[PPB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 1.26%

YoY- 6.87%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	3,506,248	2,904,742	2,559,084	10,427,549	11,064,248	9,000,746	7,544,890	-11.97%
YoY %	20.71%	13.51%	-75.46%	-5.75%	22.93%	19.30%	-	-
Horiz. %	46.47%	38.50%	33.92%	138.21%	146.65%	119.30%	100.00%	-
PBT	1,378,816	589,250	415,337	600,101	701,994	701,636	453,729	20.33%
YoY %	134.00%	41.87%	-30.79%	-14.51%	0.05%	54.64%	-	-
Horiz. %	303.89%	129.87%	91.54%	132.26%	154.72%	154.64%	100.00%	-
Tax	-136,062	8,667,025	264,398	-142,054	-344,532	-339,597	-226,129	-8.11%
YoY %	-101.57%	3,178.02%	286.12%	58.77%	-1.45%	-50.18%	-	-
Horiz. %	60.17%	-3,832.78%	-116.92%	62.82%	152.36%	150.18%	100.00%	-
NP	1,242,753	9,256,276	679,736	458,046	357,462	362,038	227,600	32.66%
YoY %	-86.57%	1,261.75%	48.40%	28.14%	-1.26%	59.07%	-	-
Horiz. %	546.03%	4,066.91%	298.65%	201.25%	157.06%	159.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,230,970	9,200,273	543,332	382,005	357,462	362,038	227,600	32.45%
YoY %	-86.62%	1,593.31%	42.23%	6.87%	-1.26%	59.07%	-	-
Horiz. %	540.85%	4,042.30%	238.72%	167.84%	157.06%	159.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.87%	-1,470.86%	-63.66%	23.67%	49.08%	48.40%	49.84%	-
YoY %	100.67%	-2,210.49%	-368.95%	-51.77%	1.40%	-2.89%	-	-
Horiz. %	19.80%	-2,951.16%	-127.73%	47.49%	98.48%	97.11%	100.00%	-
Total Cost	2,263,494	-6,351,533	1,879,348	9,969,502	10,706,785	8,638,708	7,317,290	-17.74%
YoY %	135.64%	-437.96%	-81.15%	-6.89%	23.94%	18.06%	-	-
Horiz. %	30.93%	-86.80%	25.68%	136.25%	146.32%	118.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	2,831,097	26.82%
YoY %	4.40%	150.76%	10.49%	34.02%	6.73%	0.69%	-	-
Horiz. %	416.63%	399.06%	159.14%	144.03%	107.47%	100.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	1,059,001	79,033	79,041	79,024	135,223	-	213,272	30.58%
YoY %	1,239.95%	-0.01%	0.02%	-41.56%	0.00%	-	-	-
Horiz. %	496.55%	37.06%	37.06%	37.05%	63.40%	-	100.00%	-
Div Payout %	86.03%	0.86%	14.55%	20.69%	37.83%	-	93.71%	-
YoY %	9,903.49%	-94.09%	-29.68%	-45.31%	0.00%	-	-	-
Horiz. %	91.80%	0.92%	15.53%	22.08%	40.37%	-	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	2,831,097	26.82%
YoY %	4.40%	150.76%	10.49%	34.02%	6.73%	0.69%	-	-
Horiz. %	416.63%	399.06%	159.14%	144.03%	107.47%	100.69%	100.00%	-
NOSH	1,185,449	1,185,500	1,185,624	1,185,370	507,087	490,655	490,658	15.82%
YoY %	-0.00%	-0.01%	0.02%	133.76%	3.35%	-0.00%	-	-
Horiz. %	241.60%	241.61%	241.64%	241.59%	103.35%	100.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	35.44%	318.66%	26.56%	4.39%	3.23%	4.02%	3.02%	-
YoY %	-88.88%	1,099.77%	505.01%	35.91%	-19.65%	33.11%	-	-
Horiz. %	1,173.51%	10,551.66%	879.47%	145.36%	106.95%	133.11%	100.00%	-
ROE	10.44%	81.43%	12.06%	9.37%	11.75%	12.70%	8.04%	-
YoY %	-87.18%	575.21%	28.71%	-20.26%	-7.48%	57.96%	-	-
Horiz. %	129.85%	1,012.81%	150.00%	116.54%	146.14%	157.96%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	295.77	245.02	215.84	879.69	2,181.92	1,834.43	1,537.71	-24.00%
YoY %	20.71%	13.52%	-75.46%	-59.68%	18.94%	19.30%	-	-
Horiz. %	19.23%	15.93%	14.04%	57.21%	141.89%	119.30%	100.00%	-
EPS	103.84	776.07	45.83	32.23	35.25	73.79	46.39	14.35%
YoY %	-86.62%	1,593.37%	42.20%	-8.57%	-52.23%	59.06%	-	-
Horiz. %	223.84%	1,672.93%	98.79%	69.48%	75.99%	159.06%	100.00%	-
DPS	89.33	6.67	6.67	6.67	26.67	0.00	43.47	12.74%
YoY %	1,239.28%	0.00%	0.00%	-74.99%	0.00%	0.00%	-	-
Horiz. %	205.50%	15.34%	15.34%	15.34%	61.35%	0.00%	100.00%	-
NAPS	9.95	9.53	3.80	3.44	6.00	5.81	5.77	9.49%
YoY %	4.41%	150.79%	10.47%	-42.67%	3.27%	0.69%	-	-
Horiz. %	172.44%	165.16%	65.86%	59.62%	103.99%	100.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,024
RPS	246.48	204.19	179.89	733.01	777.77	632.72	530.38	-11.97%
YoY %	20.71%	13.51%	-75.46%	-5.75%	22.92%	19.30%	-	-
Horiz. %	46.47%	38.50%	33.92%	138.20%	146.64%	119.30%	100.00%	-
EPS	86.53	646.74	38.19	26.85	25.13	25.45	16.00	32.45%
YoY %	-86.62%	1,593.48%	42.23%	6.84%	-1.26%	59.06%	-	-
Horiz. %	540.81%	4,042.12%	238.69%	167.81%	157.06%	159.06%	100.00%	-
DPS	74.44	5.56	5.56	5.56	9.51	0.00	14.99	30.58%
YoY %	1,238.85%	0.00%	0.00%	-41.54%	0.00%	0.00%	-	-
Horiz. %	496.60%	37.09%	37.09%	37.09%	63.44%	0.00%	100.00%	-
NAPS	8.2916	7.9419	3.1671	2.8664	2.1388	2.0039	1.9901	26.82%
YoY %	4.40%	150.76%	10.49%	34.02%	6.73%	0.69%	-	-
Horiz. %	416.64%	399.07%	159.14%	144.03%	107.47%	100.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	8.55	9.20	4.40	4.24	6.55	5.30	3.84	-
P/RPS	2.89	3.75	2.04	0.48	0.30	0.29	0.25	50.31%
YoY %	-22.93%	83.82%	325.00%	60.00%	3.45%	16.00%	-	-
Horiz. %	1,156.00%	1,500.00%	816.00%	192.00%	120.00%	116.00%	100.00%	-
P/EPS	8.23	1.19	9.60	13.16	9.29	7.18	8.28	-0.10%
YoY %	591.60%	-87.60%	-27.05%	41.66%	29.39%	-13.29%	-	-
Horiz. %	99.40%	14.37%	115.94%	158.94%	112.20%	86.71%	100.00%	-
EY	12.15	84.36	10.42	7.60	10.76	13.92	12.08	0.09%
YoY %	-85.60%	709.60%	37.11%	-29.37%	-22.70%	15.23%	-	-
Horiz. %	100.58%	698.34%	86.26%	62.91%	89.07%	115.23%	100.00%	-
DY	10.45	0.72	1.52	1.57	4.07	0.00	11.32	-1.32%
YoY %	1,351.39%	-52.63%	-3.18%	-61.43%	0.00%	0.00%	-	-
Horiz. %	92.31%	6.36%	13.43%	13.87%	35.95%	0.00%	100.00%	-
P/NAPS	0.86	0.97	1.16	1.23	1.09	0.91	0.67	4.24%
YoY %	-11.34%	-16.38%	-5.69%	12.84%	19.78%	35.82%	-	-
Horiz. %	128.36%	144.78%	173.13%	183.58%	162.69%	135.82%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	15/11/02	-
Price	8.55	10.30	4.68	4.18	6.60	5.75	4.10	-
P/RPS	2.89	4.20	2.17	0.48	0.30	0.31	0.27	48.39%
YoY %	-31.19%	93.55%	352.08%	60.00%	-3.23%	14.81%	-	-
Horiz. %	1,070.37%	1,555.56%	803.70%	177.78%	111.11%	114.81%	100.00%	-
P/EPS	8.23	1.33	10.21	12.97	9.36	7.79	8.84	-1.18%
YoY %	518.80%	-86.97%	-21.28%	38.57%	20.15%	-11.88%	-	-
Horiz. %	93.10%	15.05%	115.50%	146.72%	105.88%	88.12%	100.00%	-
EY	12.15	75.35	9.79	7.71	10.68	12.83	11.31	1.20%
YoY %	-83.88%	669.66%	26.98%	-27.81%	-16.76%	13.44%	-	-
Horiz. %	107.43%	666.22%	86.56%	68.17%	94.43%	113.44%	100.00%	-
DY	10.45	0.65	1.42	1.59	4.04	0.00	10.60	-0.23%
YoY %	1,507.69%	-54.23%	-10.69%	-60.64%	0.00%	0.00%	-	-
Horiz. %	98.58%	6.13%	13.40%	15.00%	38.11%	0.00%	100.00%	-
P/NAPS	0.86	1.08	1.23	1.22	1.10	0.99	0.71	3.24%
YoY %	-20.37%	-12.20%	0.82%	10.91%	11.11%	39.44%	-	-
Horiz. %	121.13%	152.11%	173.24%	171.83%	154.93%	139.44%	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