[PPB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.78%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 810,885 671,213 2,867,288 2,683,516 2,569,208 2,199,312 1,849,494 -12.83%
PBT 121,998 80,537 158,425 207,012 181,133 166,552 89,955 5.20%
Tax -14,902 103,911 -33,725 -74,445 -81,409 -88,476 -39,921 -15.13%
NP 107,096 184,448 124,700 132,567 99,724 78,076 50,034 13.51%
-
NP to SH 119,551 153,166 108,075 132,567 99,724 78,076 50,034 15.61%
-
Tax Rate 12.21% -129.02% 21.29% 35.96% 44.94% 53.12% 44.38% -
Total Cost 703,789 486,765 2,742,588 2,550,949 2,469,484 2,121,236 1,799,460 -14.47%
-
Net Worth 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 2,737,154 25.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 296,194 177,824 177,754 59,287 63,376 173,642 - -
Div Payout % 247.76% 116.10% 164.47% 44.72% 63.55% 222.40% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 2,737,154 25.42%
NOSH 1,184,776 1,185,495 1,185,032 592,875 490,526 490,515 490,529 15.82%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.21% 27.48% 4.35% 4.94% 3.88% 3.55% 2.71% -
ROE 1.12% 3.30% 2.16% 3.38% 3.38% 2.80% 1.83% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 68.44 56.62 241.96 452.63 523.77 448.37 377.04 -24.74%
EPS 10.08 12.92 9.12 22.36 20.33 15.91 10.20 -0.19%
DPS 25.00 15.00 15.00 10.00 12.92 35.40 0.00 -
NAPS 9.00 3.92 4.23 6.62 6.02 5.69 5.58 8.28%
Adjusted Per Share Value based on latest NOSH - 592,875
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.00 47.18 201.56 188.64 180.61 154.60 130.01 -12.83%
EPS 8.40 10.77 7.60 9.32 7.01 5.49 3.52 15.59%
DPS 20.82 12.50 12.50 4.17 4.46 12.21 0.00 -
NAPS 7.4956 3.2668 3.5237 2.759 2.0758 1.962 1.9241 25.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.00 5.45 4.16 6.80 6.55 3.94 3.32 -
P/RPS 16.07 9.63 1.72 1.50 1.25 0.88 0.88 62.24%
P/EPS 109.01 42.18 45.61 30.41 32.22 24.75 32.55 22.30%
EY 0.92 2.37 2.19 3.29 3.10 4.04 3.07 -18.18%
DY 2.27 2.75 3.61 1.47 1.97 8.98 0.00 -
P/NAPS 1.22 1.39 0.98 1.03 1.09 0.69 0.59 12.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 28/02/06 23/02/05 27/02/04 28/02/03 28/02/02 -
Price 10.80 6.00 4.12 6.65 7.90 3.92 3.40 -
P/RPS 15.78 10.60 1.70 1.47 1.51 0.87 0.90 61.14%
P/EPS 107.03 46.44 45.18 29.74 38.86 24.63 33.33 21.45%
EY 0.93 2.15 2.21 3.36 2.57 4.06 3.00 -17.72%
DY 2.31 2.50 3.64 1.50 1.64 9.03 0.00 -
P/NAPS 1.20 1.53 0.97 1.00 1.31 0.69 0.61 11.93%

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