[PPB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.04%
YoY- 27.73%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 671,213 2,867,288 2,683,516 2,569,208 2,199,312 1,849,494 1,275,084 -10.13%
PBT 80,537 158,425 207,012 181,133 166,552 89,955 151,703 -10.01%
Tax 103,911 -33,725 -74,445 -81,409 -88,476 -39,921 -57,025 -
NP 184,448 124,700 132,567 99,724 78,076 50,034 94,678 11.75%
-
NP to SH 153,166 108,075 132,567 99,724 78,076 50,034 94,678 8.34%
-
Tax Rate -129.02% 21.29% 35.96% 44.94% 53.12% 44.38% 37.59% -
Total Cost 486,765 2,742,588 2,550,949 2,469,484 2,121,236 1,799,460 1,180,406 -13.71%
-
Net Worth 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 2,737,154 2,583,130 10.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 177,824 177,754 59,287 63,376 173,642 - 36,796 30.01%
Div Payout % 116.10% 164.47% 44.72% 63.55% 222.40% - 38.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 2,737,154 2,583,130 10.27%
NOSH 1,185,495 1,185,032 592,875 490,526 490,515 490,529 367,967 21.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.48% 4.35% 4.94% 3.88% 3.55% 2.71% 7.43% -
ROE 3.30% 2.16% 3.38% 3.38% 2.80% 1.83% 3.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.62 241.96 452.63 523.77 448.37 377.04 346.52 -26.05%
EPS 12.92 9.12 22.36 20.33 15.91 10.20 25.73 -10.84%
DPS 15.00 15.00 10.00 12.92 35.40 0.00 10.00 6.98%
NAPS 3.92 4.23 6.62 6.02 5.69 5.58 7.02 -9.25%
Adjusted Per Share Value based on latest NOSH - 490,526
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.18 201.56 188.64 180.61 154.60 130.01 89.63 -10.13%
EPS 10.77 7.60 9.32 7.01 5.49 3.52 6.66 8.33%
DPS 12.50 12.50 4.17 4.46 12.21 0.00 2.59 29.98%
NAPS 3.2668 3.5237 2.759 2.0758 1.962 1.9241 1.8158 10.27%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.45 4.16 6.80 6.55 3.94 3.32 3.52 -
P/RPS 9.63 1.72 1.50 1.25 0.88 0.88 1.02 45.35%
P/EPS 42.18 45.61 30.41 32.22 24.75 32.55 13.68 20.63%
EY 2.37 2.19 3.29 3.10 4.04 3.07 7.31 -17.10%
DY 2.75 3.61 1.47 1.97 8.98 0.00 2.84 -0.53%
P/NAPS 1.39 0.98 1.03 1.09 0.69 0.59 0.50 18.56%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 23/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 6.00 4.12 6.65 7.90 3.92 3.40 3.92 -
P/RPS 10.60 1.70 1.47 1.51 0.87 0.90 1.13 45.19%
P/EPS 46.44 45.18 29.74 38.86 24.63 33.33 15.24 20.39%
EY 2.15 2.21 3.36 2.57 4.06 3.00 6.56 -16.95%
DY 2.50 3.64 1.50 1.64 9.03 0.00 2.55 -0.32%
P/NAPS 1.53 0.97 1.00 1.31 0.69 0.61 0.56 18.22%

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