[PPB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

01-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- -1.59%

YoY- 5.21%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	10,901,960	10,988,088	10,981,702	10,867,394	10,464,214	9,776,036	9,319,768	11.03%
YoY %	-0.78%	0.06%	1.05%	3.85%	7.04%	4.90%	-	-
Horiz. %	116.98%	117.90%	117.83%	116.61%	112.28%	104.90%	100.00%	-
PBT	705,758	697,748	733,508	707,629	710,240	733,462	707,360	-0.15%
YoY %	1.15%	-4.88%	3.66%	-0.37%	-3.17%	3.69%	-	-
Horiz. %	99.77%	98.64%	103.70%	100.04%	100.41%	103.69%	100.00%	-
Tax	-272,372	-308,008	-332,844	-339,808	-336,492	-347,285	-336,107	-13.09%
YoY %	11.57%	7.46%	2.05%	-0.99%	3.11%	-3.33%	-	-
Horiz. %	81.04%	91.64%	99.03%	101.10%	100.11%	103.33%	100.00%	-
NP	433,386	389,740	400,664	367,821	373,748	386,177	371,253	10.87%
YoY %	11.20%	-2.73%	8.93%	-1.59%	-3.22%	4.02%	-	-
Horiz. %	116.74%	104.98%	107.92%	99.08%	100.67%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,109	389,740	400,664	367,821	373,748	386,177	371,253	8.25%
YoY %	7.28%	-2.73%	8.93%	-1.59%	-3.22%	4.02%	-	-
Horiz. %	112.62%	104.98%	107.92%	99.08%	100.67%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.59%	44.14%	45.38%	48.02%	47.38%	47.35%	47.52%	-
YoY %	-12.57%	-2.73%	-5.50%	1.35%	0.06%	-0.36%	-	-
Horiz. %	81.21%	92.89%	95.50%	101.05%	99.71%	99.64%	100.00%	-
Total Cost	10,468,574	10,598,348	10,581,038	10,499,573	10,090,466	9,389,859	8,948,515	11.03%
YoY %	-1.22%	0.16%	0.78%	4.05%	7.46%	4.93%	-	-
Horiz. %	116.99%	118.44%	118.24%	117.33%	112.76%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,020,532	3,557,505	3,557,253	3,236,093	3,047,641	3,041,137	2,952,968	22.86%
YoY %	13.02%	0.01%	9.92%	6.18%	0.21%	2.99%	-	-
Horiz. %	136.15%	120.47%	120.46%	109.59%	103.21%	102.99%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	172,522	162,298	162,298	181,495	112,452	107,525	107,525	37.09%
YoY %	6.30%	0.00%	-10.58%	61.40%	4.58%	0.00%	-	-
Horiz. %	160.45%	150.94%	150.94%	168.79%	104.58%	100.00%	100.00%	-
Div Payout %	41.26%	41.64%	40.51%	49.34%	30.09%	27.84%	28.96%	-
YoY %	-0.91%	2.79%	-17.90%	63.97%	8.08%	-3.87%	-	-
Horiz. %	142.47%	143.78%	139.88%	170.37%	103.90%	96.13%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	4,020,532	3,557,505	3,557,253	3,236,093	3,047,641	3,041,137	2,952,968	22.86%
YoY %	13.02%	0.01%	9.92%	6.18%	0.21%	2.99%	-	-
Horiz. %	136.15%	120.47%	120.46%	109.59%	103.21%	102.99%	100.00%	-
NOSH	1,185,997	592,917	592,875	539,348	490,763	490,506	490,526	80.23%
YoY %	100.03%	0.01%	9.92%	9.90%	0.05%	-0.00%	-	-
Horiz. %	241.78%	120.87%	120.87%	109.95%	100.05%	100.00%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	3.98%	3.55%	3.65%	3.38%	3.57%	3.95%	3.98%	-
YoY %	12.11%	-2.74%	7.99%	-5.32%	-9.62%	-0.75%	-	-
Horiz. %	100.00%	89.20%	91.71%	84.92%	89.70%	99.25%	100.00%	-
ROE	10.40%	10.96%	11.26%	11.37%	12.26%	12.70%	12.57%	-
YoY %	-5.11%	-2.66%	-0.97%	-7.26%	-3.46%	1.03%	-	-
Horiz. %	82.74%	87.19%	89.58%	90.45%	97.53%	101.03%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	919.22	1,853.22	1,852.28	2,014.91	2,132.23	1,993.05	1,899.95	-38.39%
YoY %	-50.40%	0.05%	-8.07%	-5.50%	6.98%	4.90%	-	-
Horiz. %	48.38%	97.54%	97.49%	106.05%	112.23%	104.90%	100.00%	-
EPS	35.25	65.73	67.58	68.20	76.16	78.73	75.68	-39.94%
YoY %	-46.37%	-2.74%	-0.91%	-10.45%	-3.26%	4.03%	-	-
Horiz. %	46.58%	86.85%	89.30%	90.12%	100.63%	104.03%	100.00%	-
DPS	14.55	27.37	27.37	33.65	22.92	21.92	21.92	-23.92%
YoY %	-46.84%	0.00%	-18.66%	46.82%	4.56%	0.00%	-	-
Horiz. %	66.38%	124.86%	124.86%	153.51%	104.56%	100.00%	100.00%	-
NAPS	3.39	6.00	6.00	6.00	6.21	6.20	6.02	-31.83%
YoY %	-43.50%	0.00%	0.00%	-3.38%	0.16%	2.99%	-	-
Horiz. %	56.31%	99.67%	99.67%	99.67%	103.16%	102.99%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 539,348
RPS	766.34	772.39	771.95	763.91	735.57	687.20	655.12	11.03%
YoY %	-0.78%	0.06%	1.05%	3.85%	7.04%	4.90%	-	-
Horiz. %	116.98%	117.90%	117.83%	116.61%	112.28%	104.90%	100.00%	-
EPS	29.39	27.40	28.16	25.86	26.27	27.15	26.10	8.24%
YoY %	7.26%	-2.70%	8.89%	-1.56%	-3.24%	4.02%	-	-
Horiz. %	112.61%	104.98%	107.89%	99.08%	100.65%	104.02%	100.00%	-
DPS	12.13	11.41	11.41	12.76	7.90	7.56	7.56	37.09%
YoY %	6.31%	0.00%	-10.58%	61.52%	4.50%	0.00%	-	-
Horiz. %	160.45%	150.93%	150.93%	168.78%	104.50%	100.00%	100.00%	-
NAPS	2.8262	2.5007	2.5005	2.2748	2.1423	2.1377	2.0758	22.86%
YoY %	13.02%	0.01%	9.92%	6.18%	0.22%	2.98%	-	-
Horiz. %	136.15%	120.47%	120.46%	109.59%	103.20%	102.98%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	3.72	6.70	6.80	6.55	6.50	7.80	6.55	-
P/RPS	0.40	0.36	0.37	0.33	0.30	0.39	0.34	11.45%
YoY %	11.11%	-2.70%	12.12%	10.00%	-23.08%	14.71%	-	-
Horiz. %	117.65%	105.88%	108.82%	97.06%	88.24%	114.71%	100.00%	-
P/EPS	10.55	10.19	10.06	9.60	8.54	9.91	8.65	14.16%
YoY %	3.53%	1.29%	4.79%	12.41%	-13.82%	14.57%	-	-
Horiz. %	121.97%	117.80%	116.30%	110.98%	98.73%	114.57%	100.00%	-
EY	9.48	9.81	9.94	10.41	11.72	10.09	11.55	-12.34%
YoY %	-3.36%	-1.31%	-4.51%	-11.18%	16.15%	-12.64%	-	-
Horiz. %	82.08%	84.94%	86.06%	90.13%	101.47%	87.36%	100.00%	-
DY	3.91	4.09	4.03	5.14	3.53	2.81	3.35	10.86%
YoY %	-4.40%	1.49%	-21.60%	45.61%	25.62%	-16.12%	-	-
Horiz. %	116.72%	122.09%	120.30%	153.43%	105.37%	83.88%	100.00%	-
P/NAPS	1.10	1.12	1.13	1.09	1.05	1.26	1.09	0.61%
YoY %	-1.79%	-0.88%	3.67%	3.81%	-16.67%	15.60%	-	-
Horiz. %	100.92%	102.75%	103.67%	100.00%	96.33%	115.60%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/05	26/05/05	23/02/05	01/12/04	25/08/04	28/05/04	27/02/04	-
Price	4.14	7.10	6.65	6.60	6.10	6.50	7.90	-
P/RPS	0.45	0.38	0.36	0.33	0.29	0.33	0.42	4.71%
YoY %	18.42%	5.56%	9.09%	13.79%	-12.12%	-21.43%	-	-
Horiz. %	107.14%	90.48%	85.71%	78.57%	69.05%	78.57%	100.00%	-
P/EPS	11.74	10.80	9.84	9.68	8.01	8.26	10.44	8.14%
YoY %	8.70%	9.76%	1.65%	20.85%	-3.03%	-20.88%	-	-
Horiz. %	112.45%	103.45%	94.25%	92.72%	76.72%	79.12%	100.00%	-
EY	8.52	9.26	10.16	10.33	12.48	12.11	9.58	-7.52%
YoY %	-7.99%	-8.86%	-1.65%	-17.23%	3.06%	26.41%	-	-
Horiz. %	88.94%	96.66%	106.05%	107.83%	130.27%	126.41%	100.00%	-
DY	3.51	3.86	4.12	5.10	3.76	3.37	2.77	17.11%
YoY %	-9.07%	-6.31%	-19.22%	35.64%	11.57%	21.66%	-	-
Horiz. %	126.71%	139.35%	148.74%	184.12%	135.74%	121.66%	100.00%	-
P/NAPS	1.22	1.18	1.11	1.10	0.98	1.05	1.31	-4.63%
YoY %	3.39%	6.31%	0.91%	12.24%	-6.67%	-19.85%	-	-
Horiz. %	93.13%	90.08%	84.73%	83.97%	74.81%	80.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos