[PPB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.41%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 706,798 614,446 598,069 2,867,288 2,503,876 2,732,364 2,584,422 -57.83%
PBT 115,475 147,155 48,873 158,425 145,404 155,899 148,773 -15.52%
Tax 74,484 66,458 57,357 -33,725 -27,517 -38,982 -61,792 -
NP 189,959 213,613 106,230 124,700 117,887 116,917 86,981 68.24%
-
NP to SH 164,541 155,338 87,620 108,075 97,883 101,640 86,981 52.89%
-
Tax Rate -64.50% -45.16% -117.36% 21.29% 18.92% 25.00% 41.53% -
Total Cost 516,839 400,833 491,839 2,742,588 2,385,989 2,615,447 2,497,441 -64.97%
-
Net Worth 4,504,724 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 3,557,505 17.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 59,289 - 177,754 - 59,299 - -
Div Payout % - 38.17% - 164.47% - 58.34% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,504,724 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 3,557,505 17.02%
NOSH 1,185,453 1,185,786 1,185,656 1,185,032 1,185,024 1,185,997 592,917 58.63%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.88% 34.77% 17.76% 4.35% 4.71% 4.28% 3.37% -
ROE 3.65% 3.55% 2.02% 2.16% 2.40% 2.53% 2.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.62 51.82 50.44 241.96 211.29 230.39 435.88 -73.42%
EPS 13.88 13.10 7.39 9.12 8.26 8.57 7.34 52.86%
DPS 0.00 5.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 3.80 3.6876 3.6659 4.23 3.44 3.39 6.00 -26.23%
Adjusted Per Share Value based on latest NOSH - 1,185,032
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.69 43.19 42.04 201.56 176.01 192.07 181.67 -57.83%
EPS 11.57 10.92 6.16 7.60 6.88 7.14 6.11 53.00%
DPS 0.00 4.17 0.00 12.50 0.00 4.17 0.00 -
NAPS 3.1666 3.0738 3.0554 3.5237 2.8656 2.8263 2.5008 17.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.40 4.00 4.30 4.16 4.24 3.72 6.70 -
P/RPS 7.38 7.72 8.52 1.72 2.01 1.61 1.54 183.97%
P/EPS 31.70 30.53 58.19 45.61 51.33 43.41 45.67 -21.58%
EY 3.15 3.28 1.72 2.19 1.95 2.30 2.19 27.39%
DY 0.00 1.25 0.00 3.61 0.00 1.34 0.00 -
P/NAPS 1.16 1.08 1.17 0.98 1.23 1.10 1.12 2.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 24/08/06 15/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 4.68 4.68 3.90 4.12 4.18 4.14 7.10 -
P/RPS 7.85 9.03 7.73 1.70 1.98 1.80 1.63 184.90%
P/EPS 33.72 35.73 52.77 45.18 50.61 48.31 48.40 -21.39%
EY 2.97 2.80 1.89 2.21 1.98 2.07 2.07 27.18%
DY 0.00 1.07 0.00 3.64 0.00 1.21 0.00 -
P/NAPS 1.23 1.27 1.06 0.97 1.22 1.22 1.18 2.80%

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