[PPB] QoQ Cumulative 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- -73.63%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative 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 8,298,186 5,396,528 2,578,036 9,319,768 6,750,560 4,252,082 87.90%
PBT 733,508 526,496 332,422 184,533 707,360 526,227 329,542 70.06%
Tax -332,844 -258,399 -161,246 -86,628 -336,107 -254,698 -160,861 62.02%
NP 400,664 268,097 171,176 97,905 371,253 271,529 168,681 77.55%
-
NP to SH 400,664 268,097 171,176 97,905 371,253 271,529 168,681 77.55%
-
Tax Rate 45.38% 49.08% 48.51% 46.94% 47.52% 48.40% 48.81% -
Total Cost 10,599,018 8,030,089 5,225,352 2,480,131 8,948,515 6,479,031 4,083,401 88.32%
-
Net Worth 3,499,202 3,042,523 3,046,726 3,041,137 2,953,539 2,850,711 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 158,574 101,417 49,061 - 100,675 - 44,157 133.59%
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 2,850,711 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% 8.81% 5.62% 3.22% 12.57% 9.52% 6.01% -
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 1,636.44 1,099.95 525.59 1,899.59 1,375.82 866.65 78.84%
EPS 75.80 26.44 34.89 19.96 75.67 55.34 34.38 68.99%
DPS 30.00 20.00 10.00 0.00 20.52 0.00 9.00 122.33%
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 773.21 583.31 379.34 181.22 655.12 474.52 298.90 87.90%
EPS 28.16 18.85 12.03 6.88 26.10 19.09 11.86 77.51%
DPS 11.15 7.13 3.45 0.00 7.08 0.00 3.10 133.84%
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 0.40 0.59 1.48 0.34 0.39 0.53 -26.97%
P/EPS 8.97 12.39 18.63 39.08 8.66 9.58 13.44 -23.53%
EY 11.15 8.07 5.37 2.56 11.55 10.44 7.44 30.79%
DY 4.41 3.05 1.54 0.00 3.13 0.00 1.95 71.86%
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 0.40 0.55 1.24 0.42 0.42 0.63 -36.20%
P/EPS 8.77 12.48 17.48 32.57 10.44 10.39 15.85 -32.48%
EY 11.40 8.01 5.72 3.07 9.58 9.62 6.31 48.07%
DY 4.51 3.03 1.64 0.00 2.60 0.00 1.65 94.89%
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