[PPB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.49%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 10,999,682 11,064,248 10,793,056 10,312,144 9,319,768 9,000,746 8,504,164 18.62%
PBT 733,508 701,994 664,844 738,132 707,360 701,636 659,084 7.35%
Tax -332,844 -344,532 -322,492 -346,512 -336,107 -339,597 -321,722 2.28%
NP 400,664 357,462 342,352 391,620 371,253 362,038 337,362 12.08%
-
NP to SH 400,664 357,462 342,352 391,620 371,253 362,038 337,362 12.08%
-
Tax Rate 45.38% 49.08% 48.51% 46.94% 47.52% 48.40% 48.81% -
Total Cost 10,599,018 10,706,785 10,450,704 9,920,524 8,948,515 8,638,708 8,166,802 18.88%
-
Net Worth 3,499,202 3,042,523 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 15.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 158,574 135,223 98,123 - 100,675 - 88,314 47.46%
Div Payout % 39.58% 37.83% 28.66% - 27.12% - 26.18% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,499,202 3,042,523 3,046,726 3,041,137 2,953,539 2,850,710 2,806,443 15.76%
NOSH 528,580 507,087 490,616 490,506 490,621 490,655 490,636 5.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.64% 3.23% 3.17% 3.80% 3.98% 4.02% 3.97% -
ROE 11.45% 11.75% 11.24% 12.88% 12.57% 12.70% 12.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2,080.99 2,181.92 2,199.90 2,102.35 1,899.59 1,834.43 1,733.29 12.89%
EPS 75.80 35.25 69.78 79.84 75.67 73.79 68.76 6.68%
DPS 30.00 26.67 20.00 0.00 20.52 0.00 18.00 40.35%
NAPS 6.62 6.00 6.21 6.20 6.02 5.81 5.72 10.18%
Adjusted Per Share Value based on latest NOSH - 490,506
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 773.21 777.75 758.69 724.88 655.12 632.70 597.79 18.62%
EPS 28.16 25.13 24.07 27.53 26.10 25.45 23.71 12.09%
DPS 11.15 9.51 6.90 0.00 7.08 0.00 6.21 47.46%
NAPS 2.4597 2.1387 2.1417 2.1377 2.0762 2.0039 1.9728 15.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.80 6.55 6.50 7.80 6.55 5.30 4.62 -
P/RPS 0.33 0.30 0.30 0.37 0.34 0.29 0.27 14.24%
P/EPS 8.97 9.29 9.31 9.77 8.66 7.18 6.72 21.12%
EY 11.15 10.76 10.74 10.24 11.55 13.92 14.88 -17.42%
DY 4.41 4.07 3.08 0.00 3.13 0.00 3.90 8.49%
P/NAPS 1.03 1.09 1.05 1.26 1.09 0.91 0.81 17.28%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 01/12/04 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 -
Price 6.65 6.60 6.10 6.50 7.90 5.75 5.45 -
P/RPS 0.32 0.30 0.28 0.31 0.42 0.31 0.31 2.12%
P/EPS 8.77 9.36 8.74 8.14 10.44 7.79 7.93 6.91%
EY 11.40 10.68 11.44 12.28 9.58 12.83 12.62 -6.52%
DY 4.51 4.04 3.28 0.00 2.60 0.00 3.30 23.03%
P/NAPS 1.00 1.10 0.98 1.05 1.31 0.99 0.95 3.46%

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