[PPB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.41%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 594,850 810,885 671,213 2,867,288 2,683,516 2,569,208 2,199,312 -19.56%
PBT 336,179 121,998 80,537 158,425 207,012 181,133 166,552 12.40%
Tax 25,179 -14,902 103,911 -33,725 -74,445 -81,409 -88,476 -
NP 361,358 107,096 184,448 124,700 132,567 99,724 78,076 29.06%
-
NP to SH 363,280 119,551 153,166 108,075 132,567 99,724 78,076 29.17%
-
Tax Rate -7.49% 12.21% -129.02% 21.29% 35.96% 44.94% 53.12% -
Total Cost 233,492 703,789 486,765 2,742,588 2,550,949 2,469,484 2,121,236 -30.74%
-
Net Worth 12,235,835 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 27.90%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 213,415 296,194 177,824 177,754 59,287 63,376 173,642 3.49%
Div Payout % 58.75% 247.76% 116.10% 164.47% 44.72% 63.55% 222.40% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 12,235,835 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 2,791,030 27.90%
NOSH 1,185,642 1,184,776 1,185,495 1,185,032 592,875 490,526 490,515 15.83%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 60.75% 13.21% 27.48% 4.35% 4.94% 3.88% 3.55% -
ROE 2.97% 1.12% 3.30% 2.16% 3.38% 3.38% 2.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.17 68.44 56.62 241.96 452.63 523.77 448.37 -30.55%
EPS 30.64 10.08 12.92 9.12 22.36 20.33 15.91 11.53%
DPS 18.00 25.00 15.00 15.00 10.00 12.92 35.40 -10.65%
NAPS 10.32 9.00 3.92 4.23 6.62 6.02 5.69 10.42%
Adjusted Per Share Value based on latest NOSH - 1,185,032
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.81 57.00 47.18 201.55 188.63 180.60 154.60 -19.56%
EPS 25.54 8.40 10.77 7.60 9.32 7.01 5.49 29.17%
DPS 15.00 20.82 12.50 12.50 4.17 4.45 12.21 3.48%
NAPS 8.601 7.4954 3.2667 3.5236 2.7589 2.0758 1.9619 27.90%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 9.30 11.00 5.45 4.16 6.80 6.55 3.94 -
P/RPS 18.54 16.07 9.63 1.72 1.50 1.25 0.88 66.11%
P/EPS 30.35 109.01 42.18 45.61 30.41 32.22 24.75 3.45%
EY 3.29 0.92 2.37 2.19 3.29 3.10 4.04 -3.36%
DY 1.94 2.27 2.75 3.61 1.47 1.97 8.98 -22.52%
P/NAPS 0.90 1.22 1.39 0.98 1.03 1.09 0.69 4.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 28/02/06 23/02/05 27/02/04 28/02/03 -
Price 9.70 10.80 6.00 4.12 6.65 7.90 3.92 -
P/RPS 19.33 15.78 10.60 1.70 1.47 1.51 0.87 67.58%
P/EPS 31.66 107.03 46.44 45.18 29.74 38.86 24.63 4.26%
EY 3.16 0.93 2.15 2.21 3.36 2.57 4.06 -4.08%
DY 1.86 2.31 2.50 3.64 1.50 1.64 9.03 -23.13%
P/NAPS 0.94 1.20 1.53 0.97 1.00 1.31 0.69 5.28%

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