[PPB] YoY TTM Result on 31-Mar-2005 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -2.73%

YoY- 0.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	3,109,562	2,681,225	8,701,597	10,988,088	9,776,036	8,467,449	6,010,436	-10.39%
YoY %	15.98%	-69.19%	-20.81%	12.40%	15.45%	40.88%	-	-
Horiz. %	51.74%	44.61%	144.77%	182.82%	162.65%	140.88%	100.00%	-
PBT	883,190	440,882	508,601	697,748	733,462	575,837	344,465	16.97%
YoY %	100.32%	-13.31%	-27.11%	-4.87%	27.37%	67.17%	-	-
Horiz. %	256.39%	127.99%	147.65%	202.56%	212.93%	167.17%	100.00%	-
Tax	6,353,097	344,477	-42,867	-308,008	-347,285	-289,758	-161,141	-
YoY %	1,744.27%	903.59%	86.08%	11.31%	-19.85%	-79.82%	-	-
Horiz. %	-3,942.57%	-213.77%	26.60%	191.14%	215.52%	179.82%	100.00%	-
NP	7,236,287	785,359	465,734	389,740	386,177	286,079	183,324	84.41%
YoY %	821.40%	68.63%	19.50%	0.92%	34.99%	56.05%	-	-
Horiz. %	3,947.27%	428.40%	254.05%	212.60%	210.65%	156.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,234,421	641,478	395,218	389,740	386,177	286,079	183,324	84.41%
YoY %	1,027.77%	62.31%	1.41%	0.92%	34.99%	56.05%	-	-
Horiz. %	3,946.25%	349.91%	215.58%	212.60%	210.65%	156.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-719.34%	-78.13%	8.43%	44.14%	47.35%	50.32%	46.78%	-
YoY %	-820.70%	-1,026.81%	-80.90%	-6.78%	-5.90%	7.57%	-	-
Horiz. %	-1,537.71%	-167.02%	18.02%	94.36%	101.22%	107.57%	100.00%	-
Total Cost	-4,126,725	1,895,866	8,235,863	10,598,348	9,389,859	8,181,370	5,827,112	-
YoY %	-317.67%	-76.98%	-22.29%	12.87%	14.77%	40.40%	-	-
Horiz. %	-70.82%	32.54%	141.34%	181.88%	161.14%	140.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,675,481	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	2,786,799	26.94%
YoY %	142.61%	10.72%	22.18%	16.98%	9.88%	-0.69%	-	-
Horiz. %	418.96%	172.68%	155.97%	127.66%	109.13%	99.31%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	355,469	237,113	237,054	162,298	107,525	217,808	36,808	45.87%
YoY %	49.92%	0.02%	46.06%	50.94%	-50.63%	491.74%	-	-
Horiz. %	965.74%	644.19%	644.03%	440.93%	292.12%	591.74%	100.00%	-
Div Payout %	4.91%	36.96%	59.98%	41.64%	27.84%	76.14%	20.08%	-
YoY %	-86.72%	-38.38%	44.04%	49.57%	-63.44%	279.18%	-	-
Horiz. %	24.45%	184.06%	298.71%	207.37%	138.65%	379.18%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	11,675,481	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	2,786,799	26.94%
YoY %	142.61%	10.72%	22.18%	16.98%	9.88%	-0.69%	-	-
Horiz. %	418.96%	172.68%	155.97%	127.66%	109.13%	99.31%	100.00%	-
NOSH	1,185,327	1,185,313	1,185,656	592,917	490,506	490,721	490,633	15.82%
YoY %	0.00%	-0.03%	99.97%	20.88%	-0.04%	0.02%	-	-
Horiz. %	241.59%	241.59%	241.66%	120.85%	99.97%	100.02%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	232.71%	29.29%	5.35%	3.55%	3.95%	3.38%	3.05%	-
YoY %	694.50%	447.48%	50.70%	-10.13%	16.86%	10.82%	-	-
Horiz. %	7,629.84%	960.33%	175.41%	116.39%	129.51%	110.82%	100.00%	-
ROE	61.96%	13.33%	9.09%	10.96%	12.70%	10.34%	6.58%	-
YoY %	364.82%	46.64%	-17.06%	-13.70%	22.82%	57.14%	-	-
Horiz. %	941.64%	202.58%	138.15%	166.57%	193.01%	157.14%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	262.34	226.20	733.91	1,853.22	1,993.05	1,725.51	1,225.04	-22.63%
YoY %	15.98%	-69.18%	-60.40%	-7.02%	15.50%	40.85%	-	-
Horiz. %	21.41%	18.46%	59.91%	151.28%	162.69%	140.85%	100.00%	-
EPS	610.33	54.12	33.33	65.73	78.73	58.30	37.36	59.22%
YoY %	1,027.73%	62.38%	-49.29%	-16.51%	35.04%	56.05%	-	-
Horiz. %	1,633.65%	144.86%	89.21%	175.94%	210.73%	156.05%	100.00%	-
DPS	30.00	20.00	20.00	27.37	21.92	44.40	7.50	25.96%
YoY %	50.00%	0.00%	-26.93%	24.86%	-50.63%	492.00%	-	-
Horiz. %	400.00%	266.67%	266.67%	364.93%	292.27%	592.00%	100.00%	-
NAPS	9.85	4.06	3.6659	6.00	6.20	5.64	5.68	9.60%
YoY %	142.61%	10.75%	-38.90%	-3.23%	9.93%	-0.70%	-	-
Horiz. %	173.42%	71.48%	64.54%	105.63%	109.15%	99.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 592,917
RPS	218.59	188.48	611.69	772.42	687.22	595.23	422.51	-10.39%
YoY %	15.98%	-69.19%	-20.81%	12.40%	15.45%	40.88%	-	-
Horiz. %	51.74%	44.61%	144.78%	182.82%	162.65%	140.88%	100.00%	-
EPS	508.55	45.09	27.78	27.40	27.15	20.11	12.89	84.40%
YoY %	1,027.86%	62.31%	1.39%	0.92%	35.01%	56.01%	-	-
Horiz. %	3,945.31%	349.81%	215.52%	212.57%	210.63%	156.01%	100.00%	-
DPS	24.99	16.67	16.66	11.41	7.56	15.31	2.59	45.85%
YoY %	49.91%	0.06%	46.01%	50.93%	-50.62%	491.12%	-	-
Horiz. %	964.86%	643.63%	643.24%	440.54%	291.89%	591.12%	100.00%	-
NAPS	8.2074	3.3829	3.0554	2.5008	2.1378	1.9456	1.959	26.94%
YoY %	142.61%	10.72%	22.18%	16.98%	9.88%	-0.68%	-	-
Horiz. %	418.96%	172.69%	155.97%	127.66%	109.13%	99.32%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	10.20	6.40	4.30	6.70	7.80	4.08	3.56	-
P/RPS	3.89	2.83	0.59	0.36	0.39	0.24	0.29	54.08%
YoY %	37.46%	379.66%	63.89%	-7.69%	62.50%	-17.24%	-	-
Horiz. %	1,341.38%	975.86%	203.45%	124.14%	134.48%	82.76%	100.00%	-
P/EPS	1.67	11.83	12.90	10.19	9.91	7.00	9.53	-25.17%
YoY %	-85.88%	-8.29%	26.59%	2.83%	41.57%	-26.55%	-	-
Horiz. %	17.52%	124.13%	135.36%	106.93%	103.99%	73.45%	100.00%	-
EY	59.84	8.46	7.75	9.81	10.09	14.29	10.50	33.61%
YoY %	607.33%	9.16%	-21.00%	-2.78%	-29.39%	36.10%	-	-
Horiz. %	569.90%	80.57%	73.81%	93.43%	96.10%	136.10%	100.00%	-
DY	2.94	3.13	4.65	4.09	2.81	10.88	2.11	5.67%
YoY %	-6.07%	-32.69%	13.69%	45.55%	-74.17%	415.64%	-	-
Horiz. %	139.34%	148.34%	220.38%	193.84%	133.18%	515.64%	100.00%	-
P/NAPS	1.04	1.58	1.17	1.12	1.26	0.72	0.63	8.70%
YoY %	-34.18%	35.04%	4.46%	-11.11%	75.00%	14.29%	-	-
Horiz. %	165.08%	250.79%	185.71%	177.78%	200.00%	114.29%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	30/05/07	15/06/06	26/05/05	28/05/04	29/05/03	16/05/02	-
Price	11.00	7.15	3.90	7.10	6.50	4.48	3.88	-
P/RPS	4.19	3.16	0.53	0.38	0.33	0.26	0.32	53.46%
YoY %	32.59%	496.23%	39.47%	15.15%	26.92%	-18.75%	-	-
Horiz. %	1,309.38%	987.50%	165.62%	118.75%	103.12%	81.25%	100.00%	-
P/EPS	1.80	13.21	11.70	10.80	8.26	7.68	10.38	-25.30%
YoY %	-86.37%	12.91%	8.33%	30.75%	7.55%	-26.01%	-	-
Horiz. %	17.34%	127.26%	112.72%	104.05%	79.58%	73.99%	100.00%	-
EY	55.48	7.57	8.55	9.26	12.11	13.01	9.63	33.85%
YoY %	632.89%	-11.46%	-7.67%	-23.53%	-6.92%	35.10%	-	-
Horiz. %	576.12%	78.61%	88.79%	96.16%	125.75%	135.10%	100.00%	-
DY	2.73	2.80	5.13	3.86	3.37	9.91	1.93	5.94%
YoY %	-2.50%	-45.42%	32.90%	14.54%	-65.99%	413.47%	-	-
Horiz. %	141.45%	145.08%	265.80%	200.00%	174.61%	513.47%	100.00%	-
P/NAPS	1.12	1.76	1.06	1.18	1.05	0.79	0.68	8.66%
YoY %	-36.36%	66.04%	-10.17%	12.38%	32.91%	16.18%	-	-
Horiz. %	164.71%	258.82%	155.88%	173.53%	154.41%	116.18%	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