[PPB] YoY TTM Result on 30-Jun-2001 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

08-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -4.3%

YoY- 91.13%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	10,464,214	8,619,489	6,732,309	4,923,589	6,168,999	14.11%
YoY %	21.40%	28.03%	36.74%	-20.19%	-	-
Horiz. %	169.63%	139.72%	109.13%	79.81%	100.00%	-
PBT	710,240	653,777	383,821	401,628	296,376	24.40%
YoY %	8.64%	70.33%	-4.43%	35.51%	-	-
Horiz. %	239.64%	220.59%	129.50%	135.51%	100.00%	-
Tax	-336,492	-328,814	-189,128	-150,583	-140,799	24.31%
YoY %	-2.34%	-73.86%	-25.60%	-6.95%	-	-
Horiz. %	238.99%	233.53%	134.32%	106.95%	100.00%	-
NP	373,748	324,963	194,693	251,045	155,577	24.47%
YoY %	15.01%	66.91%	-22.45%	61.36%	-	-
Horiz. %	240.23%	208.88%	125.14%	161.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	373,748	324,963	194,693	251,045	131,345	29.85%
YoY %	15.01%	66.91%	-22.45%	91.13%	-	-
Horiz. %	284.55%	247.41%	148.23%	191.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	47.38%	50.29%	49.28%	37.49%	47.51%	-
YoY %	-5.79%	2.05%	31.45%	-21.09%	-	-
Horiz. %	99.73%	105.85%	103.73%	78.91%	100.00%	-
Total Cost	10,090,466	8,294,526	6,537,616	4,672,544	6,013,422	13.80%
YoY %	21.65%	26.87%	39.92%	-22.30%	-	-
Horiz. %	167.80%	137.93%	108.72%	77.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	5.72%
YoY %	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	124.97%	115.06%	114.30%	108.67%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	112,452	217,792	441	73,605	36,783	32.20%
YoY %	-48.37%	49,285.94%	-99.40%	100.11%	-	-
Horiz. %	305.72%	592.10%	1.20%	200.11%	100.00%	-
Div Payout %	30.09%	67.02%	0.23%	29.32%	28.01%	-
YoY %	-55.10%	29,039.13%	-99.22%	4.68%	-	-
Horiz. %	107.43%	239.27%	0.82%	104.68%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	5.72%
YoY %	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	124.97%	115.06%	114.30%	108.67%	100.00%	-
NOSH	490,763	490,555	490,733	368,089	367,834	7.46%
YoY %	0.04%	-0.04%	33.32%	0.07%	-	-
Horiz. %	133.42%	133.36%	133.41%	100.07%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.57%	3.77%	2.89%	5.10%	2.52%	-
YoY %	-5.31%	30.45%	-43.33%	102.38%	-	-
Horiz. %	141.67%	149.60%	114.68%	202.38%	100.00%	-
ROE	12.26%	11.58%	6.98%	9.47%	5.39%	-
YoY %	5.87%	65.90%	-26.29%	75.70%	-	-
Horiz. %	227.46%	214.84%	129.50%	175.70%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	2,132.23	1,757.09	1,371.89	1,337.61	1,677.11	6.18%
YoY %	21.35%	28.08%	2.56%	-20.24%	-	-
Horiz. %	127.14%	104.77%	81.80%	79.76%	100.00%	-
EPS	76.16	66.24	39.67	68.20	35.71	20.83%
YoY %	14.98%	66.98%	-41.83%	90.98%	-	-
Horiz. %	213.27%	185.49%	111.09%	190.98%	100.00%	-
DPS	22.92	44.40	0.09	20.00	10.00	23.02%
YoY %	-48.38%	49,233.33%	-99.55%	100.00%	-	-
Horiz. %	229.20%	444.00%	0.90%	200.00%	100.00%	-
NAPS	6.21	5.72	5.68	7.20	6.63	-1.62%
YoY %	8.57%	0.70%	-21.11%	8.60%	-	-
Horiz. %	93.67%	86.27%	85.67%	108.60%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 368,089
RPS	735.57	605.90	473.24	346.10	433.64	14.11%
YoY %	21.40%	28.03%	36.74%	-20.19%	-	-
Horiz. %	169.63%	139.72%	109.13%	79.81%	100.00%	-
EPS	26.27	22.84	13.69	17.65	9.23	29.86%
YoY %	15.02%	66.84%	-22.44%	91.22%	-	-
Horiz. %	284.62%	247.45%	148.32%	191.22%	100.00%	-
DPS	7.90	15.31	0.03	5.17	2.59	32.12%
YoY %	-48.40%	50,933.33%	-99.42%	99.61%	-	-
Horiz. %	305.02%	591.12%	1.16%	199.61%	100.00%	-
NAPS	2.1423	1.9724	1.9593	1.863	1.7143	5.72%
YoY %	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	124.97%	115.06%	114.29%	108.67%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	6.50	4.62	3.94	4.38	4.42	-
P/RPS	0.30	0.26	0.29	0.33	0.26	3.63%
YoY %	15.38%	-10.34%	-12.12%	26.92%	-	-
Horiz. %	115.38%	100.00%	111.54%	126.92%	100.00%	-
P/EPS	8.54	6.97	9.93	6.42	12.38	-8.85%
YoY %	22.53%	-29.81%	54.67%	-48.14%	-	-
Horiz. %	68.98%	56.30%	80.21%	51.86%	100.00%	-
EY	11.72	14.34	10.07	15.57	8.08	9.73%
YoY %	-18.27%	42.40%	-35.32%	92.70%	-	-
Horiz. %	145.05%	177.48%	124.63%	192.70%	100.00%	-
DY	3.53	9.61	0.02	4.57	2.26	11.78%
YoY %	-63.27%	47,950.00%	-99.56%	102.21%	-	-
Horiz. %	156.19%	425.22%	0.88%	202.21%	100.00%	-
P/NAPS	1.05	0.81	0.69	0.61	0.67	11.87%
YoY %	29.63%	17.39%	13.11%	-8.96%	-	-
Horiz. %	156.72%	120.90%	102.99%	91.04%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/04	25/08/03	15/08/02	08/08/01	11/08/00	-
Price	6.10	5.45	3.94	4.60	4.40	-
P/RPS	0.29	0.31	0.29	0.34	0.26	2.76%
YoY %	-6.45%	6.90%	-14.71%	30.77%	-	-
Horiz. %	111.54%	119.23%	111.54%	130.77%	100.00%	-
P/EPS	8.01	8.23	9.93	6.74	12.32	-10.19%
YoY %	-2.67%	-17.12%	47.33%	-45.29%	-	-
Horiz. %	65.02%	66.80%	80.60%	54.71%	100.00%	-
EY	12.48	12.15	10.07	14.83	8.12	11.33%
YoY %	2.72%	20.66%	-32.10%	82.64%	-	-
Horiz. %	153.69%	149.63%	124.01%	182.64%	100.00%	-
DY	3.76	8.15	0.02	4.35	2.27	13.43%
YoY %	-53.87%	40,650.00%	-99.54%	91.63%	-	-
Horiz. %	165.64%	359.03%	0.88%	191.63%	100.00%	-
P/NAPS	0.98	0.95	0.69	0.64	0.66	10.38%
YoY %	3.16%	37.68%	7.81%	-3.03%	-	-
Horiz. %	148.48%	143.94%	104.55%	96.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos