[PPB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.28%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 760,425 706,798 2,503,876 2,901,658 2,498,478 2,168,095 1,392,242 -9.58%
PBT 238,130 115,475 145,404 194,074 196,685 157,683 111,252 13.51%
Tax -17,090 74,484 -27,517 -97,153 -93,837 -79,477 -59,087 -18.67%
NP 221,040 189,959 117,887 96,921 102,848 78,206 52,165 27.19%
-
NP to SH 218,512 164,541 97,883 96,921 102,848 78,206 52,165 26.95%
-
Tax Rate 7.18% -64.50% 18.92% 50.06% 47.71% 50.40% 53.11% -
Total Cost 539,385 516,839 2,385,989 2,804,737 2,395,630 2,089,889 1,340,077 -14.06%
-
Net Worth 11,299,073 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 2,678,146 27.10%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 53,934 - 122,656 - -
Div Payout % - - - 55.65% - 156.84% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 11,299,073 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 2,678,146 27.10%
NOSH 1,185,632 1,185,453 1,185,024 539,348 490,687 490,627 367,877 21.52%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 29.07% 26.88% 4.71% 3.34% 4.12% 3.61% 3.75% -
ROE 1.93% 3.65% 2.40% 3.00% 3.61% 2.76% 1.95% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 64.14 59.62 211.29 537.99 509.18 441.90 378.45 -25.59%
EPS 18.43 13.88 8.26 8.98 20.96 15.94 14.18 4.46%
DPS 0.00 0.00 0.00 10.00 0.00 25.00 0.00 -
NAPS 9.53 3.80 3.44 6.00 5.81 5.77 7.28 4.58%
Adjusted Per Share Value based on latest NOSH - 539,348
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.45 49.68 176.01 203.97 175.63 152.40 97.87 -9.58%
EPS 15.36 11.57 6.88 6.81 7.23 5.50 3.67 26.93%
DPS 0.00 0.00 0.00 3.79 0.00 8.62 0.00 -
NAPS 7.9426 3.1665 2.8655 2.2748 2.004 1.99 1.8826 27.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 9.20 4.40 4.24 6.55 5.30 3.84 4.20 -
P/RPS 14.34 7.38 2.01 1.22 1.04 0.87 1.11 53.15%
P/EPS 49.92 31.70 51.33 36.45 25.29 24.09 29.62 9.08%
EY 2.00 3.15 1.95 2.74 3.95 4.15 3.38 -8.37%
DY 0.00 0.00 0.00 1.53 0.00 6.51 0.00 -
P/NAPS 0.97 1.16 1.23 1.09 0.91 0.67 0.58 8.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 24/11/05 01/12/04 21/11/03 15/11/02 08/11/01 -
Price 10.30 4.68 4.18 6.60 5.75 4.10 4.44 -
P/RPS 16.06 7.85 1.98 1.23 1.13 0.93 1.17 54.70%
P/EPS 55.89 33.72 50.61 36.73 27.43 25.72 31.31 10.13%
EY 1.79 2.97 1.98 2.72 3.65 3.89 3.19 -9.17%
DY 0.00 0.00 0.00 1.52 0.00 6.10 0.00 -
P/NAPS 1.08 1.23 1.22 1.10 0.99 0.71 0.61 9.98%

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