[PPB] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

23-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- 12.09%

YoY- 7.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	2,989,442	2,590,526	10,687,950	10,999,682	9,319,768	7,857,980	5,629,093	-10.00%
YoY %	15.40%	-75.76%	-2.83%	18.03%	18.60%	39.60%	-	-
Horiz. %	53.11%	46.02%	189.87%	195.41%	165.56%	139.60%	100.00%	-
PBT	563,936	392,040	608,501	733,508	707,360	500,747	321,566	9.80%
YoY %	43.85%	-35.57%	-17.04%	3.70%	41.26%	55.72%	-	-
Horiz. %	175.37%	121.92%	189.23%	228.10%	219.97%	155.72%	100.00%	-
Tax	6,438,576	302,210	-140,266	-332,844	-336,107	-257,751	-151,264	-
YoY %	2,030.50%	315.45%	57.86%	0.97%	-30.40%	-70.40%	-	-
Horiz. %	-4,256.52%	-199.79%	92.73%	220.04%	222.20%	170.40%	100.00%	-
NP	7,002,512	694,250	468,235	400,664	371,253	242,996	170,302	85.73%
YoY %	908.64%	48.27%	16.86%	7.92%	52.78%	42.69%	-	-
Horiz. %	4,111.82%	407.66%	274.94%	235.27%	218.00%	142.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,972,965	560,665	394,579	400,664	371,253	242,996	170,302	85.59%
YoY %	1,143.70%	42.09%	-1.52%	7.92%	52.78%	42.69%	-	-
Horiz. %	4,094.47%	329.22%	231.69%	235.27%	218.00%	142.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,141.72%	-77.09%	23.05%	45.38%	47.52%	51.47%	47.04%	-
YoY %	-1,381.02%	-434.45%	-49.21%	-4.50%	-7.67%	9.42%	-	-
Horiz. %	-2,427.13%	-163.88%	49.00%	96.47%	101.02%	109.42%	100.00%	-
Total Cost	-4,013,070	1,896,276	10,219,715	10,599,018	8,948,515	7,614,984	5,458,791	-
YoY %	-311.63%	-81.44%	-3.58%	18.44%	17.51%	39.50%	-	-
Horiz. %	-73.52%	34.74%	187.22%	194.16%	163.93%	139.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	2,664,026	2,737,784	26.87%
YoY %	145.90%	10.11%	20.62%	18.47%	10.87%	-2.69%	-	-
Horiz. %	417.42%	169.75%	154.17%	127.81%	107.88%	97.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	355,647	237,117	237,126	158,574	100,675	210,963	35,326	46.91%
YoY %	49.99%	-0.00%	49.54%	57.51%	-52.28%	497.19%	-	-
Horiz. %	1,006.76%	671.23%	671.25%	448.89%	284.99%	597.19%	100.00%	-
Div Payout %	5.10%	42.29%	60.10%	39.58%	27.12%	86.82%	20.74%	-
YoY %	-87.94%	-29.63%	51.84%	45.94%	-68.76%	318.61%	-	-
Horiz. %	24.59%	203.91%	289.78%	190.84%	130.76%	418.61%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	2,664,026	2,737,784	26.87%
YoY %	145.90%	10.11%	20.62%	18.47%	10.87%	-2.69%	-	-
Horiz. %	417.42%	169.75%	154.17%	127.81%	107.88%	97.31%	100.00%	-
NOSH	1,185,492	1,185,588	1,185,634	528,580	490,621	490,612	490,642	15.83%
YoY %	-0.01%	-0.00%	124.31%	7.74%	0.00%	-0.01%	-	-
Horiz. %	241.62%	241.64%	241.65%	107.73%	100.00%	99.99%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	234.24%	26.80%	4.38%	3.64%	3.98%	3.09%	3.03%	-
YoY %	774.03%	511.87%	20.33%	-8.54%	28.80%	1.98%	-	-
Horiz. %	7,730.69%	884.49%	144.55%	120.13%	131.35%	101.98%	100.00%	-
ROE	61.02%	12.06%	9.35%	11.45%	12.57%	9.12%	6.22%	-
YoY %	405.97%	28.98%	-18.34%	-8.91%	37.83%	46.62%	-	-
Horiz. %	981.03%	193.89%	150.32%	184.08%	202.09%	146.62%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	252.17	218.50	901.45	2,080.99	1,899.59	1,601.67	1,147.29	-22.30%
YoY %	15.41%	-75.76%	-56.68%	9.55%	18.60%	39.60%	-	-
Horiz. %	21.98%	19.04%	78.57%	181.38%	165.57%	139.60%	100.00%	-
EPS	588.19	47.29	33.28	75.80	75.67	49.53	34.71	60.23%
YoY %	1,143.79%	42.10%	-56.09%	0.17%	52.78%	42.70%	-	-
Horiz. %	1,694.58%	136.24%	95.88%	218.38%	218.01%	142.70%	100.00%	-
DPS	30.00	20.00	20.00	30.00	20.52	43.00	7.20	26.83%
YoY %	50.00%	0.00%	-33.33%	46.20%	-52.28%	497.22%	-	-
Horiz. %	416.67%	277.78%	277.78%	416.67%	285.00%	597.22%	100.00%	-
NAPS	9.64	3.92	3.56	6.62	6.02	5.43	5.58	9.53%
YoY %	145.92%	10.11%	-46.22%	9.97%	10.87%	-2.69%	-	-
Horiz. %	172.76%	70.25%	63.80%	118.64%	107.89%	97.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 592,875
RPS	210.15	182.10	751.32	773.23	655.14	552.38	395.70	-10.00%
YoY %	15.40%	-75.76%	-2.83%	18.03%	18.60%	39.60%	-	-
Horiz. %	53.11%	46.02%	189.87%	195.41%	165.56%	139.60%	100.00%	-
EPS	490.17	39.41	27.74	28.17	26.10	17.08	11.97	85.60%
YoY %	1,143.77%	42.07%	-1.53%	7.93%	52.81%	42.69%	-	-
Horiz. %	4,094.99%	329.24%	231.75%	235.34%	218.05%	142.69%	100.00%	-
DPS	25.00	16.67	16.67	11.15	7.08	14.83	2.48	46.95%
YoY %	49.97%	0.00%	49.51%	57.49%	-52.26%	497.98%	-	-
Horiz. %	1,008.06%	672.18%	672.18%	449.60%	285.48%	597.98%	100.00%	-
NAPS	8.0335	3.267	2.9671	2.4598	2.0762	1.8727	1.9246	26.87%
YoY %	145.90%	10.11%	20.62%	18.48%	10.87%	-2.70%	-	-
Horiz. %	417.41%	169.75%	154.17%	127.81%	107.88%	97.30%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	11.00	5.45	4.16	6.80	6.55	3.94	3.32	-
P/RPS	4.36	2.49	0.46	0.33	0.34	0.25	0.29	57.06%
YoY %	75.10%	441.30%	39.39%	-2.94%	36.00%	-13.79%	-	-
Horiz. %	1,503.45%	858.62%	158.62%	113.79%	117.24%	86.21%	100.00%	-
P/EPS	1.87	11.52	12.50	8.97	8.66	7.95	9.56	-23.80%
YoY %	-83.77%	-7.84%	39.35%	3.58%	8.93%	-16.84%	-	-
Horiz. %	19.56%	120.50%	130.75%	93.83%	90.59%	83.16%	100.00%	-
EY	53.47	8.68	8.00	11.15	11.55	12.57	10.45	31.25%
YoY %	516.01%	8.50%	-28.25%	-3.46%	-8.11%	20.29%	-	-
Horiz. %	511.67%	83.06%	76.56%	106.70%	110.53%	120.29%	100.00%	-
DY	2.73	3.67	4.81	4.41	3.13	10.91	2.17	3.89%
YoY %	-25.61%	-23.70%	9.07%	40.89%	-71.31%	402.76%	-	-
Horiz. %	125.81%	169.12%	221.66%	203.23%	144.24%	502.76%	100.00%	-
P/NAPS	1.14	1.39	1.17	1.03	1.09	0.73	0.59	11.59%
YoY %	-17.99%	18.80%	13.59%	-5.50%	49.32%	23.73%	-	-
Horiz. %	193.22%	235.59%	198.31%	174.58%	184.75%	123.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	27/02/07	28/02/06	23/02/05	27/02/04	28/02/03	28/02/02	-
Price	10.80	6.00	4.12	6.65	7.90	3.92	3.40	-
P/RPS	4.28	2.75	0.46	0.32	0.42	0.24	0.30	55.70%
YoY %	55.64%	497.83%	43.75%	-23.81%	75.00%	-20.00%	-	-
Horiz. %	1,426.67%	916.67%	153.33%	106.67%	140.00%	80.00%	100.00%	-
P/EPS	1.84	12.69	12.38	8.77	10.44	7.91	9.80	-24.31%
YoY %	-85.50%	2.50%	41.16%	-16.00%	31.98%	-19.29%	-	-
Horiz. %	18.78%	129.49%	126.33%	89.49%	106.53%	80.71%	100.00%	-
EY	54.46	7.88	8.08	11.40	9.58	12.63	10.21	32.16%
YoY %	591.12%	-2.48%	-29.12%	19.00%	-24.15%	23.70%	-	-
Horiz. %	533.40%	77.18%	79.14%	111.66%	93.83%	123.70%	100.00%	-
DY	2.78	3.33	4.85	4.51	2.60	10.97	2.12	4.61%
YoY %	-16.52%	-31.34%	7.54%	73.46%	-76.30%	417.45%	-	-
Horiz. %	131.13%	157.08%	228.77%	212.74%	122.64%	517.45%	100.00%	-
P/NAPS	1.12	1.53	1.16	1.00	1.31	0.72	0.61	10.65%
YoY %	-26.80%	31.90%	16.00%	-23.66%	81.94%	18.03%	-	-
Horiz. %	183.61%	250.82%	190.16%	163.93%	214.75%	118.03%	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