[PPB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.28%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,569,208 2,498,478 2,130,314 2,121,768 2,199,312 2,168,095 1,978,274 18.97%
PBT 181,133 196,685 171,111 158,431 166,552 157,683 93,171 55.57%
Tax -81,409 -93,837 -85,411 -75,450 -88,476 -79,477 -46,355 45.41%
NP 99,724 102,848 85,700 82,981 78,076 78,206 46,816 65.32%
-
NP to SH 99,724 102,848 85,700 82,981 78,076 78,206 46,816 65.32%
-
Tax Rate 44.94% 47.71% 49.92% 47.62% 53.12% 50.40% 49.75% -
Total Cost 2,469,484 2,395,630 2,044,614 2,038,787 2,121,236 2,089,889 1,931,458 17.74%
-
Net Worth 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 2,787,367 3.91%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 63,376 - 44,149 - 173,642 122,656 441 2618.90%
Div Payout % 63.55% - 51.52% - 222.40% 156.84% 0.94% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 2,787,367 3.91%
NOSH 490,526 490,687 490,555 490,721 490,515 490,627 490,733 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.88% 4.12% 4.02% 3.91% 3.55% 3.61% 2.37% -
ROE 3.38% 3.61% 3.05% 3.00% 2.80% 2.76% 1.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 523.77 509.18 434.27 432.38 448.37 441.90 403.13 19.01%
EPS 20.33 20.96 17.47 16.91 15.91 15.94 9.54 65.37%
DPS 12.92 0.00 9.00 0.00 35.40 25.00 0.09 2616.96%
NAPS 6.02 5.81 5.72 5.64 5.69 5.77 5.68 3.94%
Adjusted Per Share Value based on latest NOSH - 490,721
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 180.61 175.63 149.75 149.15 154.60 152.41 139.06 18.98%
EPS 7.01 7.23 6.02 5.83 5.49 5.50 3.29 65.35%
DPS 4.46 0.00 3.10 0.00 12.21 8.62 0.03 2680.90%
NAPS 2.0758 2.0041 1.9725 1.9456 1.962 1.99 1.9594 3.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.55 5.30 4.62 4.08 3.94 3.84 3.94 -
P/RPS 1.25 1.04 1.06 0.94 0.88 0.87 0.98 17.56%
P/EPS 32.22 25.29 26.45 24.13 24.75 24.09 41.30 -15.21%
EY 3.10 3.95 3.78 4.14 4.04 4.15 2.42 17.89%
DY 1.97 0.00 1.95 0.00 8.98 6.51 0.02 2015.07%
P/NAPS 1.09 0.91 0.81 0.72 0.69 0.67 0.69 35.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 -
Price 7.90 5.75 5.45 4.48 3.92 4.10 3.94 -
P/RPS 1.51 1.13 1.25 1.04 0.87 0.93 0.98 33.29%
P/EPS 38.86 27.43 31.20 26.49 24.63 25.72 41.30 -3.96%
EY 2.57 3.65 3.21 3.77 4.06 3.89 2.42 4.07%
DY 1.64 0.00 1.65 0.00 9.03 6.10 0.02 1772.36%
P/NAPS 1.31 0.99 0.95 0.79 0.69 0.71 0.69 53.14%

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