[PPB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.64%
YoY- 82.37%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,425,030 10,633,572 10,793,056 8,504,164 6,981,146 4,774,714 5,470,316 -12.67%
PBT 392,056 609,344 664,844 659,084 365,228 240,718 255,172 7.41%
Tax 247,630 -158,048 -322,492 -321,722 -180,240 -104,512 -132,092 -
NP 639,686 451,296 342,352 337,362 184,988 136,206 123,080 31.59%
-
NP to SH 485,916 377,242 342,352 337,362 184,988 136,206 123,080 25.70%
-
Tax Rate -63.16% 25.94% 48.51% 48.81% 49.35% 43.42% 51.77% -
Total Cost 1,785,344 10,182,276 10,450,704 8,166,802 6,796,158 4,638,508 5,347,236 -16.70%
-
Net Worth 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 2,440,252 10.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 118,573 118,554 98,123 88,314 883 - - -
Div Payout % 24.40% 31.43% 28.66% 26.18% 0.48% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 2,440,252 10.20%
NOSH 1,185,739 1,185,549 490,616 490,636 490,684 367,925 368,062 21.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.38% 4.24% 3.17% 3.97% 2.65% 2.85% 2.25% -
ROE 11.11% 9.39% 11.24% 12.02% 6.64% 5.14% 5.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 204.52 896.93 2,199.90 1,733.29 1,422.74 1,297.74 1,486.25 -28.13%
EPS 40.98 31.82 69.78 68.76 37.70 37.02 33.44 3.44%
DPS 10.00 10.00 20.00 18.00 0.18 0.00 0.00 -
NAPS 3.6876 3.39 6.21 5.72 5.68 7.20 6.63 -9.31%
Adjusted Per Share Value based on latest NOSH - 490,555
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.47 747.50 758.71 597.81 490.75 335.64 384.54 -12.67%
EPS 34.16 26.52 24.07 23.72 13.00 9.57 8.65 25.71%
DPS 8.34 8.33 6.90 6.21 0.06 0.00 0.00 -
NAPS 3.0737 2.8252 2.1417 1.9728 1.9592 1.8622 1.7154 10.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.00 3.72 6.50 4.62 3.94 4.38 4.42 -
P/RPS 1.96 0.41 0.30 0.27 0.28 0.34 0.30 36.70%
P/EPS 9.76 11.69 9.31 6.72 10.45 11.83 13.22 -4.92%
EY 10.25 8.55 10.74 14.88 9.57 8.45 7.57 5.17%
DY 2.50 2.69 3.08 3.90 0.05 0.00 0.00 -
P/NAPS 1.08 1.10 1.05 0.81 0.69 0.61 0.67 8.27%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 25/08/03 15/08/02 08/08/01 11/08/00 -
Price 4.68 4.14 6.10 5.45 3.94 4.60 4.40 -
P/RPS 2.29 0.46 0.28 0.31 0.28 0.35 0.30 40.29%
P/EPS 11.42 13.01 8.74 7.93 10.45 12.43 13.16 -2.33%
EY 8.76 7.69 11.44 12.62 9.57 8.05 7.60 2.39%
DY 2.14 2.42 3.28 3.30 0.05 0.00 0.00 -
P/NAPS 1.27 1.22 0.98 0.95 0.69 0.64 0.66 11.52%

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