[PPB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 12.7%
YoY- 46.08%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,687,950 10,981,702 9,319,768 7,857,980 5,629,093 5,271,390 3,433,841 -1.19%
PBT 608,501 733,508 707,360 506,849 321,566 408,855 168,790 -1.35%
Tax -162,016 -332,844 -336,107 -258,073 -151,264 -164,373 -74,753 -0.81%
NP 446,485 400,664 371,253 248,776 170,302 244,482 94,037 -1.64%
-
NP to SH 394,579 400,664 371,253 248,776 170,302 244,482 69,805 -1.82%
-
Tax Rate 26.63% 45.38% 47.52% 50.92% 47.04% 40.20% 44.29% -
Total Cost 10,241,465 10,581,038 8,948,515 7,609,204 5,458,791 5,026,908 3,339,804 -1.18%
-
Net Worth 5,012,689 3,557,253 2,952,968 2,791,030 2,737,154 2,583,130 2,408,491 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 237,054 162,298 107,525 217,808 36,808 73,580 - -100.00%
Div Payout % 60.08% 40.51% 28.96% 87.55% 21.61% 30.10% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 5,012,689 3,557,253 2,952,968 2,791,030 2,737,154 2,583,130 2,408,491 -0.77%
NOSH 1,185,032 592,875 490,526 490,515 490,529 367,967 367,708 -1.23%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.18% 3.65% 3.98% 3.17% 3.03% 4.64% 2.74% -
ROE 7.87% 11.26% 12.57% 8.91% 6.22% 9.46% 2.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 901.91 1,852.28 1,899.95 1,601.99 1,147.55 1,432.57 933.85 0.03%
EPS 33.30 67.58 75.68 50.72 34.72 66.44 18.98 -0.59%
DPS 20.00 27.37 21.92 44.40 7.50 20.00 0.00 -100.00%
NAPS 4.23 6.00 6.02 5.69 5.58 7.02 6.55 0.46%
Adjusted Per Share Value based on latest NOSH - 490,515
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 751.30 771.95 655.12 552.37 395.69 370.55 241.38 -1.19%
EPS 27.74 28.16 26.10 17.49 11.97 17.19 4.91 -1.82%
DPS 16.66 11.41 7.56 15.31 2.59 5.17 0.00 -100.00%
NAPS 3.5236 2.5005 2.0758 1.9619 1.9241 1.8158 1.693 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.16 6.80 6.55 3.94 3.32 3.52 0.00 -
P/RPS 0.46 0.37 0.34 0.25 0.29 0.25 0.00 -100.00%
P/EPS 12.49 10.06 8.65 7.77 9.56 5.30 0.00 -100.00%
EY 8.00 9.94 11.55 12.87 10.46 18.88 0.00 -100.00%
DY 4.81 4.03 3.35 11.27 2.26 5.68 0.00 -100.00%
P/NAPS 0.98 1.13 1.09 0.69 0.59 0.50 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 4.12 6.65 7.90 3.92 3.40 3.92 0.00 -
P/RPS 0.46 0.36 0.42 0.24 0.30 0.27 0.00 -100.00%
P/EPS 12.37 9.84 10.44 7.73 9.79 5.90 0.00 -100.00%
EY 8.08 10.16 9.58 12.94 10.21 16.95 0.00 -100.00%
DY 4.86 4.12 2.77 11.33 2.21 5.10 0.00 -100.00%
P/NAPS 0.97 1.11 1.31 0.69 0.61 0.56 0.00 -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
Post a Comment