[PPB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.82%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,683,516 2,901,658 2,818,492 2,578,036 2,569,208 2,498,478 2,130,314 16.55%
PBT 207,012 194,074 147,889 184,533 181,133 196,685 171,111 13.47%
Tax -74,445 -97,153 -74,618 -86,628 -81,409 -93,837 -85,411 -8.71%
NP 132,567 96,921 73,271 97,905 99,724 102,848 85,700 33.57%
-
NP to SH 132,567 96,921 73,271 97,905 99,724 102,848 85,700 33.57%
-
Tax Rate 35.96% 50.06% 50.46% 46.94% 44.94% 47.71% 49.92% -
Total Cost 2,550,949 2,804,737 2,745,221 2,480,131 2,469,484 2,395,630 2,044,614 15.81%
-
Net Worth 3,924,836 3,236,093 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 24.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 59,287 53,934 49,076 - 63,376 - 44,149 21.61%
Div Payout % 44.72% 55.65% 66.98% - 63.55% - 51.52% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,924,836 3,236,093 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 24.94%
NOSH 592,875 539,348 490,763 490,506 490,526 490,687 490,555 13.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.94% 3.34% 2.60% 3.80% 3.88% 4.12% 4.02% -
ROE 3.38% 3.00% 2.40% 3.22% 3.38% 3.61% 3.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 452.63 537.99 574.31 525.59 523.77 509.18 434.27 2.78%
EPS 22.36 8.98 14.93 19.96 20.33 20.96 17.47 17.79%
DPS 10.00 10.00 10.00 0.00 12.92 0.00 9.00 7.24%
NAPS 6.62 6.00 6.21 6.20 6.02 5.81 5.72 10.18%
Adjusted Per Share Value based on latest NOSH - 490,506
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 188.64 203.97 198.13 181.23 180.61 175.63 149.75 16.55%
EPS 9.32 6.81 5.15 6.88 7.01 7.23 6.02 33.65%
DPS 4.17 3.79 3.45 0.00 4.46 0.00 3.10 21.74%
NAPS 2.759 2.2748 2.1424 2.1378 2.0758 2.0041 1.9725 24.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.80 6.55 6.50 7.80 6.55 5.30 4.62 -
P/RPS 1.50 1.22 1.13 1.48 1.25 1.04 1.06 25.91%
P/EPS 30.41 36.45 43.54 39.08 32.22 25.29 26.45 9.70%
EY 3.29 2.74 2.30 2.56 3.10 3.95 3.78 -8.80%
DY 1.47 1.53 1.54 0.00 1.97 0.00 1.95 -17.09%
P/NAPS 1.03 1.09 1.05 1.26 1.09 0.91 0.81 17.28%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 01/12/04 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 -
Price 6.65 6.60 6.10 6.50 7.90 5.75 5.45 -
P/RPS 1.47 1.23 1.06 1.24 1.51 1.13 1.25 11.35%
P/EPS 29.74 36.73 40.86 32.57 38.86 27.43 31.20 -3.13%
EY 3.36 2.72 2.45 3.07 2.57 3.65 3.21 3.07%
DY 1.50 1.52 1.64 0.00 1.64 0.00 1.65 -6.12%
P/NAPS 1.00 1.10 0.98 1.05 1.31 0.99 0.95 3.46%

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