[PPB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 333.71%

YoY- 10.19%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	3,301,448	2,836,264	2,425,030	10,633,572	10,793,056	8,504,164	6,981,146	-11.72%
YoY %	16.40%	16.96%	-77.19%	-1.48%	26.91%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
PBT	1,550,226	407,616	392,056	609,344	664,844	659,084	365,228	27.21%
YoY %	280.32%	3.97%	-35.66%	-8.35%	0.87%	80.46%	-	-
Horiz. %	424.45%	111.61%	107.35%	166.84%	182.04%	180.46%	100.00%	-
Tax	-109,026	13,034,718	247,630	-158,048	-322,492	-321,722	-180,240	-8.02%
YoY %	-100.84%	5,163.79%	256.68%	50.99%	-0.24%	-78.50%	-	-
Horiz. %	60.49%	-7,231.87%	-137.39%	87.69%	178.92%	178.50%	100.00%	-
NP	1,441,200	13,442,334	639,686	451,296	342,352	337,362	184,988	40.75%
YoY %	-89.28%	2,001.40%	41.74%	31.82%	1.48%	82.37%	-	-
Horiz. %	779.08%	7,266.60%	345.80%	243.96%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,432,442	13,363,386	485,916	377,242	342,352	337,362	184,988	40.61%
YoY %	-89.28%	2,650.14%	28.81%	10.19%	1.48%	82.37%	-	-
Horiz. %	774.34%	7,223.92%	262.67%	203.93%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	48.81%	49.35%	-
YoY %	100.22%	-4,963.00%	-343.48%	-46.53%	-0.61%	-1.09%	-	-
Horiz. %	14.25%	-6,479.82%	-127.98%	52.56%	98.30%	98.91%	100.00%	-
Total Cost	1,860,248	-10,606,070	1,785,344	10,182,276	10,450,704	8,166,802	6,796,158	-19.40%
YoY %	117.54%	-694.06%	-82.47%	-2.57%	27.97%	20.17%	-	-
Horiz. %	27.37%	-156.06%	26.27%	149.82%	153.77%	120.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	1,588,441	118,549	118,573	118,554	98,123	88,314	883	248.34%
YoY %	1,239.90%	-0.02%	0.02%	20.82%	11.11%	9,901.59%	-	-
Horiz. %	179,891.39%	13,425.71%	13,428.43%	13,426.27%	11,112.46%	10,001.59%	100.00%	-
Div Payout %	110.89%	0.89%	24.40%	31.43%	28.66%	26.18%	0.48%	-
YoY %	12,359.55%	-96.35%	-22.37%	9.67%	9.47%	5,354.17%	-	-
Horiz. %	23,102.08%	185.42%	5,083.33%	6,547.92%	5,970.83%	5,454.17%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-
NOSH	1,185,403	1,185,496	1,185,739	1,185,549	490,616	490,636	490,684	15.82%
YoY %	-0.01%	-0.02%	0.02%	141.64%	-0.00%	-0.01%	-	-
Horiz. %	241.58%	241.60%	241.65%	241.61%	99.99%	99.99%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	43.65%	473.95%	26.38%	4.24%	3.17%	3.97%	2.65%	-
YoY %	-90.79%	1,696.63%	522.17%	33.75%	-20.15%	49.81%	-	-
Horiz. %	1,647.17%	17,884.91%	995.47%	160.00%	119.62%	149.81%	100.00%	-
ROE	12.60%	119.79%	11.11%	9.39%	11.24%	12.02%	6.64%	-
YoY %	-89.48%	978.22%	18.32%	-16.46%	-6.49%	81.02%	-	-
Horiz. %	189.76%	1,804.07%	167.32%	141.42%	169.28%	181.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	278.51	239.25	204.52	896.93	2,199.90	1,733.29	1,422.74	-23.78%
YoY %	16.41%	16.98%	-77.20%	-59.23%	26.92%	21.83%	-	-
Horiz. %	19.58%	16.82%	14.38%	63.04%	154.62%	121.83%	100.00%	-
EPS	120.84	1,127.24	40.98	31.82	69.78	68.76	37.70	21.40%
YoY %	-89.28%	2,650.71%	28.79%	-54.40%	1.48%	82.39%	-	-
Horiz. %	320.53%	2,990.03%	108.70%	84.40%	185.09%	182.39%	100.00%	-
DPS	134.00	10.00	10.00	10.00	20.00	18.00	0.18	200.74%
YoY %	1,240.00%	0.00%	0.00%	-50.00%	11.11%	9,900.00%	-	-
Horiz. %	74,444.44%	5,555.56%	5,555.56%	5,555.56%	11,111.11%	10,000.00%	100.00%	-
NAPS	9.59	9.41	3.6876	3.39	6.21	5.72	5.68	9.11%
YoY %	1.91%	155.18%	8.78%	-45.41%	8.57%	0.70%	-	-
Horiz. %	168.84%	165.67%	64.92%	59.68%	109.33%	100.70%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,997
RPS	232.07	199.37	170.46	747.47	758.69	597.79	490.73	-11.72%
YoY %	16.40%	16.96%	-77.20%	-1.48%	26.92%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
EPS	100.69	939.36	34.16	26.52	24.07	23.71	13.00	40.61%
YoY %	-89.28%	2,649.88%	28.81%	10.18%	1.52%	82.38%	-	-
Horiz. %	774.54%	7,225.85%	262.77%	204.00%	185.15%	182.38%	100.00%	-
DPS	111.66	8.33	8.34	8.33	6.90	6.21	0.06	250.31%
YoY %	1,240.46%	-0.12%	0.12%	20.72%	11.11%	10,250.00%	-	-
Horiz. %	186,100.00%	13,883.33%	13,900.00%	13,883.33%	11,500.00%	10,350.00%	100.00%	-
NAPS	7.991	7.8416	3.0736	2.8251	2.1417	1.9728	1.9592	26.37%
YoY %	1.91%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.87%	400.24%	156.88%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	10.80	7.60	4.00	3.72	6.50	4.62	3.94	-
P/RPS	3.88	3.18	1.96	0.41	0.30	0.27	0.28	54.91%
YoY %	22.01%	62.24%	378.05%	36.67%	11.11%	-3.57%	-	-
Horiz. %	1,385.71%	1,135.71%	700.00%	146.43%	107.14%	96.43%	100.00%	-
P/EPS	8.94	0.67	9.76	11.69	9.31	6.72	10.45	-2.56%
YoY %	1,234.33%	-93.14%	-16.51%	25.56%	38.54%	-35.69%	-	-
Horiz. %	85.55%	6.41%	93.40%	111.87%	89.09%	64.31%	100.00%	-
EY	11.19	148.32	10.25	8.55	10.74	14.88	9.57	2.63%
YoY %	-92.46%	1,347.02%	19.88%	-20.39%	-27.82%	55.49%	-	-
Horiz. %	116.93%	1,549.84%	107.11%	89.34%	112.23%	155.49%	100.00%	-
DY	12.41	1.32	2.50	2.69	3.08	3.90	0.05	150.47%
YoY %	840.15%	-47.20%	-7.06%	-12.66%	-21.03%	7,700.00%	-	-
Horiz. %	24,820.00%	2,640.00%	5,000.00%	5,380.00%	6,160.00%	7,800.00%	100.00%	-
P/NAPS	1.13	0.81	1.08	1.10	1.05	0.81	0.69	8.56%
YoY %	39.51%	-25.00%	-1.82%	4.76%	29.63%	17.39%	-	-
Horiz. %	163.77%	117.39%	156.52%	159.42%	152.17%	117.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	25/08/03	15/08/02	-
Price	8.80	6.85	4.68	4.14	6.10	5.45	3.94	-
P/RPS	3.16	2.86	2.29	0.46	0.28	0.31	0.28	49.71%
YoY %	10.49%	24.89%	397.83%	64.29%	-9.68%	10.71%	-	-
Horiz. %	1,128.57%	1,021.43%	817.86%	164.29%	100.00%	110.71%	100.00%	-
P/EPS	7.28	0.61	11.42	13.01	8.74	7.93	10.45	-5.84%
YoY %	1,093.44%	-94.66%	-12.22%	48.86%	10.21%	-24.11%	-	-
Horiz. %	69.67%	5.84%	109.28%	124.50%	83.64%	75.89%	100.00%	-
EY	13.73	164.56	8.76	7.69	11.44	12.62	9.57	6.19%
YoY %	-91.66%	1,778.54%	13.91%	-32.78%	-9.35%	31.87%	-	-
Horiz. %	143.47%	1,719.54%	91.54%	80.36%	119.54%	131.87%	100.00%	-
DY	15.23	1.46	2.14	2.42	3.28	3.30	0.05	159.16%
YoY %	943.15%	-31.78%	-11.57%	-26.22%	-0.61%	6,500.00%	-	-
Horiz. %	30,460.00%	2,920.00%	4,280.00%	4,840.00%	6,560.00%	6,600.00%	100.00%	-
P/NAPS	0.92	0.73	1.27	1.22	0.98	0.95	0.69	4.90%
YoY %	26.03%	-42.52%	4.10%	24.49%	3.16%	37.68%	-	-
Horiz. %	133.33%	105.80%	184.06%	176.81%	142.03%	137.68%	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