 3.10 0.00 14.83 11.24 0.03 3681.10%
NAPS 2.0762 2.0039 1.9728 1.9456 1.8727 1.9901 1.9592 3.93%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.55 5.30 4.62 4.08 3.94 3.84 3.94 -
P/RPS 0.34 0.39 0.53 0.94 0.25 0.33 0.55 -27.36%
P/EPS 8.66 9.58 13.44 24.13 7.95 11.04 20.90 -44.33%
EY 11.55 10.44 7.44 4.14 12.57 9.06 4.78 79.77%
DY 3.13 0.00 1.95 0.00 10.91 8.49 0.02 2777.47%
P/NAPS 1.09 0.91 0.81 0.72 0.73 0.67 0.69 35.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 -
Price 7.90 5.75 5.45 4.48 3.92 4.10 3.94 -
P/RPS 0.42 0.42 0.63 1.04 0.24 0.36 0.55 -16.41%
P/EPS 10.44 10.39 15.85 26.49 7.91 11.78 20.90 -36.96%
EY 9.58 9.62 6.31 3.77 12.63 8.49 4.78 58.76%
DY 2.60 0.00 1.65 0.00 10.97 7.95 0.02 2443.57%
P/NAPS 1.31 0.99 0.95 0.79 0.72 0.71 0.69 53.14%

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