[PPB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

15-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -77.79%

YoY- 0.73%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	2,590,526	1,919,313	1,212,515	598,069	10,687,950	7,820,662	5,316,786	-37.99%
YoY %	34.97%	58.29%	102.74%	-94.40%	36.66%	47.09%	-	-
Horiz. %	48.72%	36.10%	22.81%	11.25%	201.02%	147.09%	100.00%	-
PBT	392,040	311,503	196,028	48,873	608,501	450,076	304,672	18.24%
YoY %	25.85%	58.91%	301.10%	-91.97%	35.20%	47.72%	-	-
Horiz. %	128.68%	102.24%	64.34%	16.04%	199.72%	147.72%	100.00%	-
Tax	302,210	198,299	123,815	57,357	-140,266	-106,541	-79,024	-
YoY %	52.40%	60.16%	115.87%	140.89%	-31.65%	-34.82%	-	-
Horiz. %	-382.43%	-250.94%	-156.68%	-72.58%	177.50%	134.82%	100.00%	-
NP	694,250	509,802	319,843	106,230	468,235	343,535	225,648	111.10%
YoY %	36.18%	59.39%	201.09%	-77.31%	36.30%	52.24%	-	-
Horiz. %	307.67%	225.93%	141.74%	47.08%	207.51%	152.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,665	407,499	242,958	87,620	394,579	286,504	188,621	106.32%
YoY %	37.59%	67.72%	177.29%	-77.79%	37.72%	51.89%	-	-
Horiz. %	297.24%	216.04%	128.81%	46.45%	209.19%	151.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-77.09%	-63.66%	-63.16%	-117.36%	23.05%	23.67%	25.94%	-
YoY %	-21.10%	-0.79%	46.18%	-609.15%	-2.62%	-8.75%	-	-
Horiz. %	-297.19%	-245.41%	-243.48%	-452.43%	88.86%	91.25%	100.00%	-
Total Cost	1,896,276	1,409,511	892,672	491,839	10,219,715	7,477,127	5,091,138	-48.13%
YoY %	34.53%	57.90%	81.50%	-95.19%	36.68%	46.87%	-	-
Horiz. %	37.25%	27.69%	17.53%	9.66%	200.74%	146.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,647,508	4,505,371	4,372,532	4,346,497	4,220,857	4,077,673	4,019,014	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	237,117	59,281	59,286	-	237,126	59,268	59,277	151.35%
YoY %	299.99%	-0.01%	0.00%	-	300.09%	-0.02%	-	-
Horiz. %	400.02%	100.01%	100.02%	-	400.03%	99.98%	100.00%	-
Div Payout %	42.29%	14.55%	24.40%	-	60.10%	20.69%	31.43%	-
YoY %	190.65%	-40.37%	0.00%	-	190.48%	-34.17%	-	-
Horiz. %	134.55%	46.29%	77.63%	-	191.22%	65.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	4,647,508	4,505,371	4,372,532	4,346,497	4,220,857	4,077,673	4,019,014	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-
NOSH	1,185,588	1,185,624	1,185,739	1,185,656	1,185,634	1,185,370	1,185,549	0.00%
YoY %	-0.00%	-0.01%	0.01%	0.00%	0.02%	-0.02%	-	-
Horiz. %	100.00%	100.01%	100.02%	100.01%	100.01%	99.98%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	26.80%	26.56%	26.38%	17.76%	4.38%	4.39%	4.24%	-
YoY %	0.90%	0.68%	48.54%	305.48%	-0.23%	3.54%	-	-
Horiz. %	632.08%	626.42%	622.17%	418.87%	103.30%	103.54%	100.00%	-
ROE	12.06%	9.04%	5.56%	2.02%	9.35%	7.03%	4.69%	-
YoY %	33.41%	62.59%	175.25%	-78.40%	33.00%	49.89%	-	-
Horiz. %	257.14%	192.75%	118.55%	43.07%	199.36%	149.89%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	218.50	161.88	102.26	50.44	901.45	659.77	448.47	-38.00%
YoY %	34.98%	58.30%	102.74%	-94.40%	36.63%	47.12%	-	-
Horiz. %	48.72%	36.10%	22.80%	11.25%	201.01%	147.12%	100.00%	-
EPS	47.29	34.37	20.49	7.39	33.28	24.17	15.91	106.31%
YoY %	37.59%	67.74%	177.27%	-77.79%	37.69%	51.92%	-	-
Horiz. %	297.23%	216.03%	128.79%	46.45%	209.18%	151.92%	100.00%	-
DPS	20.00	5.00	5.00	0.00	20.00	5.00	5.00	151.34%
YoY %	300.00%	0.00%	0.00%	0.00%	300.00%	0.00%	-	-
Horiz. %	400.00%	100.00%	100.00%	0.00%	400.00%	100.00%	100.00%	-
NAPS	3.92	3.80	3.6876	3.6659	3.56	3.44	3.39	10.13%
YoY %	3.16%	3.05%	0.59%	2.97%	3.49%	1.47%	-	-
Horiz. %	115.63%	112.09%	108.78%	108.14%	105.01%	101.47%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,656
RPS	182.10	134.92	85.23	42.04	751.32	549.76	373.75	-38.00%
YoY %	34.97%	58.30%	102.74%	-94.40%	36.66%	47.09%	-	-
Horiz. %	48.72%	36.10%	22.80%	11.25%	201.02%	147.09%	100.00%	-
EPS	39.41	28.65	17.08	6.16	27.74	20.14	13.26	106.30%
YoY %	37.56%	67.74%	177.27%	-77.79%	37.74%	51.89%	-	-
Horiz. %	297.21%	216.06%	128.81%	46.46%	209.20%	151.89%	100.00%	-
DPS	16.67	4.17	4.17	0.00	16.67	4.17	4.17	151.24%
YoY %	299.76%	0.00%	0.00%	0.00%	299.76%	0.00%	-	-
Horiz. %	399.76%	100.00%	100.00%	0.00%	399.76%	100.00%	100.00%	-
NAPS	3.267	3.1671	3.0737	3.0554	2.9671	2.8664	2.8252	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	5.45	4.40	4.00	4.30	4.16	4.24	3.72	-
P/RPS	2.49	2.72	3.91	8.52	0.46	0.64	0.83	107.59%
YoY %	-8.46%	-30.43%	-54.11%	1,752.17%	-28.12%	-22.89%	-	-
Horiz. %	300.00%	327.71%	471.08%	1,026.51%	55.42%	77.11%	100.00%	-
P/EPS	11.52	12.80	19.52	58.19	12.50	17.54	23.38	-37.53%
YoY %	-10.00%	-34.43%	-66.45%	365.52%	-28.73%	-24.98%	-	-
Horiz. %	49.27%	54.75%	83.49%	248.89%	53.46%	75.02%	100.00%	-
EY	8.68	7.81	5.12	1.72	8.00	5.70	4.28	60.01%
YoY %	11.14%	52.54%	197.67%	-78.50%	40.35%	33.18%	-	-
Horiz. %	202.80%	182.48%	119.63%	40.19%	186.92%	133.18%	100.00%	-
DY	3.67	1.14	1.25	0.00	4.81	1.18	1.34	95.39%
YoY %	221.93%	-8.80%	0.00%	0.00%	307.63%	-11.94%	-	-
Horiz. %	273.88%	85.07%	93.28%	0.00%	358.96%	88.06%	100.00%	-
P/NAPS	1.39	1.16	1.08	1.17	1.17	1.23	1.10	16.83%
YoY %	19.83%	7.41%	-7.69%	0.00%	-4.88%	11.82%	-	-
Horiz. %	126.36%	105.45%	98.18%	106.36%	106.36%	111.82%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	24/11/06	24/08/06	15/06/06	28/02/06	24/11/05	25/08/05	-
Price	6.00	4.68	4.68	3.90	4.12	4.18	4.14	-
P/RPS	2.75	2.89	4.58	7.73	0.46	0.63	0.92	107.09%
YoY %	-4.84%	-36.90%	-40.75%	1,580.43%	-26.98%	-31.52%	-	-
Horiz. %	298.91%	314.13%	497.83%	840.22%	50.00%	68.48%	100.00%	-
P/EPS	12.69	13.62	22.84	52.77	12.38	17.29	26.02	-37.96%
YoY %	-6.83%	-40.37%	-56.72%	326.25%	-28.40%	-33.55%	-	-
Horiz. %	48.77%	52.34%	87.78%	202.81%	47.58%	66.45%	100.00%	-
EY	7.88	7.34	4.38	1.89	8.08	5.78	3.84	61.27%
YoY %	7.36%	67.58%	131.75%	-76.61%	39.79%	50.52%	-	-
Horiz. %	205.21%	191.15%	114.06%	49.22%	210.42%	150.52%	100.00%	-
DY	3.33	1.07	1.07	0.00	4.85	1.20	1.21	96.02%
YoY %	211.21%	0.00%	0.00%	0.00%	304.17%	-0.83%	-	-
Horiz. %	275.21%	88.43%	88.43%	0.00%	400.83%	99.17%	100.00%	-
P/NAPS	1.53	1.23	1.27	1.06	1.16	1.22	1.22	16.24%
YoY %	24.39%	-3.15%	19.81%	-8.62%	-4.92%	0.00%	-	-
Horiz. %	125.41%	100.82%	104.10%	86.89%	95.08%	100.00%	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