[PPB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -34.39%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,867,288 2,503,876 2,732,364 2,584,422 2,683,516 2,901,658 2,818,492 1.14%
PBT 158,425 145,404 155,899 148,773 207,012 194,074 147,889 4.68%
Tax -33,725 -27,517 -38,982 -61,792 -74,445 -97,153 -74,618 -41.02%
NP 124,700 117,887 116,917 86,981 132,567 96,921 73,271 42.40%
-
NP to SH 108,075 97,883 101,640 86,981 132,567 96,921 73,271 29.48%
-
Tax Rate 21.29% 18.92% 25.00% 41.53% 35.96% 50.06% 50.46% -
Total Cost 2,742,588 2,385,989 2,615,447 2,497,441 2,550,949 2,804,737 2,745,221 -0.06%
-
Net Worth 5,012,689 4,076,483 4,020,532 3,557,505 3,924,836 3,236,093 3,047,641 39.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 177,754 - 59,299 - 59,287 53,934 49,076 135.29%
Div Payout % 164.47% - 58.34% - 44.72% 55.65% 66.98% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,012,689 4,076,483 4,020,532 3,557,505 3,924,836 3,236,093 3,047,641 39.21%
NOSH 1,185,032 1,185,024 1,185,997 592,917 592,875 539,348 490,763 79.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.35% 4.71% 4.28% 3.37% 4.94% 3.34% 2.60% -
ROE 2.16% 2.40% 2.53% 2.45% 3.38% 3.00% 2.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 241.96 211.29 230.39 435.88 452.63 537.99 574.31 -43.71%
EPS 9.12 8.26 8.57 7.34 22.36 8.98 14.93 -27.94%
DPS 15.00 0.00 5.00 0.00 10.00 10.00 10.00 30.94%
NAPS 4.23 3.44 3.39 6.00 6.62 6.00 6.21 -22.52%
Adjusted Per Share Value based on latest NOSH - 592,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 201.55 176.01 192.07 181.67 188.63 203.97 198.12 1.14%
EPS 7.60 6.88 7.14 6.11 9.32 6.81 5.15 29.52%
DPS 12.50 0.00 4.17 0.00 4.17 3.79 3.45 135.34%
NAPS 3.5236 2.8655 2.8262 2.5007 2.7589 2.2748 2.1423 39.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.16 4.24 3.72 6.70 6.80 6.55 6.50 -
P/RPS 1.72 2.01 1.61 1.54 1.50 1.22 1.13 32.22%
P/EPS 45.61 51.33 43.41 45.67 30.41 36.45 43.54 3.13%
EY 2.19 1.95 2.30 2.19 3.29 2.74 2.30 -3.20%
DY 3.61 0.00 1.34 0.00 1.47 1.53 1.54 76.19%
P/NAPS 0.98 1.23 1.10 1.12 1.03 1.09 1.05 -4.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 23/02/05 01/12/04 25/08/04 -
Price 4.12 4.18 4.14 7.10 6.65 6.60 6.10 -
P/RPS 1.70 1.98 1.80 1.63 1.47 1.23 1.06 36.89%
P/EPS 45.18 50.61 48.31 48.40 29.74 36.73 40.86 6.91%
EY 2.21 1.98 2.07 2.07 3.36 2.72 2.45 -6.62%
DY 3.64 0.00 1.21 0.00 1.50 1.52 1.64 69.90%
P/NAPS 0.97 1.22 1.22 1.18 1.00 1.10 0.98 -0.67%

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