[PPB] YoY Cumulative 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- 51.89%

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
Cumulative Result
Revenue	2,629,686	2,178,557	1,919,313	7,820,662	8,298,186	6,750,560	5,658,668	-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	1,034,112	441,938	311,503	450,076	526,496	526,227	340,297	20.33%
YoY %	133.99%	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	-102,047	6,500,269	198,299	-106,541	-258,399	-254,698	-169,597	-8.11%
YoY %	-101.57%	3,178.01%	286.12%	58.77%	-1.45%	-50.18%	-	-
Horiz. %	60.17%	-3,832.77%	-116.92%	62.82%	152.36%	150.18%	100.00%	-
NP	932,065	6,942,207	509,802	343,535	268,097	271,529	170,700	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	923,228	6,900,205	407,499	286,504	268,097	271,529	170,700	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	1,697,621	-4,763,650	1,409,511	7,477,127	8,030,089	6,479,031	5,487,968	-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	4,077,673	3,042,523	2,850,711	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	794,251	59,275	59,281	59,268	101,417	-	159,954	30.58%
YoY %	1,239.94%	-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	4,077,673	3,042,523	2,850,711	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	7.83%	61.08%	9.04%	7.03%	8.81%	9.52%	6.03%	-
YoY %	-87.18%	575.66%	28.59%	-20.20%	-7.46%	57.88%	-	-
Horiz. %	129.85%	1,012.94%	149.92%	116.58%	146.10%	157.88%	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	221.83	183.77	161.88	659.77	1,636.44	1,375.82	1,153.28	-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	77.88	582.05	34.37	24.17	26.44	55.34	34.79	14.36%
YoY %	-86.62%	1,593.48%	42.20%	-8.59%	-52.22%	59.07%	-	-
Horiz. %	223.86%	1,673.04%	98.79%	69.47%	76.00%	159.07%	100.00%	-
DPS	67.00	5.00	5.00	5.00	20.00	0.00	32.60	12.74%
YoY %	1,240.00%	0.00%	0.00%	-75.00%	0.00%	0.00%	-	-
Horiz. %	205.52%	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	184.86	153.14	134.92	549.76	583.33	474.54	397.78	-11.97%
YoY %	20.71%	13.50%	-75.46%	-5.75%	22.93%	19.30%	-	-
Horiz. %	46.47%	38.50%	33.92%	138.21%	146.65%	119.30%	100.00%	-
EPS	64.90	485.06	28.65	20.14	18.85	19.09	12.00	32.45%
YoY %	-86.62%	1,593.05%	42.25%	6.84%	-1.26%	59.08%	-	-
Horiz. %	540.83%	4,042.17%	238.75%	167.83%	157.08%	159.08%	100.00%	-
DPS	55.83	4.17	4.17	4.17	7.13	0.00	11.24	30.59%
YoY %	1,238.85%	0.00%	0.00%	-41.51%	0.00%	0.00%	-	-
Horiz. %	496.71%	37.10%	37.10%	37.10%	63.43%	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	3.85	5.01	2.72	0.64	0.40	0.39	0.33	50.54%
YoY %	-23.15%	84.19%	325.00%	60.00%	2.56%	18.18%	-	-
Horiz. %	1,166.67%	1,518.18%	824.24%	193.94%	121.21%	118.18%	100.00%	-
P/EPS	10.98	1.58	12.80	17.54	12.39	9.58	11.04	-0.09%
YoY %	594.94%	-87.66%	-27.02%	41.57%	29.33%	-13.22%	-	-
Horiz. %	99.46%	14.31%	115.94%	158.88%	112.23%	86.78%	100.00%	-
EY	9.11	63.27	7.81	5.70	8.07	10.44	9.06	0.09%
YoY %	-85.60%	710.12%	37.02%	-29.37%	-22.70%	15.23%	-	-
Horiz. %	100.55%	698.34%	86.20%	62.91%	89.07%	115.23%	100.00%	-
DY	7.84	0.54	1.14	1.18	3.05	0.00	8.49	-1.31%
YoY %	1,351.85%	-52.63%	-3.39%	-61.31%	0.00%	0.00%	-	-
Horiz. %	92.34%	6.36%	13.43%	13.90%	35.92%	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	3.85	5.60	2.89	0.63	0.40	0.42	0.36	48.37%
YoY %	-31.25%	93.77%	358.73%	57.50%	-4.76%	16.67%	-	-
Horiz. %	1,069.44%	1,555.56%	802.78%	175.00%	111.11%	116.67%	100.00%	-
P/EPS	10.98	1.77	13.62	17.29	12.48	10.39	11.78	-1.16%
YoY %	520.34%	-87.00%	-21.23%	38.54%	20.12%	-11.80%	-	-
Horiz. %	93.21%	15.03%	115.62%	146.77%	105.94%	88.20%	100.00%	-
EY	9.11	56.51	7.34	5.78	8.01	9.62	8.49	1.18%
YoY %	-83.88%	669.89%	26.99%	-27.84%	-16.74%	13.31%	-	-
Horiz. %	107.30%	665.61%	86.45%	68.08%	94.35%	113.31%	100.00%	-
DY	7.84	0.49	1.07	1.20	3.03	0.00	7.95	-0.23%
YoY %	1,500.00%	-54.21%	-10.83%	-60.40%	0.00%	0.00%	-	-
Horiz. %	98.62%	6.16%	13.46%	15.09%	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