[PPB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.84%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,418,132 1,212,515 5,316,786 5,396,528 4,252,082 3,490,573 2,387,357 -8.31%
PBT 203,808 196,028 304,672 332,422 329,542 182,614 120,359 9.17%
Tax 6,517,359 123,815 -79,024 -161,246 -160,861 -90,120 -52,256 -
NP 6,721,167 319,843 225,648 171,176 168,681 92,494 68,103 114.89%
-
NP to SH 6,681,693 242,958 188,621 171,176 168,681 92,494 68,103 114.68%
-
Tax Rate -3,197.79% -63.16% 25.94% 48.51% 48.81% 49.35% 43.42% -
Total Cost -5,303,035 892,672 5,091,138 5,225,352 4,083,401 3,398,079 2,319,254 -
-
Net Worth 11,155,518 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 27.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 59,274 59,286 59,277 49,061 44,157 441 - -
Div Payout % 0.89% 24.40% 31.43% 28.66% 26.18% 0.48% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 11,155,518 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 27.06%
NOSH 1,185,496 1,185,739 1,185,549 490,616 490,636 490,684 367,925 21.52%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 473.95% 26.38% 4.24% 3.17% 3.97% 2.65% 2.85% -
ROE 59.90% 5.56% 4.69% 5.62% 6.01% 3.32% 2.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 119.62 102.26 448.47 1,099.95 866.65 711.37 648.87 -24.54%
EPS 563.62 20.49 15.91 34.89 34.38 18.85 18.51 76.66%
DPS 5.00 5.00 5.00 10.00 9.00 0.09 0.00 -
NAPS 9.41 3.6876 3.39 6.21 5.72 5.68 7.20 4.56%
Adjusted Per Share Value based on latest NOSH - 490,763
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 99.69 85.23 373.75 379.35 298.90 245.37 167.82 -8.31%
EPS 469.70 17.08 13.26 12.03 11.86 6.50 4.79 114.66%
DPS 4.17 4.17 4.17 3.45 3.10 0.03 0.00 -
NAPS 7.8419 3.0737 2.8252 2.1417 1.9728 1.9592 1.8622 27.06%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 7.60 4.00 3.72 6.50 4.62 3.94 4.38 -
P/RPS 6.35 3.91 0.83 0.59 0.53 0.55 0.68 45.08%
P/EPS 1.35 19.52 23.38 18.63 13.44 20.90 23.66 -37.93%
EY 74.16 5.12 4.28 5.37 7.44 4.78 4.23 61.14%
DY 0.66 1.25 1.34 1.54 1.95 0.02 0.00 -
P/NAPS 0.81 1.08 1.10 1.05 0.81 0.69 0.61 4.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 24/08/06 25/08/05 25/08/04 25/08/03 15/08/02 08/08/01 -
Price 6.85 4.68 4.14 6.10 5.45 3.94 4.60 -
P/RPS 5.73 4.58 0.92 0.55 0.63 0.55 0.71 41.60%
P/EPS 1.22 22.84 26.02 17.48 15.85 20.90 24.85 -39.47%
EY 82.28 4.38 3.84 5.72 6.31 4.78 4.02 65.35%
DY 0.73 1.07 1.21 1.64 1.65 0.02 0.00 -
P/NAPS 0.73 1.27 1.22 0.98 0.95 0.69 0.64 2.21%

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