[PPB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.64%
YoY- 82.37%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,312,144 9,319,768 9,000,746 8,504,164 8,487,072 7,857,980 7,544,890 23.13%
PBT 738,132 707,360 701,636 659,084 633,724 500,747 453,729 38.28%
Tax -346,512 -336,107 -339,597 -321,722 -301,800 -257,751 -226,129 32.88%
NP 391,620 371,253 362,038 337,362 331,924 242,996 227,600 43.54%
-
NP to SH 391,620 371,253 362,038 337,362 331,924 242,996 227,600 43.54%
-
Tax Rate 46.94% 47.52% 48.40% 48.81% 47.62% 51.47% 49.84% -
Total Cost 9,920,524 8,948,515 8,638,708 8,166,802 8,155,148 7,614,984 7,317,290 22.47%
-
Net Worth 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 2,664,026 2,831,097 4.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 100,675 - 88,314 - 210,963 213,272 -
Div Payout % - 27.12% - 26.18% - 86.82% 93.71% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,041,137 2,953,539 2,850,710 2,806,443 2,767,669 2,664,026 2,831,097 4.88%
NOSH 490,506 490,621 490,655 490,636 490,721 490,612 490,658 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.80% 3.98% 4.02% 3.97% 3.91% 3.09% 3.02% -
ROE 12.88% 12.57% 12.70% 12.02% 11.99% 9.12% 8.04% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2,102.35 1,899.59 1,834.43 1,733.29 1,729.51 1,601.67 1,537.71 23.16%
EPS 79.84 75.67 73.79 68.76 67.64 49.53 46.39 43.56%
DPS 0.00 20.52 0.00 18.00 0.00 43.00 43.47 -
NAPS 6.20 6.02 5.81 5.72 5.64 5.43 5.77 4.90%
Adjusted Per Share Value based on latest NOSH - 490,555
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 724.88 655.12 632.70 597.79 596.59 552.37 530.36 23.13%
EPS 27.53 26.10 25.45 23.71 23.33 17.08 16.00 43.54%
DPS 0.00 7.08 0.00 6.21 0.00 14.83 14.99 -
NAPS 2.1377 2.0762 2.0039 1.9728 1.9455 1.8726 1.9901 4.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 7.80 6.55 5.30 4.62 4.08 3.94 3.84 -
P/RPS 0.37 0.34 0.29 0.27 0.24 0.25 0.25 29.83%
P/EPS 9.77 8.66 7.18 6.72 6.03 7.95 8.28 11.65%
EY 10.24 11.55 13.92 14.88 16.58 12.57 12.08 -10.42%
DY 0.00 3.13 0.00 3.90 0.00 10.91 11.32 -
P/NAPS 1.26 1.09 0.91 0.81 0.72 0.73 0.67 52.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 -
Price 6.50 7.90 5.75 5.45 4.48 3.92 4.10 -
P/RPS 0.31 0.42 0.31 0.31 0.26 0.24 0.27 9.63%
P/EPS 8.14 10.44 7.79 7.93 6.62 7.91 8.84 -5.34%
EY 12.28 9.58 12.83 12.62 15.10 12.63 11.31 5.63%
DY 0.00 2.60 0.00 3.30 0.00 10.97 10.60 -
P/NAPS 1.05 1.31 0.99 0.95 0.79 0.72 0.71 29.77%

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