[PPB] YoY 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- -3.7%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 978,962 760,425 706,798 2,503,876 2,901,658 2,498,478 2,168,095 -12.40%
PBT 258,999 238,130 115,475 145,404 194,074 196,685 157,683 8.61%
Tax -47,534 -17,090 74,484 -27,517 -97,153 -93,837 -79,477 -8.20%
NP 211,465 221,040 189,959 117,887 96,921 102,848 78,206 18.01%
-
NP to SH 207,007 218,512 164,541 97,883 96,921 102,848 78,206 17.59%
-
Tax Rate 18.35% 7.18% -64.50% 18.92% 50.06% 47.71% 50.40% -
Total Cost 767,497 539,385 516,839 2,385,989 2,804,737 2,395,630 2,089,889 -15.36%
-
Net Worth 11,796,791 11,299,073 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 26.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 53,934 - 122,656 -
Div Payout % - - - - 55.65% - 156.84% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 11,796,791 11,299,073 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 26.82%
NOSH 1,185,607 1,185,632 1,185,453 1,185,024 539,348 490,687 490,627 15.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.60% 29.07% 26.88% 4.71% 3.34% 4.12% 3.61% -
ROE 1.75% 1.93% 3.65% 2.40% 3.00% 3.61% 2.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.57 64.14 59.62 211.29 537.99 509.18 441.90 -24.37%
EPS 17.46 18.43 13.88 8.26 8.98 20.96 15.94 1.52%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 25.00 -
NAPS 9.95 9.53 3.80 3.44 6.00 5.81 5.77 9.49%
Adjusted Per Share Value based on latest NOSH - 1,185,024
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 68.82 53.45 49.69 176.01 203.97 175.63 152.41 -12.40%
EPS 14.55 15.36 11.57 6.88 6.81 7.23 5.50 17.58%
DPS 0.00 0.00 0.00 0.00 3.79 0.00 8.62 -
NAPS 8.2927 7.9428 3.1666 2.8656 2.2748 2.0041 1.99 26.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
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 10.35 14.34 7.38 2.01 1.22 1.04 0.87 51.03%
P/EPS 48.97 49.92 31.70 51.33 36.45 25.29 24.09 12.53%
EY 2.04 2.00 3.15 1.95 2.74 3.95 4.15 -11.15%
DY 0.00 0.00 0.00 0.00 1.53 0.00 6.51 -
P/NAPS 0.86 0.97 1.16 1.23 1.09 0.91 0.67 4.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
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 10.35 16.06 7.85 1.98 1.23 1.13 0.93 49.36%
P/EPS 48.97 55.89 33.72 50.61 36.73 27.43 25.72 11.31%
EY 2.04 1.79 2.97 1.98 2.72 3.65 3.89 -10.19%
DY 0.00 0.00 0.00 0.00 1.52 0.00 6.10 -
P/NAPS 0.86 1.08 1.23 1.22 1.10 0.99 0.71 3.24%

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