[PPB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

16-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- 7.65%

YoY- -30.11%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	7,857,980	7,508,162	6,732,309	6,010,436	5,629,093	5,054,683	4,923,589	36.45%
YoY %	4.66%	11.52%	12.01%	6.77%	11.36%	2.66%	-	-
Horiz. %	159.60%	152.49%	136.74%	122.07%	114.33%	102.66%	100.00%	-
PBT	506,849	430,252	383,821	344,465	321,566	383,314	401,628	16.73%
YoY %	17.80%	12.10%	11.43%	7.12%	-16.11%	-4.56%	-	-
Horiz. %	126.20%	107.13%	95.57%	85.77%	80.07%	95.44%	100.00%	-
Tax	-258,073	-209,518	-189,128	-161,141	-151,264	-168,368	-150,583	43.07%
YoY %	-23.17%	-10.78%	-17.37%	-6.53%	10.16%	-11.81%	-	-
Horiz. %	171.38%	139.14%	125.60%	107.01%	100.45%	111.81%	100.00%	-
NP	248,776	220,734	194,693	183,324	170,302	214,946	251,045	-0.60%
YoY %	12.70%	13.38%	6.20%	7.65%	-20.77%	-14.38%	-	-
Horiz. %	99.10%	87.93%	77.55%	73.02%	67.84%	85.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,776	220,734	194,693	183,324	170,302	214,946	251,045	-0.60%
YoY %	12.70%	13.38%	6.20%	7.65%	-20.77%	-14.38%	-	-
Horiz. %	99.10%	87.93%	77.55%	73.02%	67.84%	85.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.92%	48.70%	49.28%	46.78%	47.04%	43.92%	37.49%	-
YoY %	4.56%	-1.18%	5.34%	-0.55%	7.10%	17.15%	-	-
Horiz. %	135.82%	129.90%	131.45%	124.78%	125.47%	117.15%	100.00%	-
Total Cost	7,609,204	7,287,428	6,537,616	5,827,112	5,458,791	4,839,737	4,672,544	38.29%
YoY %	4.42%	11.47%	12.19%	6.75%	12.79%	3.58%	-	-
Horiz. %	162.85%	155.96%	139.92%	124.71%	116.83%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,791,030	2,830,919	2,787,367	2,786,799	2,737,154	2,678,146	2,650,242	3.50%
YoY %	-1.41%	1.56%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	217,808	123,098	441	36,808	36,808	73,605	73,605	105.70%
YoY %	76.94%	27,813.38%	-98.80%	0.00%	-49.99%	0.00%	-	-
Horiz. %	295.91%	167.24%	0.60%	50.01%	50.01%	100.00%	100.00%	-
Div Payout %	87.55%	55.77%	0.23%	20.08%	21.61%	34.24%	29.32%	-
YoY %	56.98%	24,147.83%	-98.85%	-7.08%	-36.89%	16.78%	-	-
Horiz. %	298.60%	190.21%	0.78%	68.49%	73.70%	116.78%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	2,791,030	2,830,919	2,787,367	2,786,799	2,737,154	2,678,146	2,650,242	3.50%
YoY %	-1.41%	1.56%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-
NOSH	490,515	490,627	490,733	490,633	490,529	367,877	368,089	21.03%
YoY %	-0.02%	-0.02%	0.02%	0.02%	33.34%	-0.06%	-	-
Horiz. %	133.26%	133.29%	133.32%	133.29%	133.26%	99.94%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	3.17%	2.94%	2.89%	3.05%	3.03%	4.25%	5.10%	-
YoY %	7.82%	1.73%	-5.25%	0.66%	-28.71%	-16.67%	-	-
Horiz. %	62.16%	57.65%	56.67%	59.80%	59.41%	83.33%	100.00%	-
ROE	8.91%	7.80%	6.98%	6.58%	6.22%	8.03%	9.47%	-
YoY %	14.23%	11.75%	6.08%	5.79%	-22.54%	-15.21%	-	-
Horiz. %	94.09%	82.37%	73.71%	69.48%	65.68%	84.79%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	1,601.99	1,530.32	1,371.89	1,225.04	1,147.55	1,374.01	1,337.61	12.73%
YoY %	4.68%	11.55%	11.99%	6.75%	-16.48%	2.72%	-	-
Horiz. %	119.77%	114.41%	102.56%	91.58%	85.79%	102.72%	100.00%	-
EPS	50.72	44.99	39.67	37.36	34.72	58.43	68.20	-17.87%
YoY %	12.74%	13.41%	6.18%	7.60%	-40.58%	-14.33%	-	-
Horiz. %	74.37%	65.97%	58.17%	54.78%	50.91%	85.67%	100.00%	-
DPS	44.40	25.09	0.09	7.50	7.50	20.00	20.00	69.93%
YoY %	76.96%	27,777.78%	-98.80%	0.00%	-62.50%	0.00%	-	-
Horiz. %	222.00%	125.45%	0.45%	37.50%	37.50%	100.00%	100.00%	-
NAPS	5.69	5.77	5.68	5.68	5.58	7.28	7.20	-14.48%
YoY %	-1.39%	1.58%	0.00%	1.79%	-23.35%	1.11%	-	-
Horiz. %	79.03%	80.14%	78.89%	78.89%	77.50%	101.11%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 490,633
RPS	552.38	527.79	473.25	422.51	395.70	355.32	346.11	36.45%
YoY %	4.66%	11.52%	12.01%	6.78%	11.36%	2.66%	-	-
Horiz. %	159.60%	152.49%	136.73%	122.07%	114.33%	102.66%	100.00%	-
EPS	17.49	15.52	13.69	12.89	11.97	15.11	17.65	-0.60%
YoY %	12.69%	13.37%	6.21%	7.69%	-20.78%	-14.39%	-	-
Horiz. %	99.09%	87.93%	77.56%	73.03%	67.82%	85.61%	100.00%	-
DPS	15.31	8.65	0.03	2.59	2.59	5.17	5.17	105.80%
YoY %	76.99%	28,733.33%	-98.84%	0.00%	-49.90%	0.00%	-	-
Horiz. %	296.13%	167.31%	0.58%	50.10%	50.10%	100.00%	100.00%	-
NAPS	1.962	1.99	1.9594	1.959	1.9241	1.8826	1.863	3.50%
YoY %	-1.41%	1.56%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	3.94	3.84	3.94	3.56	3.32	4.20	4.38	-
P/RPS	0.25	0.25	0.29	0.29	0.29	0.31	0.33	-16.85%
YoY %	0.00%	-13.79%	0.00%	0.00%	-6.45%	-6.06%	-	-
Horiz. %	75.76%	75.76%	87.88%	87.88%	87.88%	93.94%	100.00%	-
P/EPS	7.77	8.54	9.93	9.53	9.56	7.19	6.42	13.52%
YoY %	-9.02%	-14.00%	4.20%	-0.31%	32.96%	11.99%	-	-
Horiz. %	121.03%	133.02%	154.67%	148.44%	148.91%	111.99%	100.00%	-
EY	12.87	11.72	10.07	10.50	10.46	13.91	15.57	-11.89%
YoY %	9.81%	16.39%	-4.10%	0.38%	-24.80%	-10.66%	-	-
Horiz. %	82.66%	75.27%	64.68%	67.44%	67.18%	89.34%	100.00%	-
DY	11.27	6.53	0.02	2.11	2.26	4.76	4.57	82.23%
YoY %	72.59%	32,550.00%	-99.05%	-6.64%	-52.52%	4.16%	-	-
Horiz. %	246.61%	142.89%	0.44%	46.17%	49.45%	104.16%	100.00%	-
P/NAPS	0.69	0.67	0.69	0.63	0.59	0.58	0.61	8.53%
YoY %	2.99%	-2.90%	9.52%	6.78%	1.72%	-4.92%	-	-
Horiz. %	113.11%	109.84%	113.11%	103.28%	96.72%	95.08%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/03	15/11/02	15/08/02	16/05/02	28/02/02	08/11/01	08/08/01	-
Price	3.92	4.10	3.94	3.88	3.40	4.44	4.60	-
P/RPS	0.24	0.27	0.29	0.32	0.30	0.32	0.34	-20.67%
YoY %	-11.11%	-6.90%	-9.38%	6.67%	-6.25%	-5.88%	-	-
Horiz. %	70.59%	79.41%	85.29%	94.12%	88.24%	94.12%	100.00%	-
P/EPS	7.73	9.11	9.93	10.38	9.79	7.60	6.74	9.53%
YoY %	-15.15%	-8.26%	-4.34%	6.03%	28.82%	12.76%	-	-
Horiz. %	114.69%	135.16%	147.33%	154.01%	145.25%	112.76%	100.00%	-
EY	12.94	10.97	10.07	9.63	10.21	13.16	14.83	-8.66%
YoY %	17.96%	8.94%	4.57%	-5.68%	-22.42%	-11.26%	-	-
Horiz. %	87.26%	73.97%	67.90%	64.94%	68.85%	88.74%	100.00%	-
DY	11.33	6.12	0.02	1.93	2.21	4.50	4.35	88.97%
YoY %	85.13%	30,500.00%	-98.96%	-12.67%	-50.89%	3.45%	-	-
Horiz. %	260.46%	140.69%	0.46%	44.37%	50.80%	103.45%	100.00%	-
P/NAPS	0.69	0.71	0.69	0.68	0.61	0.61	0.64	5.12%
YoY %	-2.82%	2.90%	1.47%	11.48%	0.00%	-4.69%	-	-
Horiz. %	107.81%	110.94%	107.81%	106.25%	95.31%	95.31%	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