[PPB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 116.85%

YoY- 10.19%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	1,650,724	1,418,132	1,212,515	5,316,786	5,396,528	4,252,082	3,490,573	-11.72%
YoY %	16.40%	16.96%	-77.19%	-1.48%	26.91%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
PBT	775,113	203,808	196,028	304,672	332,422	329,542	182,614	27.21%
YoY %	280.32%	3.97%	-35.66%	-8.35%	0.87%	80.46%	-	-
Horiz. %	424.45%	111.61%	107.35%	166.84%	182.04%	180.46%	100.00%	-
Tax	-54,513	6,517,359	123,815	-79,024	-161,246	-160,861	-90,120	-8.02%
YoY %	-100.84%	5,163.79%	256.68%	50.99%	-0.24%	-78.50%	-	-
Horiz. %	60.49%	-7,231.87%	-137.39%	87.69%	178.92%	178.50%	100.00%	-
NP	720,600	6,721,167	319,843	225,648	171,176	168,681	92,494	40.75%
YoY %	-89.28%	2,001.40%	41.74%	31.82%	1.48%	82.37%	-	-
Horiz. %	779.08%	7,266.60%	345.80%	243.96%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	716,221	6,681,693	242,958	188,621	171,176	168,681	92,494	40.61%
YoY %	-89.28%	2,650.14%	28.81%	10.19%	1.48%	82.37%	-	-
Horiz. %	774.34%	7,223.92%	262.67%	203.93%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	48.81%	49.35%	-
YoY %	100.22%	-4,963.00%	-343.48%	-46.53%	-0.61%	-1.09%	-	-
Horiz. %	14.25%	-6,479.82%	-127.98%	52.56%	98.30%	98.91%	100.00%	-
Total Cost	930,124	-5,303,035	892,672	5,091,138	5,225,352	4,083,401	3,398,079	-19.40%
YoY %	117.54%	-694.06%	-82.47%	-2.57%	27.97%	20.17%	-	-
Horiz. %	27.37%	-156.06%	26.27%	149.82%	153.77%	120.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	794,220	59,274	59,286	59,277	49,061	44,157	441	248.40%
YoY %	1,239.91%	-0.02%	0.02%	20.82%	11.11%	9,912.93%	-	-
Horiz. %	180,095.24%	13,440.82%	13,443.54%	13,441.50%	11,124.94%	10,012.93%	100.00%	-
Div Payout %	110.89%	0.89%	24.40%	31.43%	28.66%	26.18%	0.48%	-
YoY %	12,359.55%	-96.35%	-22.37%	9.67%	9.47%	5,354.17%	-	-
Horiz. %	23,102.08%	185.42%	5,083.33%	6,547.92%	5,970.83%	5,454.17%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-
NOSH	1,185,403	1,185,496	1,185,739	1,185,549	490,616	490,636	490,684	15.82%
YoY %	-0.01%	-0.02%	0.02%	141.64%	-0.00%	-0.01%	-	-
Horiz. %	241.58%	241.60%	241.65%	241.61%	99.99%	99.99%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	43.65%	473.95%	26.38%	4.24%	3.17%	3.97%	2.65%	-
YoY %	-90.79%	1,696.63%	522.17%	33.75%	-20.15%	49.81%	-	-
Horiz. %	1,647.17%	17,884.91%	995.47%	160.00%	119.62%	149.81%	100.00%	-
ROE	6.30%	59.90%	5.56%	4.69%	5.62%	6.01%	3.32%	-
YoY %	-89.48%	977.34%	18.55%	-16.55%	-6.49%	81.02%	-	-
Horiz. %	189.76%	1,804.22%	167.47%	141.27%	169.28%	181.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	139.25	119.62	102.26	448.47	1,099.95	866.65	711.37	-23.78%
YoY %	16.41%	16.98%	-77.20%	-59.23%	26.92%	21.83%	-	-
Horiz. %	19.57%	16.82%	14.38%	63.04%	154.62%	121.83%	100.00%	-
EPS	60.42	563.62	20.49	15.91	34.89	34.38	18.85	21.40%
YoY %	-89.28%	2,650.71%	28.79%	-54.40%	1.48%	82.39%	-	-
Horiz. %	320.53%	2,990.03%	108.70%	84.40%	185.09%	182.39%	100.00%	-
DPS	67.00	5.00	5.00	5.00	10.00	9.00	0.09	200.74%
YoY %	1,240.00%	0.00%	0.00%	-50.00%	11.11%	9,900.00%	-	-
Horiz. %	74,444.44%	5,555.56%	5,555.56%	5,555.56%	11,111.11%	10,000.00%	100.00%	-
NAPS	9.59	9.41	3.6876	3.39	6.21	5.72	5.68	9.11%
YoY %	1.91%	155.18%	8.78%	-45.41%	8.57%	0.70%	-	-
Horiz. %	168.84%	165.67%	64.92%	59.68%	109.33%	100.70%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,997
RPS	116.04	99.69	85.23	373.75	379.35	298.90	245.37	-11.72%
YoY %	16.40%	16.97%	-77.20%	-1.48%	26.92%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
EPS	50.35	469.70	17.08	13.26	12.03	11.86	6.50	40.61%
YoY %	-89.28%	2,650.00%	28.81%	10.22%	1.43%	82.46%	-	-
Horiz. %	774.62%	7,226.15%	262.77%	204.00%	185.08%	182.46%	100.00%	-
DPS	55.83	4.17	4.17	4.17	3.45	3.10	0.03	250.31%
YoY %	1,238.85%	0.00%	0.00%	20.87%	11.29%	10,233.33%	-	-
Horiz. %	186,100.00%	13,900.00%	13,900.00%	13,900.00%	11,500.00%	10,333.33%	100.00%	-
NAPS	7.9913	7.8419	3.0737	2.8252	2.1417	1.9728	1.9592	26.37%
YoY %	1.91%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.89%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	10.80	7.60	4.00	3.72	6.50	4.62	3.94	-
P/RPS	7.76	6.35	3.91	0.83	0.59	0.53	0.55	55.38%
YoY %	22.20%	62.40%	371.08%	40.68%	11.32%	-3.64%	-	-
Horiz. %	1,410.91%	1,154.55%	710.91%	150.91%	107.27%	96.36%	100.00%	-
P/EPS	17.87	1.35	19.52	23.38	18.63	13.44	20.90	-2.57%
YoY %	1,223.70%	-93.08%	-16.51%	25.50%	38.62%	-35.69%	-	-
Horiz. %	85.50%	6.46%	93.40%	111.87%	89.14%	64.31%	100.00%	-
EY	5.59	74.16	5.12	4.28	5.37	7.44	4.78	2.64%
YoY %	-92.46%	1,348.44%	19.63%	-20.30%	-27.82%	55.65%	-	-
Horiz. %	116.95%	1,551.46%	107.11%	89.54%	112.34%	155.65%	100.00%	-
DY	6.20	0.66	1.25	1.34	1.54	1.95	0.02	159.92%
YoY %	839.39%	-47.20%	-6.72%	-12.99%	-21.03%	9,650.00%	-	-
Horiz. %	31,000.00%	3,300.00%	6,250.00%	6,700.00%	7,700.00%	9,750.00%	100.00%	-
P/NAPS	1.13	0.81	1.08	1.10	1.05	0.81	0.69	8.56%
YoY %	39.51%	-25.00%	-1.82%	4.76%	29.63%	17.39%	-	-
Horiz. %	163.77%	117.39%	156.52%	159.42%	152.17%	117.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	25/08/03	15/08/02	-
Price	8.80	6.85	4.68	4.14	6.10	5.45	3.94	-
P/RPS	6.32	5.73	4.58	0.92	0.55	0.63	0.55	50.16%
YoY %	10.30%	25.11%	397.83%	67.27%	-12.70%	14.55%	-	-
Horiz. %	1,149.09%	1,041.82%	832.73%	167.27%	100.00%	114.55%	100.00%	-
P/EPS	14.56	1.22	22.84	26.02	17.48	15.85	20.90	-5.84%
YoY %	1,093.44%	-94.66%	-12.22%	48.86%	10.28%	-24.16%	-	-
Horiz. %	69.67%	5.84%	109.28%	124.50%	83.64%	75.84%	100.00%	-
EY	6.87	82.28	4.38	3.84	5.72	6.31	4.78	6.22%
YoY %	-91.65%	1,778.54%	14.06%	-32.87%	-9.35%	32.01%	-	-
Horiz. %	143.72%	1,721.34%	91.63%	80.33%	119.67%	132.01%	100.00%	-
DY	7.61	0.73	1.07	1.21	1.64	1.65	0.02	168.94%
YoY %	942.47%	-31.78%	-11.57%	-26.22%	-0.61%	8,150.00%	-	-
Horiz. %	38,050.00%	3,650.00%	5,350.00%	6,050.00%	8,200.00%	8,250.00%	100.00%	-
P/NAPS	0.92	0.73	1.27	1.22	0.98	0.95	0.69	4.90%
YoY %	26.03%	-42.52%	4.10%	24.49%	3.16%	37.68%	-	-
Horiz. %	133.33%	105.80%	184.06%	176.81%	142.03%	137.68%	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