[PPB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 12.7%
YoY- 46.08%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 8,949,872 8,619,489 8,467,449 7,857,980 7,508,162 6,732,309 6,010,436 30.36%
PBT 692,779 653,777 575,837 506,849 430,252 383,821 344,465 59.26%
Tax -343,174 -328,814 -289,758 -258,073 -209,518 -189,128 -161,141 65.45%
NP 349,605 324,963 286,079 248,776 220,734 194,693 183,324 53.72%
-
NP to SH 349,605 324,963 286,079 248,776 220,734 194,693 183,324 53.72%
-
Tax Rate 49.54% 50.29% 50.32% 50.92% 48.70% 49.28% 46.78% -
Total Cost 8,600,267 8,294,526 8,181,370 7,609,204 7,287,428 6,537,616 5,827,112 29.59%
-
Net Worth 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 2,787,367 2,786,799 1.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 217,792 217,792 217,808 217,808 123,098 441 36,808 226.78%
Div Payout % 62.30% 67.02% 76.14% 87.55% 55.77% 0.23% 20.08% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 2,787,367 2,786,799 1.52%
NOSH 490,687 490,555 490,721 490,515 490,627 490,733 490,633 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.91% 3.77% 3.38% 3.17% 2.94% 2.89% 3.05% -
ROE 12.26% 11.58% 10.34% 8.91% 7.80% 6.98% 6.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,823.95 1,757.09 1,725.51 1,601.99 1,530.32 1,371.89 1,225.04 30.35%
EPS 71.25 66.24 58.30 50.72 44.99 39.67 37.36 53.72%
DPS 44.40 44.40 44.40 44.40 25.09 0.09 7.50 226.89%
NAPS 5.81 5.72 5.64 5.69 5.77 5.68 5.68 1.51%
Adjusted Per Share Value based on latest NOSH - 490,515
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 629.12 605.90 595.21 552.37 527.78 473.24 422.50 30.36%
EPS 24.58 22.84 20.11 17.49 15.52 13.69 12.89 53.71%
DPS 15.31 15.31 15.31 15.31 8.65 0.03 2.59 226.57%
NAPS 2.004 1.9724 1.9455 1.9619 1.99 1.9593 1.9589 1.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.30 4.62 4.08 3.94 3.84 3.94 3.56 -
P/RPS 0.29 0.26 0.24 0.25 0.25 0.29 0.29 0.00%
P/EPS 7.44 6.97 7.00 7.77 8.54 9.93 9.53 -15.20%
EY 13.44 14.34 14.29 12.87 11.72 10.07 10.50 17.87%
DY 8.38 9.61 10.88 11.27 6.53 0.02 2.11 150.57%
P/NAPS 0.91 0.81 0.72 0.69 0.67 0.69 0.63 27.75%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 -
Price 5.75 5.45 4.48 3.92 4.10 3.94 3.88 -
P/RPS 0.32 0.31 0.26 0.24 0.27 0.29 0.32 0.00%
P/EPS 8.07 8.23 7.68 7.73 9.11 9.93 10.38 -15.43%
EY 12.39 12.15 13.01 12.94 10.97 10.07 9.63 18.27%
DY 7.72 8.15 9.91 11.33 6.12 0.02 1.93 151.77%
P/NAPS 0.99 0.95 0.79 0.69 0.71 0.69 0.68 28.42%

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