[PPB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.04%
YoY- 27.73%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,901,658 2,818,492 2,578,036 2,569,208 2,498,478 2,130,314 2,121,768 23.13%
PBT 194,074 147,889 184,533 181,133 196,685 171,111 158,431 14.44%
Tax -97,153 -74,618 -86,628 -81,409 -93,837 -85,411 -75,450 18.30%
NP 96,921 73,271 97,905 99,724 102,848 85,700 82,981 10.87%
-
NP to SH 96,921 73,271 97,905 99,724 102,848 85,700 82,981 10.87%
-
Tax Rate 50.06% 50.46% 46.94% 44.94% 47.71% 49.92% 47.62% -
Total Cost 2,804,737 2,745,221 2,480,131 2,469,484 2,395,630 2,044,614 2,038,787 23.62%
-
Net Worth 3,236,093 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 10.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 53,934 49,076 - 63,376 - 44,149 - -
Div Payout % 55.65% 66.98% - 63.55% - 51.52% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,236,093 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 10.95%
NOSH 539,348 490,763 490,506 490,526 490,687 490,555 490,721 6.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.34% 2.60% 3.80% 3.88% 4.12% 4.02% 3.91% -
ROE 3.00% 2.40% 3.22% 3.38% 3.61% 3.05% 3.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 537.99 574.31 525.59 523.77 509.18 434.27 432.38 15.63%
EPS 8.98 14.93 19.96 20.33 20.96 17.47 16.91 -34.34%
DPS 10.00 10.00 0.00 12.92 0.00 9.00 0.00 -
NAPS 6.00 6.21 6.20 6.02 5.81 5.72 5.64 4.19%
Adjusted Per Share Value based on latest NOSH - 490,526
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 203.97 198.13 181.23 180.61 175.63 149.75 149.15 23.13%
EPS 6.81 5.15 6.88 7.01 7.23 6.02 5.83 10.88%
DPS 3.79 3.45 0.00 4.46 0.00 3.10 0.00 -
NAPS 2.2748 2.1424 2.1378 2.0758 2.0041 1.9725 1.9456 10.95%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.55 6.50 7.80 6.55 5.30 4.62 4.08 -
P/RPS 1.22 1.13 1.48 1.25 1.04 1.06 0.94 18.92%
P/EPS 36.45 43.54 39.08 32.22 25.29 26.45 24.13 31.55%
EY 2.74 2.30 2.56 3.10 3.95 3.78 4.14 -23.99%
DY 1.53 1.54 0.00 1.97 0.00 1.95 0.00 -
P/NAPS 1.09 1.05 1.26 1.09 0.91 0.81 0.72 31.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 -
Price 6.60 6.10 6.50 7.90 5.75 5.45 4.48 -
P/RPS 1.23 1.06 1.24 1.51 1.13 1.25 1.04 11.80%
P/EPS 36.73 40.86 32.57 38.86 27.43 31.20 26.49 24.27%
EY 2.72 2.45 3.07 2.57 3.65 3.21 3.77 -19.50%
DY 1.52 1.64 0.00 1.64 0.00 1.65 0.00 -
P/NAPS 1.10 0.98 1.05 1.31 0.99 0.95 0.79 24.61%

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