[PPB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.2%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 8,467,449 7,857,980 7,508,162 6,732,309 6,010,436 5,629,093 5,054,683 41.09%
PBT 575,837 506,849 430,252 383,821 344,465 321,566 383,314 31.20%
Tax -289,758 -258,073 -209,518 -189,128 -161,141 -151,264 -168,368 43.65%
NP 286,079 248,776 220,734 194,693 183,324 170,302 214,946 21.01%
-
NP to SH 286,079 248,776 220,734 194,693 183,324 170,302 214,946 21.01%
-
Tax Rate 50.32% 50.92% 48.70% 49.28% 46.78% 47.04% 43.92% -
Total Cost 8,181,370 7,609,204 7,287,428 6,537,616 5,827,112 5,458,791 4,839,737 41.95%
-
Net Worth 2,767,669 2,791,030 2,830,919 2,787,367 2,786,799 2,737,154 2,678,146 2.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 217,808 217,808 123,098 441 36,808 36,808 73,605 106.25%
Div Payout % 76.14% 87.55% 55.77% 0.23% 20.08% 21.61% 34.24% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,767,669 2,791,030 2,830,919 2,787,367 2,786,799 2,737,154 2,678,146 2.21%
NOSH 490,721 490,515 490,627 490,733 490,633 490,529 367,877 21.19%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.38% 3.17% 2.94% 2.89% 3.05% 3.03% 4.25% -
ROE 10.34% 8.91% 7.80% 6.98% 6.58% 6.22% 8.03% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,725.51 1,601.99 1,530.32 1,371.89 1,225.04 1,147.55 1,374.01 16.41%
EPS 58.30 50.72 44.99 39.67 37.36 34.72 58.43 -0.14%
DPS 44.40 44.40 25.09 0.09 7.50 7.50 20.00 70.26%
NAPS 5.64 5.69 5.77 5.68 5.68 5.58 7.28 -15.66%
Adjusted Per Share Value based on latest NOSH - 490,733
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 595.23 552.38 527.79 473.25 422.51 395.70 355.32 41.09%
EPS 20.11 17.49 15.52 13.69 12.89 11.97 15.11 21.01%
DPS 15.31 15.31 8.65 0.03 2.59 2.59 5.17 106.35%
NAPS 1.9456 1.962 1.99 1.9594 1.959 1.9241 1.8826 2.22%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.08 3.94 3.84 3.94 3.56 3.32 4.20 -
P/RPS 0.24 0.25 0.25 0.29 0.29 0.29 0.31 -15.69%
P/EPS 7.00 7.77 8.54 9.93 9.53 9.56 7.19 -1.77%
EY 14.29 12.87 11.72 10.07 10.50 10.46 13.91 1.81%
DY 10.88 11.27 6.53 0.02 2.11 2.26 4.76 73.60%
P/NAPS 0.72 0.69 0.67 0.69 0.63 0.59 0.58 15.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 15/11/02 15/08/02 16/05/02 28/02/02 08/11/01 -
Price 4.48 3.92 4.10 3.94 3.88 3.40 4.44 -
P/RPS 0.26 0.24 0.27 0.29 0.32 0.30 0.32 -12.93%
P/EPS 7.68 7.73 9.11 9.93 10.38 9.79 7.60 0.70%
EY 13.01 12.94 10.97 10.07 9.63 10.21 13.16 -0.76%
DY 9.91 11.33 6.12 0.02 1.93 2.21 4.50 69.34%
P/NAPS 0.79 0.69 0.71 0.69 0.68 0.61 0.61 18.83%

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