[PPB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.58%
YoY- 58.38%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 10,464,214 9,776,036 9,319,768 8,949,872 8,619,489 8,467,449 7,857,980 21.06%
PBT 710,240 733,462 707,360 692,779 653,777 575,837 506,849 25.24%
Tax -336,492 -347,285 -336,107 -343,174 -328,814 -289,758 -258,073 19.36%
NP 373,748 386,177 371,253 349,605 324,963 286,079 248,776 31.20%
-
NP to SH 373,748 386,177 371,253 349,605 324,963 286,079 248,776 31.20%
-
Tax Rate 47.38% 47.35% 47.52% 49.54% 50.29% 50.32% 50.92% -
Total Cost 10,090,466 9,389,859 8,948,515 8,600,267 8,294,526 8,181,370 7,609,204 20.72%
-
Net Worth 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 6.04%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 112,452 107,525 107,525 217,792 217,792 217,808 217,808 -35.66%
Div Payout % 30.09% 27.84% 28.96% 62.30% 67.02% 76.14% 87.55% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,047,641 3,041,137 2,952,968 2,850,891 2,805,975 2,767,669 2,791,030 6.04%
NOSH 490,763 490,506 490,526 490,687 490,555 490,721 490,515 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.57% 3.95% 3.98% 3.91% 3.77% 3.38% 3.17% -
ROE 12.26% 12.70% 12.57% 12.26% 11.58% 10.34% 8.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2,132.23 1,993.05 1,899.95 1,823.95 1,757.09 1,725.51 1,601.99 21.02%
EPS 76.16 78.73 75.68 71.25 66.24 58.30 50.72 31.16%
DPS 22.92 21.92 21.92 44.40 44.40 44.40 44.40 -35.67%
NAPS 6.21 6.20 6.02 5.81 5.72 5.64 5.69 6.00%
Adjusted Per Share Value based on latest NOSH - 490,687
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 735.59 687.22 655.14 629.14 605.92 595.23 552.38 21.06%
EPS 26.27 27.15 26.10 24.58 22.84 20.11 17.49 31.18%
DPS 7.90 7.56 7.56 15.31 15.31 15.31 15.31 -35.69%
NAPS 2.1424 2.1378 2.0758 2.0041 1.9725 1.9456 1.962 6.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 7.80 6.55 5.30 4.62 4.08 3.94 -
P/RPS 0.30 0.39 0.34 0.29 0.26 0.24 0.25 12.93%
P/EPS 8.54 9.91 8.65 7.44 6.97 7.00 7.77 6.50%
EY 11.72 10.09 11.55 13.44 14.34 14.29 12.87 -6.05%
DY 3.53 2.81 3.35 8.38 9.61 10.88 11.27 -53.91%
P/NAPS 1.05 1.26 1.09 0.91 0.81 0.72 0.69 32.33%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 6.10 6.50 7.90 5.75 5.45 4.48 3.92 -
P/RPS 0.29 0.33 0.42 0.32 0.31 0.26 0.24 13.45%
P/EPS 8.01 8.26 10.44 8.07 8.23 7.68 7.73 2.40%
EY 12.48 12.11 9.58 12.39 12.15 13.01 12.94 -2.38%
DY 3.76 3.37 2.77 7.72 8.15 9.91 11.33 -52.09%
P/NAPS 0.98 1.05 1.31 0.99 0.95 0.79 0.69 26.37%

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