[PPB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 7.28%

YoY- 11.87%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	8,701,597	10,687,950	10,504,178	10,901,960	10,988,088	10,981,702	10,867,394	-13.78%
YoY %	-18.58%	1.75%	-3.65%	-0.78%	0.06%	1.05%	-	-
Horiz. %	80.07%	98.35%	96.66%	100.32%	101.11%	101.05%	100.00%	-
PBT	508,601	608,501	657,088	705,758	697,748	733,508	707,629	-19.77%
YoY %	-16.42%	-7.39%	-6.90%	1.15%	-4.88%	3.66%	-	-
Horiz. %	71.87%	85.99%	92.86%	99.74%	98.60%	103.66%	100.00%	-
Tax	-42,867	-162,016	-202,736	-272,372	-308,008	-332,844	-339,808	-74.87%
YoY %	73.54%	20.09%	25.57%	11.57%	7.46%	2.05%	-	-
Horiz. %	12.62%	47.68%	59.66%	80.15%	90.64%	97.95%	100.00%	-
NP	465,734	446,485	454,352	433,386	389,740	400,664	367,821	17.05%
YoY %	4.31%	-1.73%	4.84%	11.20%	-2.73%	8.93%	-	-
Horiz. %	126.62%	121.39%	123.53%	117.83%	105.96%	108.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,218	394,579	419,071	418,109	389,740	400,664	367,821	4.91%
YoY %	0.16%	-5.84%	0.23%	7.28%	-2.73%	8.93%	-	-
Horiz. %	107.45%	107.27%	113.93%	113.67%	105.96%	108.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.43%	26.63%	30.85%	38.59%	44.14%	45.38%	48.02%	-
YoY %	-68.34%	-13.68%	-20.06%	-12.57%	-2.73%	-5.50%	-	-
Horiz. %	17.56%	55.46%	64.24%	80.36%	91.92%	94.50%	100.00%	-
Total Cost	8,235,863	10,241,465	10,049,826	10,468,574	10,598,348	10,581,038	10,499,573	-14.95%
YoY %	-19.58%	1.91%	-4.00%	-1.22%	0.16%	0.78%	-	-
Horiz. %	78.44%	97.54%	95.72%	99.70%	100.94%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	3,236,093	21.75%
YoY %	-13.29%	22.97%	1.39%	13.02%	0.01%	9.92%	-	-
Horiz. %	134.31%	154.90%	125.97%	124.24%	109.93%	109.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	237,054	237,054	118,587	172,522	162,298	162,298	181,495	19.50%
YoY %	0.00%	99.90%	-31.26%	6.30%	0.00%	-10.58%	-	-
Horiz. %	130.61%	130.61%	65.34%	95.06%	89.42%	89.42%	100.00%	-
Div Payout %	59.98%	60.08%	28.30%	41.26%	41.64%	40.51%	49.34%	-
YoY %	-0.17%	112.30%	-31.41%	-0.91%	2.79%	-17.90%	-	-
Horiz. %	121.56%	121.77%	57.36%	83.62%	84.39%	82.10%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	3,236,093	21.75%
YoY %	-13.29%	22.97%	1.39%	13.02%	0.01%	9.92%	-	-
Horiz. %	134.31%	154.90%	125.97%	124.24%	109.93%	109.92%	100.00%	-
NOSH	1,185,656	1,185,032	1,185,024	1,185,997	592,917	592,875	539,348	69.14%
YoY %	0.05%	0.00%	-0.08%	100.03%	0.01%	9.92%	-	-
Horiz. %	219.83%	219.72%	219.71%	219.89%	109.93%	109.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	5.35%	4.18%	4.33%	3.98%	3.55%	3.65%	3.38%	-
YoY %	27.99%	-3.46%	8.79%	12.11%	-2.74%	7.99%	-	-
Horiz. %	158.28%	123.67%	128.11%	117.75%	105.03%	107.99%	100.00%	-
ROE	9.09%	7.87%	10.28%	10.40%	10.96%	11.26%	11.37%	-
YoY %	15.50%	-23.44%	-1.15%	-5.11%	-2.66%	-0.97%	-	-
Horiz. %	79.95%	69.22%	90.41%	91.47%	96.39%	99.03%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	733.91	901.91	886.41	919.22	1,853.22	1,852.28	2,014.91	-49.02%
YoY %	-18.63%	1.75%	-3.57%	-50.40%	0.05%	-8.07%	-	-
Horiz. %	36.42%	44.76%	43.99%	45.62%	91.98%	91.93%	100.00%	-
EPS	33.33	33.30	35.36	35.25	65.73	67.58	68.20	-37.98%
YoY %	0.09%	-5.83%	0.31%	-46.37%	-2.74%	-0.91%	-	-
Horiz. %	48.87%	48.83%	51.85%	51.69%	96.38%	99.09%	100.00%	-
DPS	20.00	20.00	10.01	14.55	27.37	27.37	33.65	-29.33%
YoY %	0.00%	99.80%	-31.20%	-46.84%	0.00%	-18.66%	-	-
Horiz. %	59.44%	59.44%	29.75%	43.24%	81.34%	81.34%	100.00%	-
NAPS	3.6659	4.23	3.44	3.39	6.00	6.00	6.00	-28.01%
YoY %	-13.34%	22.97%	1.47%	-43.50%	0.00%	0.00%	-	-
Horiz. %	61.10%	70.50%	57.33%	56.50%	100.00%	100.00%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,997
RPS	611.69	751.32	738.40	766.36	772.42	771.97	763.93	-13.78%
YoY %	-18.58%	1.75%	-3.65%	-0.78%	0.06%	1.05%	-	-
Horiz. %	80.07%	98.35%	96.66%	100.32%	101.11%	101.05%	100.00%	-
EPS	27.78	27.74	29.46	29.39	27.40	28.17	25.86	4.89%
YoY %	0.14%	-5.84%	0.24%	7.26%	-2.73%	8.93%	-	-
Horiz. %	107.42%	107.27%	113.92%	113.65%	105.96%	108.93%	100.00%	-
DPS	16.66	16.66	8.34	12.13	11.41	11.41	12.76	19.47%
YoY %	0.00%	99.76%	-31.24%	6.31%	0.00%	-10.58%	-	-
Horiz. %	130.56%	130.56%	65.36%	95.06%	89.42%	89.42%	100.00%	-
NAPS	3.0554	3.5237	2.8656	2.8263	2.5008	2.5006	2.2748	21.75%
YoY %	-13.29%	22.97%	1.39%	13.02%	0.01%	9.93%	-	-
Horiz. %	134.32%	154.90%	125.97%	124.24%	109.93%	109.93%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	4.30	4.16	4.24	3.72	6.70	6.80	6.55	-
P/RPS	0.59	0.46	0.48	0.40	0.36	0.37	0.33	47.35%
YoY %	28.26%	-4.17%	20.00%	11.11%	-2.70%	12.12%	-	-
Horiz. %	178.79%	139.39%	145.45%	121.21%	109.09%	112.12%	100.00%	-
P/EPS	12.90	12.49	11.99	10.55	10.19	10.06	9.60	21.79%
YoY %	3.28%	4.17%	13.65%	3.53%	1.29%	4.79%	-	-
Horiz. %	134.38%	130.10%	124.90%	109.90%	106.15%	104.79%	100.00%	-
EY	7.75	8.00	8.34	9.48	9.81	9.94	10.41	-17.87%
YoY %	-3.12%	-4.08%	-12.03%	-3.36%	-1.31%	-4.51%	-	-
Horiz. %	74.45%	76.85%	80.12%	91.07%	94.24%	95.49%	100.00%	-
DY	4.65	4.81	2.36	3.91	4.09	4.03	5.14	-6.46%
YoY %	-3.33%	103.81%	-39.64%	-4.40%	1.49%	-21.60%	-	-
Horiz. %	90.47%	93.58%	45.91%	76.07%	79.57%	78.40%	100.00%	-
P/NAPS	1.17	0.98	1.23	1.10	1.12	1.13	1.09	4.83%
YoY %	19.39%	-20.33%	11.82%	-1.79%	-0.88%	3.67%	-	-
Horiz. %	107.34%	89.91%	112.84%	100.92%	102.75%	103.67%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	15/06/06	28/02/06	24/11/05	25/08/05	26/05/05	23/02/05	01/12/04	-
Price	3.90	4.12	4.18	4.14	7.10	6.65	6.60	-
P/RPS	0.53	0.46	0.47	0.45	0.38	0.36	0.33	37.18%
YoY %	15.22%	-2.13%	4.44%	18.42%	5.56%	9.09%	-	-
Horiz. %	160.61%	139.39%	142.42%	136.36%	115.15%	109.09%	100.00%	-
P/EPS	11.70	12.37	11.82	11.74	10.80	9.84	9.68	13.48%
YoY %	-5.42%	4.65%	0.68%	8.70%	9.76%	1.65%	-	-
Horiz. %	120.87%	127.79%	122.11%	121.28%	111.57%	101.65%	100.00%	-
EY	8.55	8.08	8.46	8.52	9.26	10.16	10.33	-11.85%
YoY %	5.82%	-4.49%	-0.70%	-7.99%	-8.86%	-1.65%	-	-
Horiz. %	82.77%	78.22%	81.90%	82.48%	89.64%	98.35%	100.00%	-
DY	5.13	4.86	2.39	3.51	3.86	4.12	5.10	0.39%
YoY %	5.56%	103.35%	-31.91%	-9.07%	-6.31%	-19.22%	-	-
Horiz. %	100.59%	95.29%	46.86%	68.82%	75.69%	80.78%	100.00%	-
P/NAPS	1.06	0.97	1.22	1.22	1.18	1.11	1.10	-2.44%
YoY %	9.28%	-20.49%	0.00%	3.39%	6.31%	0.91%	-	-
Horiz. %	96.36%	88.18%	110.91%	110.91%	107.27%	100.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos