[PPB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.31%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,559,084 10,427,549 11,064,248 9,000,746 7,544,890 5,039,465 5,328,408 -11.50%
PBT 415,337 600,101 701,994 701,636 453,729 308,814 342,869 3.24%
Tax 264,398 -142,054 -344,532 -339,597 -226,129 -148,457 -143,130 -
NP 679,736 458,046 357,462 362,038 227,600 160,357 199,738 22.63%
-
NP to SH 543,332 382,005 357,462 362,038 227,600 160,357 199,738 18.14%
-
Tax Rate -63.66% 23.67% 49.08% 48.40% 49.84% 48.07% 41.74% -
Total Cost 1,879,348 9,969,502 10,706,785 8,638,708 7,317,290 4,879,108 5,128,669 -15.40%
-
Net Worth 4,505,371 4,077,674 3,042,523 2,850,710 2,831,097 2,679,164 2,546,410 9.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 79,041 79,024 135,223 - 213,272 - - -
Div Payout % 14.55% 20.69% 37.83% - 93.71% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 4,505,371 4,077,674 3,042,523 2,850,710 2,831,097 2,679,164 2,546,410 9.97%
NOSH 1,185,624 1,185,370 507,087 490,655 490,658 368,017 367,978 21.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.56% 4.39% 3.23% 4.02% 3.02% 3.18% 3.75% -
ROE 12.06% 9.37% 11.75% 12.70% 8.04% 5.99% 7.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 215.84 879.69 2,181.92 1,834.43 1,537.71 1,369.36 1,448.02 -27.17%
EPS 45.83 32.23 35.25 73.79 46.39 43.57 54.28 -2.77%
DPS 6.67 6.67 26.67 0.00 43.47 0.00 0.00 -
NAPS 3.80 3.44 6.00 5.81 5.77 7.28 6.92 -9.50%
Adjusted Per Share Value based on latest NOSH - 490,687
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 179.89 733.01 777.77 632.72 530.38 354.25 374.57 -11.50%
EPS 38.19 26.85 25.13 25.45 16.00 11.27 14.04 18.14%
DPS 5.56 5.56 9.51 0.00 14.99 0.00 0.00 -
NAPS 3.1671 2.8664 2.1388 2.0039 1.9901 1.8833 1.79 9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.40 4.24 6.55 5.30 3.84 4.20 3.96 -
P/RPS 2.04 0.48 0.30 0.29 0.25 0.31 0.27 40.05%
P/EPS 9.60 13.16 9.29 7.18 8.28 9.64 7.30 4.66%
EY 10.42 7.60 10.76 13.92 12.08 10.37 13.71 -4.46%
DY 1.52 1.57 4.07 0.00 11.32 0.00 0.00 -
P/NAPS 1.16 1.23 1.09 0.91 0.67 0.58 0.57 12.56%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 24/11/05 01/12/04 21/11/03 15/11/02 08/11/01 10/11/00 -
Price 4.68 4.18 6.60 5.75 4.10 4.44 4.04 -
P/RPS 2.17 0.48 0.30 0.31 0.27 0.32 0.28 40.65%
P/EPS 10.21 12.97 9.36 7.79 8.84 10.19 7.44 5.41%
EY 9.79 7.71 10.68 12.83 11.31 9.81 13.44 -5.14%
DY 1.42 1.59 4.04 0.00 10.60 0.00 0.00 -
P/NAPS 1.23 1.22 1.10 0.99 0.71 0.61 0.58 13.34%

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