[PPB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -5.84%

YoY- -1.52%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	4,786,601	6,583,679	8,701,597	10,687,950	10,504,178	10,901,960	10,988,088	-42.50%
YoY %	-27.30%	-24.34%	-18.58%	1.75%	-3.65%	-0.78%	-	-
Horiz. %	43.56%	59.92%	79.19%	97.27%	95.60%	99.22%	100.00%	-
PBT	469,928	499,857	508,601	608,501	657,088	705,758	697,748	-23.14%
YoY %	-5.99%	-1.72%	-16.42%	-7.39%	-6.90%	1.15%	-	-
Horiz. %	67.35%	71.64%	72.89%	87.21%	94.17%	101.15%	100.00%	-
Tax	164,574	62,573	-42,867	-162,016	-202,736	-272,372	-308,008	-
YoY %	163.01%	245.97%	73.54%	20.09%	25.57%	11.57%	-	-
Horiz. %	-53.43%	-20.32%	13.92%	52.60%	65.82%	88.43%	100.00%	-
NP	634,502	562,430	465,734	446,485	454,352	433,386	389,740	38.34%
YoY %	12.81%	20.76%	4.31%	-1.73%	4.84%	11.20%	-	-
Horiz. %	162.80%	144.31%	119.50%	114.56%	116.58%	111.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	515,574	448,916	395,218	394,579	419,071	418,109	389,740	20.48%
YoY %	14.85%	13.59%	0.16%	-5.84%	0.23%	7.28%	-	-
Horiz. %	132.29%	115.18%	101.41%	101.24%	107.53%	107.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-35.02%	-12.52%	8.43%	26.63%	30.85%	38.59%	44.14%	-
YoY %	-179.71%	-248.52%	-68.34%	-13.68%	-20.06%	-12.57%	-	-
Horiz. %	-79.34%	-28.36%	19.10%	60.33%	69.89%	87.43%	100.00%	-
Total Cost	4,152,099	6,021,249	8,235,863	10,241,465	10,049,826	10,468,574	10,598,348	-46.42%
YoY %	-31.04%	-26.89%	-19.58%	1.91%	-4.00%	-1.22%	-	-
Horiz. %	39.18%	56.81%	77.71%	96.63%	94.82%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,504,724	4,372,705	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	17.02%
YoY %	3.02%	0.60%	-13.29%	22.97%	1.39%	13.02%	-	-
Horiz. %	126.63%	122.91%	122.18%	140.90%	114.59%	113.02%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	237,044	237,044	237,054	237,054	118,587	172,522	162,298	28.69%
YoY %	0.00%	-0.00%	0.00%	99.90%	-31.26%	6.30%	-	-
Horiz. %	146.05%	146.05%	146.06%	146.06%	73.07%	106.30%	100.00%	-
Div Payout %	45.98%	52.80%	59.98%	60.08%	28.30%	41.26%	41.64%	-
YoY %	-12.92%	-11.97%	-0.17%	112.30%	-31.41%	-0.91%	-	-
Horiz. %	110.42%	126.80%	144.04%	144.28%	67.96%	99.09%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	4,504,724	4,372,705	4,346,497	5,012,689	4,076,483	4,020,532	3,557,505	17.02%
YoY %	3.02%	0.60%	-13.29%	22.97%	1.39%	13.02%	-	-
Horiz. %	126.63%	122.91%	122.18%	140.90%	114.59%	113.02%	100.00%	-
NOSH	1,185,453	1,185,786	1,185,656	1,185,032	1,185,024	1,185,997	592,917	58.63%
YoY %	-0.03%	0.01%	0.05%	0.00%	-0.08%	100.03%	-	-
Horiz. %	199.94%	199.99%	199.97%	199.86%	199.86%	200.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	13.26%	8.54%	5.35%	4.18%	4.33%	3.98%	3.55%	-
YoY %	55.27%	59.63%	27.99%	-3.46%	8.79%	12.11%	-	-
Horiz. %	373.52%	240.56%	150.70%	117.75%	121.97%	112.11%	100.00%	-
ROE	11.45%	10.27%	9.09%	7.87%	10.28%	10.40%	10.96%	-
YoY %	11.49%	12.98%	15.50%	-23.44%	-1.15%	-5.11%	-	-
Horiz. %	104.47%	93.70%	82.94%	71.81%	93.80%	94.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	403.78	555.22	733.91	901.91	886.41	919.22	1,853.22	-63.75%
YoY %	-27.28%	-24.35%	-18.63%	1.75%	-3.57%	-50.40%	-	-
Horiz. %	21.79%	29.96%	39.60%	48.67%	47.83%	49.60%	100.00%	-
EPS	43.49	37.86	33.33	33.30	35.36	35.25	65.73	-24.05%
YoY %	14.87%	13.59%	0.09%	-5.83%	0.31%	-46.37%	-	-
Horiz. %	66.16%	57.60%	50.71%	50.66%	53.80%	53.63%	100.00%	-
DPS	20.00	20.00	20.00	20.00	10.01	14.55	27.37	-18.85%
YoY %	0.00%	0.00%	0.00%	99.80%	-31.20%	-46.84%	-	-
Horiz. %	73.07%	73.07%	73.07%	73.07%	36.57%	53.16%	100.00%	-
NAPS	3.80	3.6876	3.6659	4.23	3.44	3.39	6.00	-26.23%
YoY %	3.05%	0.59%	-13.34%	22.97%	1.47%	-43.50%	-	-
Horiz. %	63.33%	61.46%	61.10%	70.50%	57.33%	56.50%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,032
RPS	336.47	462.79	611.67	751.30	738.38	766.34	772.39	-42.50%
YoY %	-27.30%	-24.34%	-18.59%	1.75%	-3.65%	-0.78%	-	-
Horiz. %	43.56%	59.92%	79.19%	97.27%	95.60%	99.22%	100.00%	-
EPS	36.24	31.56	27.78	27.74	29.46	29.39	27.40	20.47%
YoY %	14.83%	13.61%	0.14%	-5.84%	0.24%	7.26%	-	-
Horiz. %	132.26%	115.18%	101.39%	101.24%	107.52%	107.26%	100.00%	-
DPS	16.66	16.66	16.66	16.66	8.34	12.13	11.41	28.67%
YoY %	0.00%	0.00%	0.00%	99.76%	-31.24%	6.31%	-	-
Horiz. %	146.01%	146.01%	146.01%	146.01%	73.09%	106.31%	100.00%	-
NAPS	3.1665	3.0737	3.0553	3.5236	2.8655	2.8262	2.5007	17.02%
YoY %	3.02%	0.60%	-13.29%	22.97%	1.39%	13.02%	-	-
Horiz. %	126.62%	122.91%	122.18%	140.90%	114.59%	113.02%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	4.40	4.00	4.30	4.16	4.24	3.72	6.70	-
P/RPS	1.09	0.72	0.59	0.46	0.48	0.40	0.36	109.14%
YoY %	51.39%	22.03%	28.26%	-4.17%	20.00%	11.11%	-	-
Horiz. %	302.78%	200.00%	163.89%	127.78%	133.33%	111.11%	100.00%	-
P/EPS	10.12	10.57	12.90	12.49	11.99	10.55	10.19	-0.45%
YoY %	-4.26%	-18.06%	3.28%	4.17%	13.65%	3.53%	-	-
Horiz. %	99.31%	103.73%	126.59%	122.57%	117.66%	103.53%	100.00%	-
EY	9.88	9.46	7.75	8.00	8.34	9.48	9.81	0.47%
YoY %	4.44%	22.06%	-3.12%	-4.08%	-12.03%	-3.36%	-	-
Horiz. %	100.71%	96.43%	79.00%	81.55%	85.02%	96.64%	100.00%	-
DY	4.55	5.00	4.65	4.81	2.36	3.91	4.09	7.35%
YoY %	-9.00%	7.53%	-3.33%	103.81%	-39.64%	-4.40%	-	-
Horiz. %	111.25%	122.25%	113.69%	117.60%	57.70%	95.60%	100.00%	-
P/NAPS	1.16	1.08	1.17	0.98	1.23	1.10	1.12	2.36%
YoY %	7.41%	-7.69%	19.39%	-20.33%	11.82%	-1.79%	-	-
Horiz. %	103.57%	96.43%	104.46%	87.50%	109.82%	98.21%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/06	24/08/06	15/06/06	28/02/06	24/11/05	25/08/05	26/05/05	-
Price	4.68	4.68	3.90	4.12	4.18	4.14	7.10	-
P/RPS	1.16	0.84	0.53	0.46	0.47	0.45	0.38	110.29%
YoY %	38.10%	58.49%	15.22%	-2.13%	4.44%	18.42%	-	-
Horiz. %	305.26%	221.05%	139.47%	121.05%	123.68%	118.42%	100.00%	-
P/EPS	10.76	12.36	11.70	12.37	11.82	11.74	10.80	-0.24%
YoY %	-12.94%	5.64%	-5.42%	4.65%	0.68%	8.70%	-	-
Horiz. %	99.63%	114.44%	108.33%	114.54%	109.44%	108.70%	100.00%	-
EY	9.29	8.09	8.55	8.08	8.46	8.52	9.26	0.21%
YoY %	14.83%	-5.38%	5.82%	-4.49%	-0.70%	-7.99%	-	-
Horiz. %	100.32%	87.37%	92.33%	87.26%	91.36%	92.01%	100.00%	-
DY	4.27	4.27	5.13	4.86	2.39	3.51	3.86	6.95%
YoY %	0.00%	-16.76%	5.56%	103.35%	-31.91%	-9.07%	-	-
Horiz. %	110.62%	110.62%	132.90%	125.91%	61.92%	90.93%	100.00%	-
P/NAPS	1.23	1.27	1.06	0.97	1.22	1.22	1.18	2.80%
YoY %	-3.15%	19.81%	9.28%	-20.49%	0.00%	3.39%	-	-
Horiz. %	104.24%	107.63%	89.83%	82.20%	103.39%	103.39%	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

MQ Market Updates - 10 May 2024

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

PTRANS

PERAK TRANSIT BERHAD

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

MYEG

MY E.G. SERVICES BHD

391

HLIND

HONG LEONG INDUSTRIES BHD

384

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

260

DNEX

DAGANG NEXCHANGE BERHAD

253

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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