[PPB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.49%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,755,072 2,392,276 2,584,422 10,312,144 8,487,072 6,049,196 4,523,824 -7.92%
PBT 390,860 195,492 148,773 738,132 633,724 357,772 266,176 6.60%
Tax 398,496 229,428 -61,792 -346,512 -301,800 -175,060 -135,552 -
NP 789,356 424,920 86,981 391,620 331,924 182,712 130,624 34.94%
-
NP to SH 673,732 350,480 86,981 391,620 331,924 182,712 130,624 31.42%
-
Tax Rate -101.95% -117.36% 41.53% 46.94% 47.62% 48.93% 50.93% -
Total Cost 1,965,716 1,967,356 2,497,441 9,920,524 8,155,148 5,866,484 4,393,200 -12.53%
-
Net Worth 4,812,371 4,346,497 2,108,177 3,041,137 2,767,669 2,786,799 2,613,952 10.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 4,812,371 4,346,497 2,108,177 3,041,137 2,767,669 2,786,799 2,613,952 10.70%
NOSH 1,185,313 1,185,656 592,917 490,506 490,721 490,633 368,162 21.50%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 28.65% 17.76% 3.37% 3.80% 3.91% 3.02% 2.89% -
ROE 14.00% 8.06% 4.13% 12.88% 11.99% 6.56% 5.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 232.43 201.77 435.88 2,102.35 1,729.51 1,232.94 1,228.76 -24.22%
EPS 56.84 29.56 7.34 79.84 67.64 37.24 35.48 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.6659 3.5556 6.20 5.64 5.68 7.10 -8.89%
Adjusted Per Share Value based on latest NOSH - 490,506
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 193.67 168.17 181.67 724.90 596.61 425.23 318.01 -7.92%
EPS 47.36 24.64 6.11 27.53 23.33 12.84 9.18 31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3829 3.0554 1.482 2.1378 1.9456 1.959 1.8375 10.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.40 4.30 6.70 7.80 4.08 3.56 3.80 -
P/RPS 2.75 2.13 1.54 0.37 0.24 0.29 0.31 43.85%
P/EPS 11.26 14.55 45.67 9.77 6.03 9.56 10.71 0.83%
EY 8.88 6.87 2.19 10.24 16.58 10.46 9.34 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.17 1.88 1.26 0.72 0.63 0.54 19.58%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 15/06/06 26/05/05 28/05/04 29/05/03 16/05/02 11/05/01 -
Price 7.15 3.90 7.10 6.50 4.48 3.88 3.74 -
P/RPS 3.08 1.93 1.63 0.31 0.26 0.31 0.30 47.39%
P/EPS 12.58 13.19 48.40 8.14 6.62 10.42 10.54 2.99%
EY 7.95 7.58 2.07 12.28 15.10 9.60 9.49 -2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.06 2.00 1.05 0.79 0.68 0.53 22.13%

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