[PPB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.7%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 614,446 598,069 2,867,288 2,503,876 2,732,364 2,584,422 2,683,516 -62.67%
PBT 147,155 48,873 158,425 145,404 155,899 148,773 207,012 -20.39%
Tax 66,458 57,357 -33,725 -27,517 -38,982 -61,792 -74,445 -
NP 213,613 106,230 124,700 117,887 116,917 86,981 132,567 37.56%
-
NP to SH 155,338 87,620 108,075 97,883 101,640 86,981 132,567 11.17%
-
Tax Rate -45.16% -117.36% 21.29% 18.92% 25.00% 41.53% 35.96% -
Total Cost 400,833 491,839 2,742,588 2,385,989 2,615,447 2,497,441 2,550,949 -70.97%
-
Net Worth 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 3,557,505 3,924,836 7.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 59,289 - 177,754 - 59,299 - 59,287 0.00%
Div Payout % 38.17% - 164.47% - 58.34% - 44.72% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 3,557,505 3,924,836 7.49%
NOSH 1,185,786 1,185,656 1,185,032 1,185,024 1,185,997 592,917 592,875 58.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 34.77% 17.76% 4.35% 4.71% 4.28% 3.37% 4.94% -
ROE 3.55% 2.02% 2.16% 2.40% 2.53% 2.45% 3.38% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.82 50.44 241.96 211.29 230.39 435.88 452.63 -76.51%
EPS 13.10 7.39 9.12 8.26 8.57 7.34 22.36 -30.05%
DPS 5.00 0.00 15.00 0.00 5.00 0.00 10.00 -37.08%
NAPS 3.6876 3.6659 4.23 3.44 3.39 6.00 6.62 -32.37%
Adjusted Per Share Value based on latest NOSH - 1,185,024
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.19 42.04 201.56 176.01 192.07 181.67 188.64 -62.67%
EPS 10.92 6.16 7.60 6.88 7.14 6.11 9.32 11.17%
DPS 4.17 0.00 12.50 0.00 4.17 0.00 4.17 0.00%
NAPS 3.0738 3.0554 3.5237 2.8656 2.8263 2.5008 2.759 7.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.00 4.30 4.16 4.24 3.72 6.70 6.80 -
P/RPS 7.72 8.52 1.72 2.01 1.61 1.54 1.50 198.98%
P/EPS 30.53 58.19 45.61 51.33 43.41 45.67 30.41 0.26%
EY 3.28 1.72 2.19 1.95 2.30 2.19 3.29 -0.20%
DY 1.25 0.00 3.61 0.00 1.34 0.00 1.47 -10.27%
P/NAPS 1.08 1.17 0.98 1.23 1.10 1.12 1.03 3.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 23/02/05 -
Price 4.68 3.90 4.12 4.18 4.14 7.10 6.65 -
P/RPS 9.03 7.73 1.70 1.98 1.80 1.63 1.47 236.53%
P/EPS 35.73 52.77 45.18 50.61 48.31 48.40 29.74 13.05%
EY 2.80 1.89 2.21 1.98 2.07 2.07 3.36 -11.47%
DY 1.07 0.00 3.64 0.00 1.21 0.00 1.50 -20.21%
P/NAPS 1.27 1.06 0.97 1.22 1.22 1.18 1.00 17.32%

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