[PPB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -78.29%

YoY- -11.16%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Cumulative Result
Revenue	10,687,950	7,820,662	5,316,786	2,584,422	10,999,682	8,298,186	5,396,528	57.51%
YoY %	36.66%	47.09%	105.72%	-76.50%	32.56%	53.77%	-	-
Horiz. %	198.05%	144.92%	98.52%	47.89%	203.83%	153.77%	100.00%	-
PBT	608,501	450,076	304,672	148,773	733,508	526,496	332,422	49.47%
YoY %	35.20%	47.72%	104.79%	-79.72%	39.32%	58.38%	-	-
Horiz. %	183.05%	135.39%	91.65%	44.75%	220.66%	158.38%	100.00%	-
Tax	-140,266	-106,541	-79,024	-61,792	-332,844	-258,399	-161,246	-8.85%
YoY %	-31.65%	-34.82%	-27.89%	81.44%	-28.81%	-60.25%	-	-
Horiz. %	86.99%	66.07%	49.01%	38.32%	206.42%	160.25%	100.00%	-
NP	468,235	343,535	225,648	86,981	400,664	268,097	171,176	95.23%
YoY %	36.30%	52.24%	159.42%	-78.29%	49.45%	56.62%	-	-
Horiz. %	273.54%	200.69%	131.82%	50.81%	234.07%	156.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,579	286,504	188,621	86,981	400,664	268,097	171,176	74.23%
YoY %	37.72%	51.89%	116.85%	-78.29%	49.45%	56.62%	-	-
Horiz. %	230.51%	167.37%	110.19%	50.81%	234.07%	156.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	23.67%	25.94%	41.53%	45.38%	49.08%	48.51%	-
YoY %	-2.62%	-8.75%	-37.54%	-8.48%	-7.54%	1.18%	-	-
Horiz. %	47.52%	48.79%	53.47%	85.61%	93.55%	101.18%	100.00%	-
Total Cost	10,219,715	7,477,127	5,091,138	2,497,441	10,599,018	8,030,089	5,225,352	56.20%
YoY %	36.68%	46.87%	103.85%	-76.44%	31.99%	53.68%	-	-
Horiz. %	195.58%	143.09%	97.43%	47.79%	202.84%	153.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,220,857	4,077,673	4,019,014	2,108,177	3,499,202	3,042,523	3,046,726	24.19%
YoY %	3.51%	1.46%	90.64%	-39.75%	15.01%	-0.14%	-	-
Horiz. %	138.54%	133.84%	131.91%	69.19%	114.85%	99.86%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	237,126	59,268	59,277	-	158,574	101,417	49,061	185.04%
YoY %	300.09%	-0.02%	0.00%	-	56.36%	106.72%	-	-
Horiz. %	483.33%	120.80%	120.82%	-	323.22%	206.72%	100.00%	-
Div Payout %	60.10%	20.69%	31.43%	-	39.58%	37.83%	28.66%	-
YoY %	190.48%	-34.17%	0.00%	-	4.63%	32.00%	-	-
Horiz. %	209.70%	72.19%	109.67%	-	138.10%	132.00%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	4,220,857	4,077,673	4,019,014	2,108,177	3,499,202	3,042,523	3,046,726	24.19%
YoY %	3.51%	1.46%	90.64%	-39.75%	15.01%	-0.14%	-	-
Horiz. %	138.54%	133.84%	131.91%	69.19%	114.85%	99.86%	100.00%	-
NOSH	1,185,634	1,185,370	1,185,549	592,917	528,580	507,087	490,616	79.79%
YoY %	0.02%	-0.02%	99.95%	12.17%	4.24%	3.36%	-	-
Horiz. %	241.66%	241.61%	241.64%	120.85%	107.74%	103.36%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	4.38%	4.39%	4.24%	3.37%	3.64%	3.23%	3.17%	-
YoY %	-0.23%	3.54%	25.82%	-7.42%	12.69%	1.89%	-	-
Horiz. %	138.17%	138.49%	133.75%	106.31%	114.83%	101.89%	100.00%	-
ROE	9.35%	7.03%	4.69%	4.13%	11.45%	8.81%	5.62%	-
YoY %	33.00%	49.89%	13.56%	-63.93%	29.97%	56.76%	-	-
Horiz. %	166.37%	125.09%	83.45%	73.49%	203.74%	156.76%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	901.45	659.77	448.47	435.88	2,080.99	1,636.44	1,099.95	-12.39%
YoY %	36.63%	47.12%	2.89%	-79.05%	27.17%	48.77%	-	-
Horiz. %	81.95%	59.98%	40.77%	39.63%	189.19%	148.77%	100.00%	-
EPS	33.28	24.17	15.91	7.34	75.80	26.44	34.89	-3.09%
YoY %	37.69%	51.92%	116.76%	-90.32%	186.69%	-24.22%	-	-
Horiz. %	95.39%	69.27%	45.60%	21.04%	217.25%	75.78%	100.00%	-
DPS	20.00	5.00	5.00	0.00	30.00	20.00	10.00	58.53%
YoY %	300.00%	0.00%	0.00%	0.00%	50.00%	100.00%	-	-
Horiz. %	200.00%	50.00%	50.00%	0.00%	300.00%	200.00%	100.00%	-
NAPS	3.56	3.44	3.39	3.5556	6.62	6.00	6.21	-30.92%
YoY %	3.49%	1.47%	-4.66%	-46.29%	10.33%	-3.38%	-	-
Horiz. %	57.33%	55.39%	54.59%	57.26%	106.60%	96.62%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 592,917
RPS	751.32	549.76	373.75	181.67	773.23	583.33	379.35	57.51%
YoY %	36.66%	47.09%	105.73%	-76.51%	32.55%	53.77%	-	-
Horiz. %	198.05%	144.92%	98.52%	47.89%	203.83%	153.77%	100.00%	-
EPS	27.74	20.14	13.26	6.11	28.17	18.85	12.03	74.27%
YoY %	37.74%	51.89%	117.02%	-78.31%	49.44%	56.69%	-	-
Horiz. %	230.59%	167.41%	110.22%	50.79%	234.16%	156.69%	100.00%	-
DPS	16.67	4.17	4.17	0.00	11.15	7.13	3.45	184.99%
YoY %	299.76%	0.00%	0.00%	0.00%	56.38%	106.67%	-	-
Horiz. %	483.19%	120.87%	120.87%	0.00%	323.19%	206.67%	100.00%	-
NAPS	2.9671	2.8664	2.8252	1.482	2.4598	2.1388	2.1417	24.20%
YoY %	3.51%	1.46%	90.63%	-39.75%	15.01%	-0.14%	-	-
Horiz. %	138.54%	133.84%	131.91%	69.20%	114.85%	99.86%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.16	4.24	3.72	6.70	6.80	6.55	6.50	-
P/RPS	0.46	0.64	0.83	1.54	0.33	0.40	0.59	-15.25%
YoY %	-28.12%	-22.89%	-46.10%	366.67%	-17.50%	-32.20%	-	-
Horiz. %	77.97%	108.47%	140.68%	261.02%	55.93%	67.80%	100.00%	-
P/EPS	12.50	17.54	23.38	45.67	8.97	12.39	18.63	-23.30%
YoY %	-28.73%	-24.98%	-48.81%	409.14%	-27.60%	-33.49%	-	-
Horiz. %	67.10%	94.15%	125.50%	245.14%	48.15%	66.51%	100.00%	-
EY	8.00	5.70	4.28	2.19	11.15	8.07	5.37	30.34%
YoY %	40.35%	33.18%	95.43%	-80.36%	38.17%	50.28%	-	-
Horiz. %	148.98%	106.15%	79.70%	40.78%	207.64%	150.28%	100.00%	-
DY	4.81	1.18	1.34	0.00	4.41	3.05	1.54	113.23%
YoY %	307.63%	-11.94%	0.00%	0.00%	44.59%	98.05%	-	-
Horiz. %	312.34%	76.62%	87.01%	0.00%	286.36%	198.05%	100.00%	-
P/NAPS	1.17	1.23	1.10	1.88	1.03	1.09	1.05	7.45%
YoY %	-4.88%	11.82%	-41.49%	82.52%	-5.50%	3.81%	-	-
Horiz. %	111.43%	117.14%	104.76%	179.05%	98.10%	103.81%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	24/11/05	25/08/05	26/05/05	23/02/05	01/12/04	25/08/04	-
Price	4.12	4.18	4.14	7.10	6.65	6.60	6.10	-
P/RPS	0.46	0.63	0.92	1.63	0.32	0.40	0.55	-11.20%
YoY %	-26.98%	-31.52%	-43.56%	409.38%	-20.00%	-27.27%	-	-
Horiz. %	83.64%	114.55%	167.27%	296.36%	58.18%	72.73%	100.00%	-
P/EPS	12.38	17.29	26.02	48.40	8.77	12.48	17.48	-20.49%
YoY %	-28.40%	-33.55%	-46.24%	451.88%	-29.73%	-28.60%	-	-
Horiz. %	70.82%	98.91%	148.86%	276.89%	50.17%	71.40%	100.00%	-
EY	8.08	5.78	3.84	2.07	11.40	8.01	5.72	25.81%
YoY %	39.79%	50.52%	85.51%	-81.84%	42.32%	40.03%	-	-
Horiz. %	141.26%	101.05%	67.13%	36.19%	199.30%	140.03%	100.00%	-
DY	4.85	1.20	1.21	0.00	4.51	3.03	1.64	105.62%
YoY %	304.17%	-0.83%	0.00%	0.00%	48.84%	84.76%	-	-
Horiz. %	295.73%	73.17%	73.78%	0.00%	275.00%	184.76%	100.00%	-
P/NAPS	1.16	1.22	1.22	2.00	1.00	1.10	0.98	11.86%
YoY %	-4.92%	0.00%	-39.00%	100.00%	-9.09%	12.24%	-	-
Horiz. %	118.37%	124.49%	124.49%	204.08%	102.04%	112.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos