[PPB] YoY Cumulative 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- -73.63%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 688,768 598,069 2,584,422 2,578,036 2,121,768 1,512,299 1,130,956 -7.92%
PBT 97,715 48,873 148,773 184,533 158,431 89,443 66,544 6.60%
Tax 99,624 57,357 -61,792 -86,628 -75,450 -43,765 -33,888 -
NP 197,339 106,230 86,981 97,905 82,981 45,678 32,656 34.94%
-
NP to SH 168,433 87,620 86,981 97,905 82,981 45,678 32,656 31.42%
-
Tax Rate -101.95% -117.36% 41.53% 46.94% 47.62% 48.93% 50.93% -
Total Cost 491,429 491,839 2,497,441 2,480,131 2,038,787 1,466,621 1,098,300 -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 3.50% 2.02% 4.13% 3.22% 3.00% 1.64% 1.25% -
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 58.11 50.44 435.88 525.59 432.38 308.23 307.19 -24.22%
EPS 14.21 7.39 7.34 19.96 16.91 9.31 8.87 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 48.42 42.04 181.67 181.23 149.15 106.31 79.50 -7.92%
EPS 11.84 6.16 6.11 6.88 5.83 3.21 2.30 31.38%
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 11.01 8.52 1.54 1.48 0.94 1.15 1.24 43.87%
P/EPS 45.04 58.19 45.67 39.08 24.13 38.24 42.84 0.83%
EY 2.22 1.72 2.19 2.56 4.14 2.62 2.33 -0.80%
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 12.30 7.73 1.63 1.24 1.04 1.26 1.22 46.95%
P/EPS 50.32 52.77 48.40 32.57 26.49 41.68 42.16 2.99%
EY 1.99 1.89 2.07 3.07 3.77 2.40 2.37 -2.86%
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