[PPB] YoY TTM 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- -5.84%

YoY- -1.52%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	3,224,536	2,989,442	2,590,526	10,687,950	10,981,702	9,319,768	7,857,980	-13.78%
YoY %	7.86%	15.40%	-75.76%	-2.67%	17.83%	18.60%	-	-
Horiz. %	41.04%	38.04%	32.97%	136.01%	139.75%	118.60%	100.00%	-
PBT	1,370,291	563,936	392,040	608,501	733,508	707,360	506,849	18.01%
YoY %	142.99%	43.85%	-35.57%	-17.04%	3.70%	39.56%	-	-
Horiz. %	270.35%	111.26%	77.35%	120.06%	144.72%	139.56%	100.00%	-
Tax	-76,868	6,485,367	302,210	-162,016	-332,844	-336,107	-258,073	-18.26%
YoY %	-101.19%	2,045.98%	286.53%	51.32%	0.97%	-30.24%	-	-
Horiz. %	29.79%	-2,513.00%	-117.10%	62.78%	128.97%	130.24%	100.00%	-
NP	1,293,423	7,049,303	694,250	446,485	400,664	371,253	248,776	31.58%
YoY %	-81.65%	915.38%	55.49%	11.44%	7.92%	49.23%	-	-
Horiz. %	519.91%	2,833.59%	279.07%	179.47%	161.05%	149.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,286,508	7,019,756	560,665	394,579	400,664	371,253	248,776	31.46%
YoY %	-81.67%	1,152.04%	42.09%	-1.52%	7.92%	49.23%	-	-
Horiz. %	517.14%	2,821.72%	225.37%	158.61%	161.05%	149.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.61%	-1,150.02%	-77.09%	26.63%	45.38%	47.52%	50.92%	-
YoY %	100.49%	-1,391.79%	-389.49%	-41.32%	-4.50%	-6.68%	-	-
Horiz. %	11.02%	-2,258.48%	-151.39%	52.30%	89.12%	93.32%	100.00%	-
Total Cost	1,931,113	-4,059,861	1,896,276	10,241,465	10,581,038	8,948,515	7,609,204	-20.41%
YoY %	147.57%	-314.10%	-81.48%	-3.21%	18.24%	17.60%	-	-
Horiz. %	25.38%	-53.35%	24.92%	134.59%	139.06%	117.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	2,791,030	27.90%
YoY %	14.75%	129.45%	-7.29%	40.91%	20.46%	5.80%	-	-
Horiz. %	438.40%	382.04%	166.50%	179.60%	127.45%	105.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	1,007,694	355,469	237,113	237,054	162,298	107,525	217,808	29.05%
YoY %	183.48%	49.92%	0.02%	46.06%	50.94%	-50.63%	-	-
Horiz. %	462.65%	163.20%	108.86%	108.84%	74.51%	49.37%	100.00%	-
Div Payout %	78.33%	5.06%	42.29%	60.08%	40.51%	28.96%	87.55%	-
YoY %	1,448.02%	-88.03%	-29.61%	48.31%	39.88%	-66.92%	-	-
Horiz. %	89.47%	5.78%	48.30%	68.62%	46.27%	33.08%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	2,791,030	27.90%
YoY %	14.75%	129.45%	-7.29%	40.91%	20.46%	5.80%	-	-
Horiz. %	438.40%	382.04%	166.50%	179.60%	127.45%	105.80%	100.00%	-
NOSH	1,185,642	1,184,776	1,185,495	1,185,032	592,875	490,526	490,515	15.83%
YoY %	0.07%	-0.06%	0.04%	99.88%	20.87%	0.00%	-	-
Horiz. %	241.71%	241.54%	241.68%	241.59%	120.87%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	40.11%	235.81%	26.80%	4.18%	3.65%	3.98%	3.17%	-
YoY %	-82.99%	779.89%	541.15%	14.52%	-8.29%	25.55%	-	-
Horiz. %	1,265.30%	7,438.80%	845.43%	131.86%	115.14%	125.55%	100.00%	-
ROE	10.51%	65.83%	12.06%	7.87%	11.26%	12.57%	8.91%	-
YoY %	-84.03%	445.85%	53.24%	-30.11%	-10.42%	41.08%	-	-
Horiz. %	117.96%	738.83%	135.35%	88.33%	126.37%	141.08%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	271.97	252.32	218.52	901.91	1,852.28	1,899.95	1,601.99	-25.56%
YoY %	7.79%	15.47%	-75.77%	-51.31%	-2.51%	18.60%	-	-
Horiz. %	16.98%	15.75%	13.64%	56.30%	115.62%	118.60%	100.00%	-
EPS	108.51	592.50	47.29	33.30	67.58	75.68	50.72	13.50%
YoY %	-81.69%	1,152.91%	42.01%	-50.73%	-10.70%	49.21%	-	-
Horiz. %	213.94%	1,168.18%	93.24%	65.65%	133.24%	149.21%	100.00%	-
DPS	85.00	30.00	20.00	20.00	27.37	21.92	44.40	11.41%
YoY %	183.33%	50.00%	0.00%	-26.93%	24.86%	-50.63%	-	-
Horiz. %	191.44%	67.57%	45.05%	45.05%	61.64%	49.37%	100.00%	-
NAPS	10.32	9.00	3.92	4.23	6.00	6.02	5.69	10.42%
YoY %	14.67%	129.59%	-7.33%	-29.50%	-0.33%	5.80%	-	-
Horiz. %	181.37%	158.17%	68.89%	74.34%	105.45%	105.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,032
RPS	226.67	210.15	182.10	751.32	771.97	655.14	552.38	-13.78%
YoY %	7.86%	15.40%	-75.76%	-2.67%	17.83%	18.60%	-	-
Horiz. %	41.04%	38.04%	32.97%	136.02%	139.75%	118.60%	100.00%	-
EPS	90.44	493.46	39.41	27.74	28.17	26.10	17.49	31.46%
YoY %	-81.67%	1,152.12%	42.07%	-1.53%	7.93%	49.23%	-	-
Horiz. %	517.10%	2,821.38%	225.33%	158.60%	161.06%	149.23%	100.00%	-
DPS	70.84	24.99	16.67	16.66	11.41	7.56	15.31	29.05%
YoY %	183.47%	49.91%	0.06%	46.01%	50.93%	-50.62%	-	-
Horiz. %	462.70%	163.23%	108.88%	108.82%	74.53%	49.38%	100.00%	-
NAPS	8.6013	7.4956	3.2668	3.5237	2.5006	2.0758	1.962	27.90%
YoY %	14.75%	129.45%	-7.29%	40.91%	20.46%	5.80%	-	-
Horiz. %	438.39%	382.04%	166.50%	179.60%	127.45%	105.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
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	3.42	4.36	2.49	0.46	0.37	0.34	0.25	54.58%
YoY %	-21.56%	75.10%	441.30%	24.32%	8.82%	36.00%	-	-
Horiz. %	1,368.00%	1,744.00%	996.00%	184.00%	148.00%	136.00%	100.00%	-
P/EPS	8.57	1.86	11.52	12.49	10.06	8.65	7.77	1.64%
YoY %	360.75%	-83.85%	-7.77%	24.16%	16.30%	11.33%	-	-
Horiz. %	110.30%	23.94%	148.26%	160.75%	129.47%	111.33%	100.00%	-
EY	11.67	53.86	8.68	8.00	9.94	11.55	12.87	-1.61%
YoY %	-78.33%	520.51%	8.50%	-19.52%	-13.94%	-10.26%	-	-
Horiz. %	90.68%	418.49%	67.44%	62.16%	77.23%	89.74%	100.00%	-
DY	9.14	2.73	3.67	4.81	4.03	3.35	11.27	-3.42%
YoY %	234.80%	-25.61%	-23.70%	19.35%	20.30%	-70.28%	-	-
Horiz. %	81.10%	24.22%	32.56%	42.68%	35.76%	29.72%	100.00%	-
P/NAPS	0.90	1.22	1.39	0.98	1.13	1.09	0.69	4.52%
YoY %	-26.23%	-12.23%	41.84%	-13.27%	3.67%	57.97%	-	-
Horiz. %	130.43%	176.81%	201.45%	142.03%	163.77%	157.97%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
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	3.57	4.28	2.75	0.46	0.36	0.42	0.24	56.75%
YoY %	-16.59%	55.64%	497.83%	27.78%	-14.29%	75.00%	-	-
Horiz. %	1,487.50%	1,783.33%	1,145.83%	191.67%	150.00%	175.00%	100.00%	-
P/EPS	8.94	1.82	12.69	12.37	9.84	10.44	7.73	2.45%
YoY %	391.21%	-85.66%	2.59%	25.71%	-5.75%	35.06%	-	-
Horiz. %	115.65%	23.54%	164.17%	160.03%	127.30%	135.06%	100.00%	-
EY	11.19	54.86	7.88	8.08	10.16	9.58	12.94	-2.39%
YoY %	-79.60%	596.19%	-2.48%	-20.47%	6.05%	-25.97%	-	-
Horiz. %	86.48%	423.96%	60.90%	62.44%	78.52%	74.03%	100.00%	-
DY	8.76	2.78	3.33	4.86	4.12	2.77	11.33	-4.19%
YoY %	215.11%	-16.52%	-31.48%	17.96%	48.74%	-75.55%	-	-
Horiz. %	77.32%	24.54%	29.39%	42.89%	36.36%	24.45%	100.00%	-
P/NAPS	0.94	1.20	1.53	0.97	1.11	1.31	0.69	5.28%
YoY %	-21.67%	-21.57%	57.73%	-12.61%	-15.27%	89.86%	-	-
Horiz. %	136.23%	173.91%	221.74%	140.58%	160.87%	189.86%	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