[PPB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.59%
YoY- 66.91%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 9,776,036 9,319,768 8,949,872 8,619,489 8,467,449 7,857,980 7,508,162 19.22%
PBT 733,462 707,360 692,779 653,777 575,837 506,849 430,252 42.65%
Tax -347,285 -336,107 -343,174 -328,814 -289,758 -258,073 -209,518 40.01%
NP 386,177 371,253 349,605 324,963 286,079 248,776 220,734 45.14%
-
NP to SH 386,177 371,253 349,605 324,963 286,079 248,776 220,734 45.14%
-
Tax Rate 47.35% 47.52% 49.54% 50.29% 50.32% 50.92% 48.70% -
Total Cost 9,389,859 8,948,515 8,600,267 8,294,526 8,181,370 7,609,204 7,287,428 18.39%
-
Net Worth 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 4.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 107,525 107,525 217,792 217,792 217,808 217,808 123,098 -8.61%
Div Payout % 27.84% 28.96% 62.30% 67.02% 76.14% 87.55% 55.77% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 2,830,919 4.88%
NOSH 490,506 490,526 490,687 490,555 490,721 490,515 490,627 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.95% 3.98% 3.91% 3.77% 3.38% 3.17% 2.94% -
ROE 12.70% 12.57% 12.26% 11.58% 10.34% 8.91% 7.80% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,993.05 1,899.95 1,823.95 1,757.09 1,725.51 1,601.99 1,530.32 19.23%
EPS 78.73 75.68 71.25 66.24 58.30 50.72 44.99 45.16%
DPS 21.92 21.92 44.40 44.40 44.40 44.40 25.09 -8.60%
NAPS 6.20 6.02 5.81 5.72 5.64 5.69 5.77 4.90%
Adjusted Per Share Value based on latest NOSH - 490,555
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 687.20 655.12 629.12 605.90 595.21 552.37 527.78 19.22%
EPS 27.15 26.10 24.58 22.84 20.11 17.49 15.52 45.13%
DPS 7.56 7.56 15.31 15.31 15.31 15.31 8.65 -8.58%
NAPS 2.1377 2.0758 2.004 1.9724 1.9455 1.9619 1.99 4.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 7.80 6.55 5.30 4.62 4.08 3.94 3.84 -
P/RPS 0.39 0.34 0.29 0.26 0.24 0.25 0.25 34.47%
P/EPS 9.91 8.65 7.44 6.97 7.00 7.77 8.54 10.41%
EY 10.09 11.55 13.44 14.34 14.29 12.87 11.72 -9.49%
DY 2.81 3.35 8.38 9.61 10.88 11.27 6.53 -42.97%
P/NAPS 1.26 1.09 0.91 0.81 0.72 0.69 0.67 52.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 15/11/02 -
Price 6.50 7.90 5.75 5.45 4.48 3.92 4.10 -
P/RPS 0.33 0.42 0.32 0.31 0.26 0.24 0.27 14.30%
P/EPS 8.26 10.44 8.07 8.23 7.68 7.73 9.11 -6.31%
EY 12.11 9.58 12.39 12.15 13.01 12.94 10.97 6.80%
DY 3.37 2.77 7.72 8.15 9.91 11.33 6.12 -32.79%
P/NAPS 1.05 1.31 0.99 0.95 0.79 0.69 0.71 29.77%

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