[PPB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 67.72%
YoY- 42.23%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,550,129 2,629,686 2,178,557 1,919,313 7,820,662 8,298,186 6,750,560 -21.72%
PBT 1,132,972 1,034,112 441,938 311,503 450,076 526,496 526,227 13.62%
Tax 142,503 -102,047 6,500,269 198,299 -106,541 -258,399 -254,698 -
NP 1,275,475 932,065 6,942,207 509,802 343,535 268,097 271,529 29.38%
-
NP to SH 1,264,439 923,228 6,900,205 407,499 286,504 268,097 271,529 29.19%
-
Tax Rate -12.58% 9.87% -1,470.86% -63.66% 23.67% 49.08% 48.40% -
Total Cost 274,654 1,697,621 -4,763,650 1,409,511 7,477,127 8,030,089 6,479,031 -40.92%
-
Net Worth 13,929,455 11,795,221 11,297,818 4,505,371 4,077,673 3,042,523 2,850,711 30.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 59,274 794,251 59,275 59,281 59,268 101,417 - -
Div Payout % 4.69% 86.03% 0.86% 14.55% 20.69% 37.83% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 13,929,455 11,795,221 11,297,818 4,505,371 4,077,673 3,042,523 2,850,711 30.23%
NOSH 1,185,485 1,185,449 1,185,500 1,185,624 1,185,370 507,087 490,655 15.82%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 82.28% 35.44% 318.66% 26.56% 4.39% 3.23% 4.02% -
ROE 9.08% 7.83% 61.08% 9.04% 7.03% 8.81% 9.52% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 130.76 221.83 183.77 161.88 659.77 1,636.44 1,375.82 -32.42%
EPS 106.66 77.88 582.05 34.37 24.17 26.44 55.34 11.54%
DPS 5.00 67.00 5.00 5.00 5.00 20.00 0.00 -
NAPS 11.75 9.95 9.53 3.80 3.44 6.00 5.81 12.44%
Adjusted Per Share Value based on latest NOSH - 1,185,453
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 108.96 184.85 153.14 134.92 549.74 583.31 474.52 -21.72%
EPS 88.88 64.90 485.04 28.64 20.14 18.85 19.09 29.19%
DPS 4.17 55.83 4.17 4.17 4.17 7.13 0.00 -
NAPS 9.7915 8.2913 7.9417 3.167 2.8664 2.1387 2.0039 30.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 15.40 8.55 9.20 4.40 4.24 6.55 5.30 -
P/RPS 11.78 3.85 5.01 2.72 0.64 0.40 0.39 76.38%
P/EPS 14.44 10.98 1.58 12.80 17.54 12.39 9.58 7.07%
EY 6.93 9.11 63.27 7.81 5.70 8.07 10.44 -6.59%
DY 0.32 7.84 0.54 1.14 1.18 3.05 0.00 -
P/NAPS 1.31 0.86 0.97 1.16 1.23 1.09 0.91 6.25%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 27/11/08 29/11/07 24/11/06 24/11/05 01/12/04 21/11/03 -
Price 15.70 8.55 10.30 4.68 4.18 6.60 5.75 -
P/RPS 12.01 3.85 5.60 2.89 0.63 0.40 0.42 74.78%
P/EPS 14.72 10.98 1.77 13.62 17.29 12.48 10.39 5.97%
EY 6.79 9.11 56.51 7.34 5.78 8.01 9.62 -5.63%
DY 0.32 7.84 0.49 1.07 1.20 3.03 0.00 -
P/NAPS 1.34 0.86 1.08 1.23 1.22 1.10 0.99 5.16%

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