[PPB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.93%
YoY- 0.73%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 671,213 706,798 614,446 598,069 2,867,288 2,503,876 2,732,364 -60.67%
PBT 80,537 115,475 147,155 48,873 158,425 145,404 155,899 -35.53%
Tax 103,911 74,484 66,458 57,357 -33,725 -27,517 -38,982 -
NP 184,448 189,959 213,613 106,230 124,700 117,887 116,917 35.40%
-
NP to SH 153,166 164,541 155,338 87,620 108,075 97,883 101,640 31.34%
-
Tax Rate -129.02% -64.50% -45.16% -117.36% 21.29% 18.92% 25.00% -
Total Cost 486,765 516,839 400,833 491,839 2,742,588 2,385,989 2,615,447 -67.30%
-
Net Worth 4,647,141 4,504,724 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 10.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 177,824 - 59,289 - 177,754 - 59,299 107.53%
Div Payout % 116.10% - 38.17% - 164.47% - 58.34% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 4,647,141 4,504,724 4,372,705 4,346,497 5,012,689 4,076,483 4,020,532 10.10%
NOSH 1,185,495 1,185,453 1,185,786 1,185,656 1,185,032 1,185,024 1,185,997 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.48% 26.88% 34.77% 17.76% 4.35% 4.71% 4.28% -
ROE 3.30% 3.65% 3.55% 2.02% 2.16% 2.40% 2.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 56.62 59.62 51.82 50.44 241.96 211.29 230.39 -60.66%
EPS 12.92 13.88 13.10 7.39 9.12 8.26 8.57 31.38%
DPS 15.00 0.00 5.00 0.00 15.00 0.00 5.00 107.59%
NAPS 3.92 3.80 3.6876 3.6659 4.23 3.44 3.39 10.13%
Adjusted Per Share Value based on latest NOSH - 1,185,656
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.18 49.69 43.19 42.04 201.56 176.01 192.07 -60.67%
EPS 10.77 11.57 10.92 6.16 7.60 6.88 7.14 31.42%
DPS 12.50 0.00 4.17 0.00 12.50 0.00 4.17 107.48%
NAPS 3.2668 3.1666 3.0738 3.0554 3.5237 2.8656 2.8263 10.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 5.45 4.40 4.00 4.30 4.16 4.24 3.72 -
P/RPS 9.63 7.38 7.72 8.52 1.72 2.01 1.61 228.43%
P/EPS 42.18 31.70 30.53 58.19 45.61 51.33 43.41 -1.89%
EY 2.37 3.15 3.28 1.72 2.19 1.95 2.30 2.01%
DY 2.75 0.00 1.25 0.00 3.61 0.00 1.34 61.28%
P/NAPS 1.39 1.16 1.08 1.17 0.98 1.23 1.10 16.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 24/08/06 15/06/06 28/02/06 24/11/05 25/08/05 -
Price 6.00 4.68 4.68 3.90 4.12 4.18 4.14 -
P/RPS 10.60 7.85 9.03 7.73 1.70 1.98 1.80 225.05%
P/EPS 46.44 33.72 35.73 52.77 45.18 50.61 48.31 -2.59%
EY 2.15 2.97 2.80 1.89 2.21 1.98 2.07 2.55%
DY 2.50 0.00 1.07 0.00 3.64 0.00 1.21 62.00%
P/NAPS 1.53 1.23 1.27 1.06 0.97 1.22 1.22 16.24%

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