[PPB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 3.28%

YoY- 83.06%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	614,446	2,732,364	2,818,492	2,130,314	1,978,274	1,256,401	1,320,299	-11.96%
YoY %	-77.51%	-3.06%	32.30%	7.69%	57.46%	-4.84%	-	-
Horiz. %	46.54%	206.95%	213.47%	161.35%	149.84%	95.16%	100.00%	-
PBT	147,155	155,899	147,889	171,111	93,171	53,815	75,887	11.66%
YoY %	-5.61%	5.42%	-13.57%	83.65%	73.13%	-29.09%	-	-
Horiz. %	193.91%	205.44%	194.88%	225.48%	122.78%	70.91%	100.00%	-
Tax	66,458	-38,982	-74,618	-85,411	-46,355	-18,368	-29,172	-
YoY %	270.48%	47.76%	12.64%	-84.25%	-152.37%	37.04%	-	-
Horiz. %	-227.81%	133.63%	255.79%	292.78%	158.90%	62.96%	100.00%	-
NP	213,613	116,917	73,271	85,700	46,816	35,447	46,715	28.81%
YoY %	82.70%	59.57%	-14.50%	83.06%	32.07%	-24.12%	-	-
Horiz. %	457.27%	250.28%	156.85%	183.45%	100.22%	75.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,338	101,640	73,271	85,700	46,816	35,447	46,715	22.16%
YoY %	52.83%	38.72%	-14.50%	83.06%	32.07%	-24.12%	-	-
Horiz. %	332.52%	217.57%	156.85%	183.45%	100.22%	75.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-45.16%	25.00%	50.46%	49.92%	49.75%	34.13%	38.44%	-
YoY %	-280.64%	-50.46%	1.08%	0.34%	45.77%	-11.21%	-	-
Horiz. %	-117.48%	65.04%	131.27%	129.86%	129.42%	88.79%	100.00%	-
Total Cost	400,833	2,615,447	2,745,221	2,044,614	1,931,458	1,220,954	1,273,584	-17.51%
YoY %	-84.67%	-4.73%	34.27%	5.86%	58.19%	-4.13%	-	-
Horiz. %	31.47%	205.36%	215.55%	160.54%	151.66%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,372,705	4,020,532	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	10.21%
YoY %	8.76%	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	179.30%	164.86%	124.97%	115.06%	114.30%	108.67%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	59,289	59,299	49,076	44,149	441	36,808	36,783	8.27%
YoY %	-0.02%	20.83%	11.16%	9,911.11%	-98.80%	0.07%	-	-
Horiz. %	161.19%	161.21%	133.42%	120.03%	1.20%	100.07%	100.00%	-
Div Payout %	38.17%	58.34%	66.98%	51.52%	0.94%	103.84%	78.74%	-
YoY %	-34.57%	-12.90%	30.01%	5,380.85%	-99.09%	31.88%	-	-
Horiz. %	48.48%	74.09%	85.06%	65.43%	1.19%	131.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	4,372,705	4,020,532	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	10.21%
YoY %	8.76%	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	179.30%	164.86%	124.97%	115.06%	114.30%	108.67%	100.00%	-
NOSH	1,185,786	1,185,997	490,763	490,555	490,733	368,089	367,834	21.53%
YoY %	-0.02%	141.66%	0.04%	-0.04%	33.32%	0.07%	-	-
Horiz. %	322.37%	322.43%	133.42%	133.36%	133.41%	100.07%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	34.77%	4.28%	2.60%	4.02%	2.37%	2.82%	3.54%	-
YoY %	712.38%	64.62%	-35.32%	69.62%	-15.96%	-20.34%	-	-
Horiz. %	982.20%	120.90%	73.45%	113.56%	66.95%	79.66%	100.00%	-
ROE	3.55%	2.53%	2.40%	3.05%	1.68%	1.34%	1.92%	-
YoY %	40.32%	5.42%	-21.31%	81.55%	25.37%	-30.21%	-	-
Horiz. %	184.90%	131.77%	125.00%	158.85%	87.50%	69.79%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	51.82	230.39	574.31	434.27	403.13	341.33	358.94	-27.56%
YoY %	-77.51%	-59.88%	32.25%	7.72%	18.11%	-4.91%	-	-
Horiz. %	14.44%	64.19%	160.00%	120.99%	112.31%	95.09%	100.00%	-
EPS	13.10	8.57	14.93	17.47	9.54	9.63	12.70	0.51%
YoY %	52.86%	-42.60%	-14.54%	83.12%	-0.93%	-24.17%	-	-
Horiz. %	103.15%	67.48%	117.56%	137.56%	75.12%	75.83%	100.00%	-
DPS	5.00	5.00	10.00	9.00	0.09	10.00	10.00	-10.90%
YoY %	0.00%	-50.00%	11.11%	9,900.00%	-99.10%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	90.00%	0.90%	100.00%	100.00%	-
NAPS	3.6876	3.39	6.21	5.72	5.68	7.20	6.63	-9.31%
YoY %	8.78%	-45.41%	8.57%	0.70%	-21.11%	8.60%	-	-
Horiz. %	55.62%	51.13%	93.67%	86.27%	85.67%	108.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 490,555
RPS	43.19	192.07	198.12	149.75	139.06	88.32	92.81	-11.96%
YoY %	-77.51%	-3.05%	32.30%	7.69%	57.45%	-4.84%	-	-
Horiz. %	46.54%	206.95%	213.47%	161.35%	149.83%	95.16%	100.00%	-
EPS	10.92	7.14	5.15	6.02	3.29	2.49	3.28	22.18%
YoY %	52.94%	38.64%	-14.45%	82.98%	32.13%	-24.09%	-	-
Horiz. %	332.93%	217.68%	157.01%	183.54%	100.30%	75.91%	100.00%	-
DPS	4.17	4.17	3.45	3.10	0.03	2.59	2.59	8.25%
YoY %	0.00%	20.87%	11.29%	10,233.33%	-98.84%	0.00%	-	-
Horiz. %	161.00%	161.00%	133.20%	119.69%	1.16%	100.00%	100.00%	-
NAPS	3.0737	2.8262	2.1423	1.9724	1.9593	1.863	1.7143	10.21%
YoY %	8.76%	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	179.30%	164.86%	124.97%	115.06%	114.29%	108.67%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.00	3.72	6.50	4.62	3.94	4.38	4.42	-
P/RPS	7.72	1.61	1.13	1.06	0.98	1.28	1.23	35.79%
YoY %	379.50%	42.48%	6.60%	8.16%	-23.44%	4.07%	-	-
Horiz. %	627.64%	130.89%	91.87%	86.18%	79.67%	104.07%	100.00%	-
P/EPS	30.53	43.41	43.54	26.45	41.30	45.48	34.80	-2.15%
YoY %	-29.67%	-0.30%	64.61%	-35.96%	-9.19%	30.69%	-	-
Horiz. %	87.73%	124.74%	125.11%	76.01%	118.68%	130.69%	100.00%	-
EY	3.28	2.30	2.30	3.78	2.42	2.20	2.87	2.24%
YoY %	42.61%	0.00%	-39.15%	56.20%	10.00%	-23.34%	-	-
Horiz. %	114.29%	80.14%	80.14%	131.71%	84.32%	76.66%	100.00%	-
DY	1.25	1.34	1.54	1.95	0.02	2.28	2.26	-9.39%
YoY %	-6.72%	-12.99%	-21.03%	9,650.00%	-99.12%	0.88%	-	-
Horiz. %	55.31%	59.29%	68.14%	86.28%	0.88%	100.88%	100.00%	-
P/NAPS	1.08	1.10	1.05	0.81	0.69	0.61	0.67	8.27%
YoY %	-1.82%	4.76%	29.63%	17.39%	13.11%	-8.96%	-	-
Horiz. %	161.19%	164.18%	156.72%	120.90%	102.99%	91.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	25/08/05	25/08/04	25/08/03	15/08/02	08/08/01	11/08/00	-
Price	4.68	4.14	6.10	5.45	3.94	4.60	4.40	-
P/RPS	9.03	1.80	1.06	1.25	0.98	1.35	1.23	39.38%
YoY %	401.67%	69.81%	-15.20%	27.55%	-27.41%	9.76%	-	-
Horiz. %	734.15%	146.34%	86.18%	101.63%	79.67%	109.76%	100.00%	-
P/EPS	35.73	48.31	40.86	31.20	41.30	47.77	34.65	0.51%
YoY %	-26.04%	18.23%	30.96%	-24.46%	-13.54%	37.86%	-	-
Horiz. %	103.12%	139.42%	117.92%	90.04%	119.19%	137.86%	100.00%	-
EY	2.80	2.07	2.45	3.21	2.42	2.09	2.89	-0.52%
YoY %	35.27%	-15.51%	-23.68%	32.64%	15.79%	-27.68%	-	-
Horiz. %	96.89%	71.63%	84.78%	111.07%	83.74%	72.32%	100.00%	-
DY	1.07	1.21	1.64	1.65	0.02	2.17	2.27	-11.77%
YoY %	-11.57%	-26.22%	-0.61%	8,150.00%	-99.08%	-4.41%	-	-
Horiz. %	47.14%	53.30%	72.25%	72.69%	0.88%	95.59%	100.00%	-
P/NAPS	1.27	1.22	0.98	0.95	0.69	0.64	0.66	11.52%
YoY %	4.10%	24.49%	3.16%	37.68%	7.81%	-3.03%	-	-
Horiz. %	192.42%	184.85%	148.48%	143.94%	104.55%	96.97%	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