[PPB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.29%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 10,687,950 7,820,662 5,316,786 2,584,422 10,999,682 8,298,186 5,396,528 57.51%
PBT 608,501 450,076 304,672 148,773 733,508 526,496 332,422 49.47%
Tax -140,266 -106,541 -79,024 -61,792 -332,844 -258,399 -161,246 -8.85%
NP 468,235 343,535 225,648 86,981 400,664 268,097 171,176 95.23%
-
NP to SH 394,579 286,504 188,621 86,981 400,664 268,097 171,176 74.23%
-
Tax Rate 23.05% 23.67% 25.94% 41.53% 45.38% 49.08% 48.51% -
Total Cost 10,219,715 7,477,127 5,091,138 2,497,441 10,599,018 8,030,089 5,225,352 56.20%
-
Net Worth 4,220,857 4,077,673 4,019,014 2,108,177 3,499,202 3,042,523 3,046,726 24.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 237,126 59,268 59,277 - 158,574 101,417 49,061 185.04%
Div Payout % 60.10% 20.69% 31.43% - 39.58% 37.83% 28.66% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 4,220,857 4,077,673 4,019,014 2,108,177 3,499,202 3,042,523 3,046,726 24.19%
NOSH 1,185,634 1,185,370 1,185,549 592,917 528,580 507,087 490,616 79.79%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.38% 4.39% 4.24% 3.37% 3.64% 3.23% 3.17% -
ROE 9.35% 7.03% 4.69% 4.13% 11.45% 8.81% 5.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 901.45 659.77 448.47 435.88 2,080.99 1,636.44 1,099.95 -12.39%
EPS 33.28 24.17 15.91 7.34 75.80 26.44 34.89 -3.09%
DPS 20.00 5.00 5.00 0.00 30.00 20.00 10.00 58.53%
NAPS 3.56 3.44 3.39 3.5556 6.62 6.00 6.21 -30.92%
Adjusted Per Share Value based on latest NOSH - 592,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 751.30 549.74 373.74 181.67 773.21 583.31 379.34 57.51%
EPS 27.74 20.14 13.26 6.11 28.16 18.85 12.03 74.27%
DPS 16.67 4.17 4.17 0.00 11.15 7.13 3.45 184.99%
NAPS 2.967 2.8664 2.8251 1.4819 2.4597 2.1387 2.1417 24.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.16 4.24 3.72 6.70 6.80 6.55 6.50 -
P/RPS 0.46 0.64 0.83 1.54 0.33 0.40 0.59 -15.25%
P/EPS 12.50 17.54 23.38 45.67 8.97 12.39 18.63 -23.30%
EY 8.00 5.70 4.28 2.19 11.15 8.07 5.37 30.34%
DY 4.81 1.18 1.34 0.00 4.41 3.05 1.54 113.23%
P/NAPS 1.17 1.23 1.10 1.88 1.03 1.09 1.05 7.45%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 23/02/05 01/12/04 25/08/04 -
Price 4.12 4.18 4.14 7.10 6.65 6.60 6.10 -
P/RPS 0.46 0.63 0.92 1.63 0.32 0.40 0.55 -11.20%
P/EPS 12.38 17.29 26.02 48.40 8.77 12.48 17.48 -20.49%
EY 8.08 5.78 3.84 2.07 11.40 8.01 5.72 25.81%
DY 4.85 1.20 1.21 0.00 4.51 3.03 1.64 105.62%
P/NAPS 1.16 1.22 1.22 2.00 1.00 1.10 0.98 11.86%

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