[PPB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 84.55%
YoY- 41.93%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,252,082 2,121,768 7,857,980 5,658,668 3,490,573 1,512,299 5,629,093 -17.10%
PBT 329,542 158,431 500,747 340,297 182,614 89,443 321,566 1.65%
Tax -160,861 -75,450 -257,751 -169,597 -90,120 -43,765 -151,264 4.19%
NP 168,681 82,981 242,996 170,700 92,494 45,678 170,302 -0.63%
-
NP to SH 168,681 82,981 242,996 170,700 92,494 45,678 170,302 -0.63%
-
Tax Rate 48.81% 47.62% 51.47% 49.84% 49.35% 48.93% 47.04% -
Total Cost 4,083,401 2,038,787 7,614,984 5,487,968 3,398,079 1,466,621 5,458,791 -17.63%
-
Net Worth 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 1.66%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 44,157 - 210,963 159,954 441 - 35,326 16.08%
Div Payout % 26.18% - 86.82% 93.71% 0.48% - 20.74% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,806,443 2,767,669 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 1.66%
NOSH 490,636 490,721 490,612 490,658 490,684 490,633 490,642 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.97% 3.91% 3.09% 3.02% 2.65% 3.02% 3.03% -
ROE 6.01% 3.00% 9.12% 6.03% 3.32% 1.64% 6.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 866.65 432.38 1,601.67 1,153.28 711.37 308.23 1,147.29 -17.09%
EPS 34.38 16.91 49.53 34.79 18.85 9.31 34.71 -0.63%
DPS 9.00 0.00 43.00 32.60 0.09 0.00 7.20 16.08%
NAPS 5.72 5.64 5.43 5.77 5.68 5.68 5.58 1.67%
Adjusted Per Share Value based on latest NOSH - 490,627
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 298.90 149.15 552.37 397.77 245.37 106.31 395.69 -17.09%
EPS 11.86 5.83 17.08 12.00 6.50 3.21 11.97 -0.61%
DPS 3.10 0.00 14.83 11.24 0.03 0.00 2.48 16.08%
NAPS 1.9728 1.9455 1.8726 1.9901 1.9592 1.9589 1.9245 1.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.62 4.08 3.94 3.84 3.94 3.56 3.32 -
P/RPS 0.53 0.94 0.25 0.33 0.55 1.15 0.29 49.64%
P/EPS 13.44 24.13 7.95 11.04 20.90 38.24 9.56 25.57%
EY 7.44 4.14 12.57 9.06 4.78 2.62 10.45 -20.31%
DY 1.95 0.00 10.91 8.49 0.02 0.00 2.17 -6.89%
P/NAPS 0.81 0.72 0.73 0.67 0.69 0.63 0.59 23.59%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 28/02/02 -
Price 5.45 4.48 3.92 4.10 3.94 3.88 3.40 -
P/RPS 0.63 1.04 0.24 0.36 0.55 1.26 0.30 64.21%
P/EPS 15.85 26.49 7.91 11.78 20.90 41.68 9.80 37.90%
EY 6.31 3.77 12.63 8.49 4.78 2.40 10.21 -27.50%
DY 1.65 0.00 10.97 7.95 0.02 0.00 2.12 -15.42%
P/NAPS 0.95 0.79 0.72 0.71 0.69 0.68 0.61 34.46%

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