[PPB] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 1143.7%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,274,036 2,053,769 2,488,566 2,989,442 2,590,526 10,687,950 10,999,682 -23.09%
PBT 1,131,486 1,455,390 1,220,339 563,936 392,040 608,501 733,508 7.48%
Tax 777,740 173,649 73,085 6,438,576 302,210 -140,266 -332,844 -
NP 1,909,226 1,629,039 1,293,424 7,002,512 694,250 468,235 400,664 29.70%
-
NP to SH 1,884,949 1,615,964 1,286,509 6,972,965 560,665 394,579 400,664 29.43%
-
Tax Rate -68.74% -11.93% -5.99% -1,141.72% -77.09% 23.05% 45.38% -
Total Cost 364,810 424,730 1,195,142 -4,013,070 1,896,276 10,219,715 10,599,018 -42.95%
-
Net Worth 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 33.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,043,241 865,419 1,007,678 355,647 237,117 237,126 177,875 34.27%
Div Payout % 55.35% 53.55% 78.33% 5.10% 42.29% 60.10% 44.40% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 33.23%
NOSH 1,185,502 1,185,506 1,185,504 1,185,492 1,185,588 1,185,634 592,917 12.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 83.96% 79.32% 51.97% 234.24% 26.80% 4.38% 3.64% -
ROE 14.20% 11.47% 10.52% 61.02% 12.06% 9.35% 16.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 191.82 173.24 209.92 252.17 218.50 901.45 1,855.18 -31.47%
EPS 159.00 136.31 108.52 588.19 47.29 33.28 37.90 26.98%
DPS 88.00 73.00 85.00 30.00 20.00 20.00 30.00 19.63%
NAPS 11.20 11.88 10.32 9.64 3.92 3.56 4.00 18.71%
Adjusted Per Share Value based on latest NOSH - 1,184,776
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 159.85 144.37 174.93 210.14 182.10 751.30 773.21 -23.09%
EPS 132.50 113.59 90.43 490.16 39.41 27.74 28.16 29.43%
DPS 73.33 60.83 70.83 25.00 16.67 16.67 12.50 34.27%
NAPS 9.3334 9.9001 8.60 8.0333 3.2669 2.967 1.6671 33.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.26 15.96 9.30 11.00 5.45 4.16 6.80 -
P/RPS 9.00 9.21 4.43 4.36 2.49 0.46 0.37 70.17%
P/EPS 10.86 11.71 8.57 1.87 11.52 12.50 10.06 1.28%
EY 9.21 8.54 11.67 53.47 8.68 8.00 9.94 -1.26%
DY 5.10 4.57 9.14 2.73 3.67 4.81 4.41 2.45%
P/NAPS 1.54 1.34 0.90 1.14 1.39 1.17 1.70 -1.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 26/05/05 -
Price 16.50 16.16 9.70 10.80 6.00 4.12 7.10 -
P/RPS 8.60 9.33 4.62 4.28 2.75 0.46 0.38 68.14%
P/EPS 10.38 11.86 8.94 1.84 12.69 12.38 10.51 -0.20%
EY 9.64 8.44 11.19 54.46 7.88 8.08 9.52 0.20%
DY 5.33 4.52 8.76 2.78 3.33 4.85 4.23 3.92%
P/NAPS 1.47 1.36 0.94 1.12 1.53 1.16 1.78 -3.13%

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