[PPB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 0.23%

YoY- 13.93%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	6,583,679	8,701,597	10,687,950	10,504,178	10,901,960	10,988,088	10,981,702	-28.96%
YoY %	-24.34%	-18.58%	1.75%	-3.65%	-0.78%	0.06%	-	-
Horiz. %	59.95%	79.24%	97.33%	95.65%	99.27%	100.06%	100.00%	-
PBT	499,857	508,601	608,501	657,088	705,758	697,748	733,508	-22.61%
YoY %	-1.72%	-16.42%	-7.39%	-6.90%	1.15%	-4.88%	-	-
Horiz. %	68.15%	69.34%	82.96%	89.58%	96.22%	95.12%	100.00%	-
Tax	62,573	-42,867	-162,016	-202,736	-272,372	-308,008	-332,844	-
YoY %	245.97%	73.54%	20.09%	25.57%	11.57%	7.46%	-	-
Horiz. %	-18.80%	12.88%	48.68%	60.91%	81.83%	92.54%	100.00%	-
NP	562,430	465,734	446,485	454,352	433,386	389,740	400,664	25.44%
YoY %	20.76%	4.31%	-1.73%	4.84%	11.20%	-2.73%	-	-
Horiz. %	140.37%	116.24%	111.44%	113.40%	108.17%	97.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	448,916	395,218	394,579	419,071	418,109	389,740	400,664	7.89%
YoY %	13.59%	0.16%	-5.84%	0.23%	7.28%	-2.73%	-	-
Horiz. %	112.04%	98.64%	98.48%	104.59%	104.35%	97.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.52%	8.43%	26.63%	30.85%	38.59%	44.14%	45.38%	-
YoY %	-248.52%	-68.34%	-13.68%	-20.06%	-12.57%	-2.73%	-	-
Horiz. %	-27.59%	18.58%	58.68%	67.98%	85.04%	97.27%	100.00%	-
Total Cost	6,021,249	8,235,863	10,241,465	10,049,826	10,468,574	10,598,348	10,581,038	-31.40%
YoY %	-26.89%	-19.58%	1.91%	-4.00%	-1.22%	0.16%	-	-
Horiz. %	56.91%	77.84%	96.79%	94.98%	98.94%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,372,705	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	14.79%
YoY %	0.60%	-13.29%	22.97%	1.39%	13.02%	0.01%	-	-
Horiz. %	122.92%	122.19%	140.91%	114.60%	113.02%	100.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	237,044	237,054	237,054	118,587	172,522	162,298	162,298	28.81%
YoY %	-0.00%	0.00%	99.90%	-31.26%	6.30%	0.00%	-	-
Horiz. %	146.05%	146.06%	146.06%	73.07%	106.30%	100.00%	100.00%	-
Div Payout %	52.80%	59.98%	60.08%	28.30%	41.26%	41.64%	40.51%	-
YoY %	-11.97%	-0.17%	112.30%	-31.41%	-0.91%	2.79%	-	-
Horiz. %	130.34%	148.06%	148.31%	69.86%	101.85%	102.79%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	4,372,705	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	14.79%
YoY %	0.60%	-13.29%	22.97%	1.39%	13.02%	0.01%	-	-
Horiz. %	122.92%	122.19%	140.91%	114.60%	113.02%	100.01%	100.00%	-
NOSH	1,185,786	1,185,656	1,185,032	1,185,024	1,185,997	592,917	592,875	58.94%
YoY %	0.01%	0.05%	0.00%	-0.08%	100.03%	0.01%	-	-
Horiz. %	200.01%	199.98%	199.88%	199.88%	200.04%	100.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	8.54%	5.35%	4.18%	4.33%	3.98%	3.55%	3.65%	-
YoY %	59.63%	27.99%	-3.46%	8.79%	12.11%	-2.74%	-	-
Horiz. %	233.97%	146.58%	114.52%	118.63%	109.04%	97.26%	100.00%	-
ROE	10.27%	9.09%	7.87%	10.28%	10.40%	10.96%	11.26%	-
YoY %	12.98%	15.50%	-23.44%	-1.15%	-5.11%	-2.66%	-	-
Horiz. %	91.21%	80.73%	69.89%	91.30%	92.36%	97.34%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	555.22	733.91	901.91	886.41	919.22	1,853.22	1,852.28	-55.30%
YoY %	-24.35%	-18.63%	1.75%	-3.57%	-50.40%	0.05%	-	-
Horiz. %	29.97%	39.62%	48.69%	47.86%	49.63%	100.05%	100.00%	-
EPS	37.86	33.33	33.30	35.36	35.25	65.73	67.58	-32.11%
YoY %	13.59%	0.09%	-5.83%	0.31%	-46.37%	-2.74%	-	-
Horiz. %	56.02%	49.32%	49.27%	52.32%	52.16%	97.26%	100.00%	-
DPS	20.00	20.00	20.00	10.01	14.55	27.37	27.37	-18.91%
YoY %	0.00%	0.00%	99.80%	-31.20%	-46.84%	0.00%	-	-
Horiz. %	73.07%	73.07%	73.07%	36.57%	53.16%	100.00%	100.00%	-
NAPS	3.6876	3.6659	4.23	3.44	3.39	6.00	6.00	-27.77%
YoY %	0.59%	-13.34%	22.97%	1.47%	-43.50%	0.00%	-	-
Horiz. %	61.46%	61.10%	70.50%	57.33%	56.50%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,024
RPS	462.79	611.67	751.30	738.38	766.34	772.39	771.95	-28.96%
YoY %	-24.34%	-18.59%	1.75%	-3.65%	-0.78%	0.06%	-	-
Horiz. %	59.95%	79.24%	97.32%	95.65%	99.27%	100.06%	100.00%	-
EPS	31.56	27.78	27.74	29.46	29.39	27.40	28.16	7.91%
YoY %	13.61%	0.14%	-5.84%	0.24%	7.26%	-2.70%	-	-
Horiz. %	112.07%	98.65%	98.51%	104.62%	104.37%	97.30%	100.00%	-
DPS	16.66	16.66	16.66	8.34	12.13	11.41	11.41	28.79%
YoY %	0.00%	0.00%	99.76%	-31.24%	6.31%	0.00%	-	-
Horiz. %	146.01%	146.01%	146.01%	73.09%	106.31%	100.00%	100.00%	-
NAPS	3.0737	3.0553	3.5236	2.8655	2.8262	2.5007	2.5005	14.79%
YoY %	0.60%	-13.29%	22.97%	1.39%	13.02%	0.01%	-	-
Horiz. %	122.92%	122.19%	140.92%	114.60%	113.03%	100.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	4.00	4.30	4.16	4.24	3.72	6.70	6.80	-
P/RPS	0.72	0.59	0.46	0.48	0.40	0.36	0.37	56.05%
YoY %	22.03%	28.26%	-4.17%	20.00%	11.11%	-2.70%	-	-
Horiz. %	194.59%	159.46%	124.32%	129.73%	108.11%	97.30%	100.00%	-
P/EPS	10.57	12.90	12.49	11.99	10.55	10.19	10.06	3.36%
YoY %	-18.06%	3.28%	4.17%	13.65%	3.53%	1.29%	-	-
Horiz. %	105.07%	128.23%	124.16%	119.18%	104.87%	101.29%	100.00%	-
EY	9.46	7.75	8.00	8.34	9.48	9.81	9.94	-3.25%
YoY %	22.06%	-3.12%	-4.08%	-12.03%	-3.36%	-1.31%	-	-
Horiz. %	95.17%	77.97%	80.48%	83.90%	95.37%	98.69%	100.00%	-
DY	5.00	4.65	4.81	2.36	3.91	4.09	4.03	15.50%
YoY %	7.53%	-3.33%	103.81%	-39.64%	-4.40%	1.49%	-	-
Horiz. %	124.07%	115.38%	119.35%	58.56%	97.02%	101.49%	100.00%	-
P/NAPS	1.08	1.17	0.98	1.23	1.10	1.12	1.13	-2.98%
YoY %	-7.69%	19.39%	-20.33%	11.82%	-1.79%	-0.88%	-	-
Horiz. %	95.58%	103.54%	86.73%	108.85%	97.35%	99.12%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	15/06/06	28/02/06	24/11/05	25/08/05	26/05/05	23/02/05	-
Price	4.68	3.90	4.12	4.18	4.14	7.10	6.65	-
P/RPS	0.84	0.53	0.46	0.47	0.45	0.38	0.36	76.19%
YoY %	58.49%	15.22%	-2.13%	4.44%	18.42%	5.56%	-	-
Horiz. %	233.33%	147.22%	127.78%	130.56%	125.00%	105.56%	100.00%	-
P/EPS	12.36	11.70	12.37	11.82	11.74	10.80	9.84	16.46%
YoY %	5.64%	-5.42%	4.65%	0.68%	8.70%	9.76%	-	-
Horiz. %	125.61%	118.90%	125.71%	120.12%	119.31%	109.76%	100.00%	-
EY	8.09	8.55	8.08	8.46	8.52	9.26	10.16	-14.12%
YoY %	-5.38%	5.82%	-4.49%	-0.70%	-7.99%	-8.86%	-	-
Horiz. %	79.63%	84.15%	79.53%	83.27%	83.86%	91.14%	100.00%	-
DY	4.27	5.13	4.86	2.39	3.51	3.86	4.12	2.41%
YoY %	-16.76%	5.56%	103.35%	-31.91%	-9.07%	-6.31%	-	-
Horiz. %	103.64%	124.51%	117.96%	58.01%	85.19%	93.69%	100.00%	-
P/NAPS	1.27	1.06	0.97	1.22	1.22	1.18	1.11	9.41%
YoY %	19.81%	9.28%	-20.49%	0.00%	3.39%	6.31%	-	-
Horiz. %	114.41%	95.50%	87.39%	109.91%	109.91%	106.31%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 11:30:00

ADX

10 Mins

SELL

2024-05-10 11:15:00

ADX

5 Mins

SELL

2024-05-10 10:40:00

EMA 5

5 Mins

SELL

2024-05-10 10:25:00

EMA 5

5 Mins

BUY

2024-05-10 09:25:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

227

PBBANK

PUBLIC BANK BHD

219

INARI

INARI AMERTRON BERHAD

218

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More