[PPB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -20.77%
YoY- -30.34%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,508,162 6,732,309 6,010,436 5,629,093 5,054,683 4,923,589 4,987,487 31.31%
PBT 430,252 383,821 344,465 321,566 383,314 401,628 423,700 1.02%
Tax -209,518 -189,128 -161,141 -151,264 -168,368 -150,583 -161,387 18.98%
NP 220,734 194,693 183,324 170,302 214,946 251,045 262,313 -10.85%
-
NP to SH 220,734 194,693 183,324 170,302 214,946 251,045 262,313 -10.85%
-
Tax Rate 48.70% 49.28% 46.78% 47.04% 43.92% 37.49% 38.09% -
Total Cost 7,287,428 6,537,616 5,827,112 5,458,791 4,839,737 4,672,544 4,725,174 33.45%
-
Net Worth 2,830,919 2,787,367 2,786,799 2,737,154 2,678,146 2,650,242 2,613,952 5.45%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 123,098 441 36,808 36,808 73,605 73,605 73,580 40.88%
Div Payout % 55.77% 0.23% 20.08% 21.61% 34.24% 29.32% 28.05% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,830,919 2,787,367 2,786,799 2,737,154 2,678,146 2,650,242 2,613,952 5.45%
NOSH 490,627 490,733 490,633 490,529 367,877 368,089 368,162 21.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.94% 2.89% 3.05% 3.03% 4.25% 5.10% 5.26% -
ROE 7.80% 6.98% 6.58% 6.22% 8.03% 9.47% 10.04% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,530.32 1,371.89 1,225.04 1,147.55 1,374.01 1,337.61 1,354.70 8.45%
EPS 44.99 39.67 37.36 34.72 58.43 68.20 71.25 -26.37%
DPS 25.09 0.09 7.50 7.50 20.00 20.00 20.00 16.30%
NAPS 5.77 5.68 5.68 5.58 7.28 7.20 7.10 -12.90%
Adjusted Per Share Value based on latest NOSH - 490,529
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 527.79 473.25 422.51 395.70 355.32 346.11 350.60 31.31%
EPS 15.52 13.69 12.89 11.97 15.11 17.65 18.44 -10.84%
DPS 8.65 0.03 2.59 2.59 5.17 5.17 5.17 40.89%
NAPS 1.99 1.9594 1.959 1.9241 1.8826 1.863 1.8375 5.45%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.84 3.94 3.56 3.32 4.20 4.38 3.80 -
P/RPS 0.25 0.29 0.29 0.29 0.31 0.33 0.28 -7.27%
P/EPS 8.54 9.93 9.53 9.56 7.19 6.42 5.33 36.88%
EY 11.72 10.07 10.50 10.46 13.91 15.57 18.75 -26.87%
DY 6.53 0.02 2.11 2.26 4.76 4.57 5.26 15.49%
P/NAPS 0.67 0.69 0.63 0.59 0.58 0.61 0.54 15.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 15/08/02 16/05/02 28/02/02 08/11/01 08/08/01 11/05/01 -
Price 4.10 3.94 3.88 3.40 4.44 4.60 3.74 -
P/RPS 0.27 0.29 0.32 0.30 0.32 0.34 0.28 -2.39%
P/EPS 9.11 9.93 10.38 9.79 7.60 6.74 5.25 44.35%
EY 10.97 10.07 9.63 10.21 13.16 14.83 19.05 -30.76%
DY 6.12 0.02 1.93 2.21 4.50 4.35 5.35 9.36%
P/NAPS 0.71 0.69 0.68 0.61 0.61 0.64 0.53 21.50%

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