[PPB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,488,566 2,989,442 2,590,526 10,687,950 10,999,682 9,319,768 7,857,980 -17.42%
PBT 1,220,339 563,936 392,040 608,501 733,508 707,360 500,747 15.98%
Tax 73,085 6,438,576 302,210 -140,266 -332,844 -336,107 -257,751 -
NP 1,293,424 7,002,512 694,250 468,235 400,664 371,253 242,996 32.10%
-
NP to SH 1,286,509 6,972,965 560,665 394,579 400,664 371,253 242,996 31.98%
-
Tax Rate -5.99% -1,141.72% -77.09% 23.05% 45.38% 47.52% 51.47% -
Total Cost 1,195,142 -4,013,070 1,896,276 10,219,715 10,599,018 8,948,515 7,614,984 -26.53%
-
Net Worth 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 2,953,539 2,664,026 28.89%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,007,678 355,647 237,117 237,126 177,875 100,675 210,963 29.74%
Div Payout % 78.33% 5.10% 42.29% 60.10% 44.40% 27.12% 86.82% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 2,953,539 2,664,026 28.89%
NOSH 1,185,504 1,185,492 1,185,588 1,185,634 592,917 490,621 490,612 15.82%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 51.97% 234.24% 26.80% 4.38% 3.64% 3.98% 3.09% -
ROE 10.52% 61.02% 12.06% 9.35% 16.89% 12.57% 9.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 209.92 252.17 218.50 901.45 1,855.18 1,899.59 1,601.67 -28.70%
EPS 108.52 588.19 47.29 33.28 37.90 75.67 49.53 13.95%
DPS 85.00 30.00 20.00 20.00 30.00 20.52 43.00 12.01%
NAPS 10.32 9.64 3.92 3.56 4.00 6.02 5.43 11.28%
Adjusted Per Share Value based on latest NOSH - 1,185,032
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 174.94 210.15 182.10 751.32 773.23 655.14 552.38 -17.42%
EPS 90.44 490.17 39.41 27.74 28.17 26.10 17.08 31.98%
DPS 70.84 25.00 16.67 16.67 12.50 7.08 14.83 29.74%
NAPS 8.6003 8.0335 3.267 2.9671 1.6672 2.0762 1.8727 28.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 9.30 11.00 5.45 4.16 6.80 6.55 3.94 -
P/RPS 4.43 4.36 2.49 0.46 0.37 0.34 0.25 61.39%
P/EPS 8.57 1.87 11.52 12.50 10.06 8.66 7.95 1.25%
EY 11.67 53.47 8.68 8.00 9.94 11.55 12.57 -1.22%
DY 9.14 2.73 3.67 4.81 4.41 3.13 10.91 -2.90%
P/NAPS 0.90 1.14 1.39 1.17 1.70 1.09 0.73 3.54%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 28/02/06 26/05/05 27/02/04 28/02/03 -
Price 9.70 10.80 6.00 4.12 7.10 7.90 3.92 -
P/RPS 4.62 4.28 2.75 0.46 0.38 0.42 0.24 63.63%
P/EPS 8.94 1.84 12.69 12.38 10.51 10.44 7.91 2.05%
EY 11.19 54.46 7.88 8.08 9.52 9.58 12.63 -1.99%
DY 8.76 2.78 3.33 4.85 4.23 2.60 10.97 -3.67%
P/NAPS 0.94 1.12 1.53 1.16 1.78 1.31 0.72 4.53%

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