[PPB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.28%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,732,364 2,584,422 2,683,516 2,901,658 2,818,492 2,578,036 2,569,208 4.19%
PBT 155,899 148,773 207,012 194,074 147,889 184,533 181,133 -9.52%
Tax -38,982 -61,792 -74,445 -97,153 -74,618 -86,628 -81,409 -38.82%
NP 116,917 86,981 132,567 96,921 73,271 97,905 99,724 11.19%
-
NP to SH 101,640 86,981 132,567 96,921 73,271 97,905 99,724 1.27%
-
Tax Rate 25.00% 41.53% 35.96% 50.06% 50.46% 46.94% 44.94% -
Total Cost 2,615,447 2,497,441 2,550,949 2,804,737 2,745,221 2,480,131 2,469,484 3.90%
-
Net Worth 4,020,532 3,557,505 3,924,836 3,236,093 3,047,641 3,041,137 2,952,968 22.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 59,299 - 59,287 53,934 49,076 - 63,376 -4.33%
Div Payout % 58.34% - 44.72% 55.65% 66.98% - 63.55% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,020,532 3,557,505 3,924,836 3,236,093 3,047,641 3,041,137 2,952,968 22.86%
NOSH 1,185,997 592,917 592,875 539,348 490,763 490,506 490,526 80.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.28% 3.37% 4.94% 3.34% 2.60% 3.80% 3.88% -
ROE 2.53% 2.45% 3.38% 3.00% 2.40% 3.22% 3.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 230.39 435.88 452.63 537.99 574.31 525.59 523.77 -42.19%
EPS 8.57 7.34 22.36 8.98 14.93 19.96 20.33 -43.80%
DPS 5.00 0.00 10.00 10.00 10.00 0.00 12.92 -46.92%
NAPS 3.39 6.00 6.62 6.00 6.21 6.20 6.02 -31.83%
Adjusted Per Share Value based on latest NOSH - 539,348
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 192.07 181.67 188.64 203.97 198.13 181.23 180.61 4.19%
EPS 7.14 6.11 9.32 6.81 5.15 6.88 7.01 1.23%
DPS 4.17 0.00 4.17 3.79 3.45 0.00 4.46 -4.38%
NAPS 2.8263 2.5008 2.759 2.2748 2.1424 2.1378 2.0758 22.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.72 6.70 6.80 6.55 6.50 7.80 6.55 -
P/RPS 1.61 1.54 1.50 1.22 1.13 1.48 1.25 18.39%
P/EPS 43.41 45.67 30.41 36.45 43.54 39.08 32.22 22.00%
EY 2.30 2.19 3.29 2.74 2.30 2.56 3.10 -18.05%
DY 1.34 0.00 1.47 1.53 1.54 0.00 1.97 -22.67%
P/NAPS 1.10 1.12 1.03 1.09 1.05 1.26 1.09 0.61%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 23/02/05 01/12/04 25/08/04 28/05/04 27/02/04 -
Price 4.14 7.10 6.65 6.60 6.10 6.50 7.90 -
P/RPS 1.80 1.63 1.47 1.23 1.06 1.24 1.51 12.43%
P/EPS 48.31 48.40 29.74 36.73 40.86 32.57 38.86 15.63%
EY 2.07 2.07 3.36 2.72 2.45 3.07 2.57 -13.44%
DY 1.21 0.00 1.50 1.52 1.64 0.00 1.64 -18.36%
P/NAPS 1.22 1.18 1.00 1.10 0.98 1.05 1.31 -4.63%

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