[PPB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -73.18%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,857,980 5,658,668 3,490,573 1,512,299 5,629,093 3,779,599 2,387,357 120.79%
PBT 500,747 340,297 182,614 89,443 321,566 231,611 120,359 158.00%
Tax -257,751 -169,597 -90,120 -43,765 -151,264 -111,343 -52,256 188.92%
NP 242,996 170,700 92,494 45,678 170,302 120,268 68,103 132.96%
-
NP to SH 242,996 170,700 92,494 45,678 170,302 120,268 68,103 132.96%
-
Tax Rate 51.47% 49.84% 49.35% 48.93% 47.04% 48.07% 43.42% -
Total Cost 7,614,984 5,487,968 3,398,079 1,466,621 5,458,791 3,659,331 2,319,254 120.43%
-
Net Worth 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2,649,063 0.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 210,963 159,954 441 - 35,326 - - -
Div Payout % 86.82% 93.71% 0.48% - 20.74% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,664,026 2,831,097 2,787,086 2,786,799 2,737,784 2,679,164 2,649,063 0.37%
NOSH 490,612 490,658 490,684 490,633 490,642 368,017 367,925 21.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.09% 3.02% 2.65% 3.02% 3.03% 3.18% 2.85% -
ROE 9.12% 6.03% 3.32% 1.64% 6.22% 4.49% 2.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,601.67 1,153.28 711.37 308.23 1,147.29 1,027.02 648.87 82.34%
EPS 49.53 34.79 18.85 9.31 34.71 32.68 18.51 92.39%
DPS 43.00 32.60 0.09 0.00 7.20 0.00 0.00 -
NAPS 5.43 5.77 5.68 5.68 5.58 7.28 7.20 -17.10%
Adjusted Per Share Value based on latest NOSH - 490,633
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 552.37 397.77 245.37 106.31 395.69 265.68 167.82 120.79%
EPS 17.08 12.00 6.50 3.21 11.97 8.45 4.79 132.86%
DPS 14.83 11.24 0.03 0.00 2.48 0.00 0.00 -
NAPS 1.8726 1.9901 1.9592 1.9589 1.9245 1.8833 1.8621 0.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.94 3.84 3.94 3.56 3.32 4.20 4.38 -
P/RPS 0.25 0.33 0.55 1.15 0.29 0.41 0.68 -48.58%
P/EPS 7.95 11.04 20.90 38.24 9.56 12.85 23.66 -51.57%
EY 12.57 9.06 4.78 2.62 10.45 7.78 4.23 106.28%
DY 10.91 8.49 0.02 0.00 2.17 0.00 0.00 -
P/NAPS 0.73 0.67 0.69 0.63 0.59 0.58 0.61 12.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 15/11/02 15/08/02 16/05/02 28/02/02 08/11/01 08/08/01 -
Price 3.92 4.10 3.94 3.88 3.40 4.44 4.60 -
P/RPS 0.24 0.36 0.55 1.26 0.30 0.43 0.71 -51.37%
P/EPS 7.91 11.78 20.90 41.68 9.80 13.59 24.85 -53.28%
EY 12.63 8.49 4.78 2.40 10.21 7.36 4.02 114.06%
DY 10.97 7.95 0.02 0.00 2.12 0.00 0.00 -
P/NAPS 0.72 0.71 0.69 0.68 0.61 0.61 0.64 8.14%

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