[PPB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

15-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -11.18%

YoY- 302.94%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	2,590,526	2,559,084	2,425,030	2,392,276	10,687,950	10,427,549	10,633,572	-60.89%
YoY %	1.23%	5.53%	1.37%	-77.62%	2.50%	-1.94%	-	-
Horiz. %	24.36%	24.07%	22.81%	22.50%	100.51%	98.06%	100.00%	-
PBT	392,040	415,337	392,056	195,492	608,501	600,101	609,344	-25.41%
YoY %	-5.61%	5.94%	100.55%	-67.87%	1.40%	-1.52%	-	-
Horiz. %	64.34%	68.16%	64.34%	32.08%	99.86%	98.48%	100.00%	-
Tax	302,210	264,398	247,630	229,428	-140,266	-142,054	-158,048	-
YoY %	14.30%	6.77%	7.93%	263.57%	1.26%	10.12%	-	-
Horiz. %	-191.21%	-167.29%	-156.68%	-145.16%	88.75%	89.88%	100.00%	-
NP	694,250	679,736	639,686	424,920	468,235	458,046	451,296	33.15%
YoY %	2.14%	6.26%	50.54%	-9.25%	2.22%	1.50%	-	-
Horiz. %	153.83%	150.62%	141.74%	94.16%	103.75%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,665	543,332	485,916	350,480	394,579	382,005	377,242	30.13%
YoY %	3.19%	11.82%	38.64%	-11.18%	3.29%	1.26%	-	-
Horiz. %	148.62%	144.03%	128.81%	92.91%	104.60%	101.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-77.09%	-63.66%	-63.16%	-117.36%	23.05%	23.67%	25.94%	-
YoY %	-21.10%	-0.79%	46.18%	-609.15%	-2.62%	-8.75%	-	-
Horiz. %	-297.19%	-245.41%	-243.48%	-452.43%	88.86%	91.25%	100.00%	-
Total Cost	1,896,276	1,879,348	1,785,344	1,967,356	10,219,715	9,969,502	10,182,276	-67.28%
YoY %	0.90%	5.27%	-9.25%	-80.75%	2.51%	-2.09%	-	-
Horiz. %	18.62%	18.46%	17.53%	19.32%	100.37%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,647,508	4,505,371	4,372,532	4,346,497	4,220,857	4,077,674	4,019,014	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	237,117	79,041	118,573	-	237,126	79,024	118,554	58.54%
YoY %	199.99%	-33.34%	0.00%	-	200.07%	-33.34%	-	-
Horiz. %	200.01%	66.67%	100.02%	-	200.02%	66.66%	100.00%	-
Div Payout %	42.29%	14.55%	24.40%	-	60.10%	20.69%	31.43%	-
YoY %	190.65%	-40.37%	0.00%	-	190.48%	-34.17%	-	-
Horiz. %	134.55%	46.29%	77.63%	-	191.22%	65.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	4,647,508	4,505,371	4,372,532	4,346,497	4,220,857	4,077,674	4,019,014	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-
NOSH	1,185,588	1,185,624	1,185,739	1,185,656	1,185,634	1,185,370	1,185,549	0.00%
YoY %	-0.00%	-0.01%	0.01%	0.00%	0.02%	-0.02%	-	-
Horiz. %	100.00%	100.01%	100.02%	100.01%	100.01%	99.98%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	26.80%	26.56%	26.38%	17.76%	4.38%	4.39%	4.24%	-
YoY %	0.90%	0.68%	48.54%	305.48%	-0.23%	3.54%	-	-
Horiz. %	632.08%	626.42%	622.17%	418.87%	103.30%	103.54%	100.00%	-
ROE	12.06%	12.06%	11.11%	8.06%	9.35%	9.37%	9.39%	-
YoY %	0.00%	8.55%	37.84%	-13.80%	-0.21%	-0.21%	-	-
Horiz. %	128.43%	128.43%	118.32%	85.84%	99.57%	99.79%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	218.50	215.84	204.52	201.77	901.45	879.69	896.93	-60.89%
YoY %	1.23%	5.53%	1.36%	-77.62%	2.47%	-1.92%	-	-
Horiz. %	24.36%	24.06%	22.80%	22.50%	100.50%	98.08%	100.00%	-
EPS	47.29	45.83	40.98	29.56	33.28	32.23	31.82	30.13%
YoY %	3.19%	11.84%	38.63%	-11.18%	3.26%	1.29%	-	-
Horiz. %	148.62%	144.03%	128.79%	92.90%	104.59%	101.29%	100.00%	-
DPS	20.00	6.67	10.00	0.00	20.00	6.67	10.00	58.53%
YoY %	199.85%	-33.30%	0.00%	0.00%	199.85%	-33.30%	-	-
Horiz. %	200.00%	66.70%	100.00%	0.00%	200.00%	66.70%	100.00%	-
NAPS	3.92	3.80	3.6876	3.6659	3.56	3.44	3.39	10.13%
YoY %	3.16%	3.05%	0.59%	2.97%	3.49%	1.47%	-	-
Horiz. %	115.63%	112.09%	108.78%	108.14%	105.01%	101.47%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,656
RPS	182.10	179.89	170.47	168.17	751.32	733.01	747.50	-60.89%
YoY %	1.23%	5.53%	1.37%	-77.62%	2.50%	-1.94%	-	-
Horiz. %	24.36%	24.07%	22.81%	22.50%	100.51%	98.06%	100.00%	-
EPS	39.41	38.19	34.16	24.64	27.74	26.85	26.52	30.12%
YoY %	3.19%	11.80%	38.64%	-11.18%	3.31%	1.24%	-	-
Horiz. %	148.60%	144.00%	128.81%	92.91%	104.60%	101.24%	100.00%	-
DPS	16.67	5.56	8.34	0.00	16.67	5.56	8.33	58.60%
YoY %	199.82%	-33.33%	0.00%	0.00%	199.82%	-33.25%	-	-
Horiz. %	200.12%	66.75%	100.12%	0.00%	200.12%	66.75%	100.00%	-
NAPS	3.267	3.1671	3.0737	3.0554	2.9671	2.8664	2.8252	10.14%
YoY %	3.15%	3.04%	0.60%	2.98%	3.51%	1.46%	-	-
Horiz. %	115.64%	112.10%	108.80%	108.15%	105.02%	101.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	5.45	4.40	4.00	4.30	4.16	4.24	3.72	-
P/RPS	2.49	2.04	1.96	2.13	0.46	0.48	0.41	231.77%
YoY %	22.06%	4.08%	-7.98%	363.04%	-4.17%	17.07%	-	-
Horiz. %	607.32%	497.56%	478.05%	519.51%	112.20%	117.07%	100.00%	-
P/EPS	11.52	9.60	9.76	14.55	12.50	13.16	11.69	-0.96%
YoY %	20.00%	-1.64%	-32.92%	16.40%	-5.02%	12.57%	-	-
Horiz. %	98.55%	82.12%	83.49%	124.47%	106.93%	112.57%	100.00%	-
EY	8.68	10.42	10.25	6.87	8.00	7.60	8.55	1.00%
YoY %	-16.70%	1.66%	49.20%	-14.12%	5.26%	-11.11%	-	-
Horiz. %	101.52%	121.87%	119.88%	80.35%	93.57%	88.89%	100.00%	-
DY	3.67	1.52	2.50	0.00	4.81	1.57	2.69	22.94%
YoY %	141.45%	-39.20%	0.00%	0.00%	206.37%	-41.64%	-	-
Horiz. %	136.43%	56.51%	92.94%	0.00%	178.81%	58.36%	100.00%	-
P/NAPS	1.39	1.16	1.08	1.17	1.17	1.23	1.10	16.83%
YoY %	19.83%	7.41%	-7.69%	0.00%	-4.88%	11.82%	-	-
Horiz. %	126.36%	105.45%	98.18%	106.36%	106.36%	111.82%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	24/11/06	24/08/06	15/06/06	28/02/06	24/11/05	25/08/05	-
Price	6.00	4.68	4.68	3.90	4.12	4.18	4.14	-
P/RPS	2.75	2.17	2.29	1.93	0.46	0.48	0.46	228.32%
YoY %	26.73%	-5.24%	18.65%	319.57%	-4.17%	4.35%	-	-
Horiz. %	597.83%	471.74%	497.83%	419.57%	100.00%	104.35%	100.00%	-
P/EPS	12.69	10.21	11.42	13.19	12.38	12.97	13.01	-1.64%
YoY %	24.29%	-10.60%	-13.42%	6.54%	-4.55%	-0.31%	-	-
Horiz. %	97.54%	78.48%	87.78%	101.38%	95.16%	99.69%	100.00%	-
EY	7.88	9.79	8.76	7.58	8.08	7.71	7.69	1.63%
YoY %	-19.51%	11.76%	15.57%	-6.19%	4.80%	0.26%	-	-
Horiz. %	102.47%	127.31%	113.91%	98.57%	105.07%	100.26%	100.00%	-
DY	3.33	1.42	2.14	0.00	4.85	1.59	2.42	23.64%
YoY %	134.51%	-33.64%	0.00%	0.00%	205.03%	-34.30%	-	-
Horiz. %	137.60%	58.68%	88.43%	0.00%	200.41%	65.70%	100.00%	-
P/NAPS	1.53	1.23	1.27	1.06	1.16	1.22	1.22	16.24%
YoY %	24.39%	-3.15%	19.81%	-8.62%	-4.92%	0.00%	-	-
Horiz. %	125.41%	100.82%	104.10%	86.89%	95.08%	100.00%	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