[PPB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.25%
YoY- 35.81%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 8,487,072 7,857,980 7,544,890 6,981,146 6,049,196 5,629,093 5,039,465 41.59%
PBT 633,724 500,747 453,729 365,228 357,772 321,566 308,814 61.55%
Tax -301,800 -257,751 -226,129 -180,240 -175,060 -151,264 -148,457 60.54%
NP 331,924 242,996 227,600 184,988 182,712 170,302 160,357 62.48%
-
NP to SH 331,924 242,996 227,600 184,988 182,712 170,302 160,357 62.48%
-
Tax Rate 47.62% 51.47% 49.84% 49.35% 48.93% 47.04% 48.07% -
Total Cost 8,155,148 7,614,984 7,317,290 6,796,158 5,866,484 5,458,791 4,879,108 40.88%
-
Net Worth 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 210,963 213,272 883 - 35,326 - -
Div Payout % - 86.82% 93.71% 0.48% - 20.74% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2.19%
NOSH 490,721 490,612 490,658 490,684 490,633 490,642 368,017 21.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.91% 3.09% 3.02% 2.65% 3.02% 3.03% 3.18% -
ROE 11.99% 9.12% 8.04% 6.64% 6.56% 6.22% 5.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,729.51 1,601.67 1,537.71 1,422.74 1,232.94 1,147.29 1,369.36 16.85%
EPS 67.64 49.53 46.39 37.70 37.24 34.71 43.57 34.10%
DPS 0.00 43.00 43.47 0.18 0.00 7.20 0.00 -
NAPS 5.64 5.43 5.77 5.68 5.68 5.58 7.28 -15.66%
Adjusted Per Share Value based on latest NOSH - 490,733
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 596.59 552.37 530.36 490.73 425.22 395.69 354.24 41.59%
EPS 23.33 17.08 16.00 13.00 12.84 11.97 11.27 62.49%
DPS 0.00 14.83 14.99 0.06 0.00 2.48 0.00 -
NAPS 1.9455 1.8726 1.9901 1.9592 1.9589 1.9245 1.8833 2.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.08 3.94 3.84 3.94 3.56 3.32 4.20 -
P/RPS 0.24 0.25 0.25 0.28 0.29 0.29 0.31 -15.69%
P/EPS 6.03 7.95 8.28 10.45 9.56 9.56 9.64 -26.88%
EY 16.58 12.57 12.08 9.57 10.46 10.45 10.37 36.77%
DY 0.00 10.91 11.32 0.05 0.00 2.17 0.00 -
P/NAPS 0.72 0.73 0.67 0.69 0.63 0.59 0.58 15.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 28/02/02 08/11/01 -
Price 4.48 3.92 4.10 3.94 3.88 3.40 4.44 -
P/RPS 0.26 0.24 0.27 0.28 0.31 0.30 0.32 -12.93%
P/EPS 6.62 7.91 8.84 10.45 10.42 9.80 10.19 -25.00%
EY 15.10 12.63 11.31 9.57 9.60 10.21 9.81 33.34%
DY 0.00 10.97 10.60 0.05 0.00 2.12 0.00 -
P/NAPS 0.79 0.72 0.71 0.69 0.68 0.61 0.61 18.83%

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