[PPB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

16-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- 7.65%

YoY- -30.11%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	7,857,980	7,508,162	6,732,309	6,010,436	5,629,093	5,054,683	4,923,589	36.45%
YoY %	4.66%	11.52%	12.01%	6.77%	11.36%	2.66%	-	-
Horiz. %	159.60%	152.49%	136.74%	122.07%	114.33%	102.66%	100.00%	-
PBT	506,849	430,252	383,821	344,465	321,566	383,314	401,628	16.73%
YoY %	17.80%	12.10%	11.43%	7.12%	-16.11%	-4.56%	-	-
Horiz. %	126.20%	107.13%	95.57%	85.77%	80.07%	95.44%	100.00%	-
Tax	-258,073	-209,518	-189,128	-161,141	-151,264	-168,368	-150,583	43.07%
YoY %	-23.17%	-10.78%	-17.37%	-6.53%	10.16%	-11.81%	-	-
Horiz. %	171.38%	139.14%	125.60%	107.01%	100.45%	111.81%	100.00%	-
NP	248,776	220,734	194,693	183,324	170,302	214,946	251,045	-0.60%
YoY %	12.70%	13.38%	6.20%	7.65%	-20.77%	-14.38%	-	-
Horiz. %	99.10%	87.93%	77.55%	73.02%	67.84%	85.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,776	220,734	194,693	183,324	170,302	214,946	251,045	-0.60%
YoY %	12.70%	13.38%	6.20%	7.65%	-20.77%	-14.38%	-	-
Horiz. %	99.10%	87.93%	77.55%	73.02%	67.84%	85.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.92%	48.70%	49.28%	46.78%	47.04%	43.92%	37.49%	-
YoY %	4.56%	-1.18%	5.34%	-0.55%	7.10%	17.15%	-	-
Horiz. %	135.82%	129.90%	131.45%	124.78%	125.47%	117.15%	100.00%	-
Total Cost	7,609,204	7,287,428	6,537,616	5,827,112	5,458,791	4,839,737	4,672,544	38.29%
YoY %	4.42%	11.47%	12.19%	6.75%	12.79%	3.58%	-	-
Horiz. %	162.85%	155.96%	139.92%	124.71%	116.83%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,791,030	2,830,919	2,787,367	2,786,799	2,737,154	2,678,146	2,650,242	3.50%
YoY %	-1.41%	1.56%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	217,808	123,098	441	36,808	36,808	73,605	73,605	105.70%
YoY %	76.94%	27,813.38%	-98.80%	0.00%	-49.99%	0.00%	-	-
Horiz. %	295.91%	167.24%	0.60%	50.01%	50.01%	100.00%	100.00%	-
Div Payout %	87.55%	55.77%	0.23%	20.08%	21.61%	34.24%	29.32%	-
YoY %	56.98%	24,147.83%	-98.85%	-7.08%	-36.89%	16.78%	-	-
Horiz. %	298.60%	190.21%	0.78%	68.49%	73.70%	116.78%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	2,791,030	2,830,919	2,787,367	2,786,799	2,737,154	2,678,146	2,650,242	3.50%
YoY %	-1.41%	1.56%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-
NOSH	490,515	490,627	490,733	490,633	490,529	367,877	368,089	21.03%
YoY %	-0.02%	-0.02%	0.02%	0.02%	33.34%	-0.06%	-	-
Horiz. %	133.26%	133.29%	133.32%	133.29%	133.26%	99.94%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	3.17%	2.94%	2.89%	3.05%	3.03%	4.25%	5.10%	-
YoY %	7.82%	1.73%	-5.25%	0.66%	-28.71%	-16.67%	-	-
Horiz. %	62.16%	57.65%	56.67%	59.80%	59.41%	83.33%	100.00%	-
ROE	8.91%	7.80%	6.98%	6.58%	6.22%	8.03%	9.47%	-
YoY %	14.23%	11.75%	6.08%	5.79%	-22.54%	-15.21%	-	-
Horiz. %	94.09%	82.37%	73.71%	69.48%	65.68%	84.79%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	1,601.99	1,530.32	1,371.89	1,225.04	1,147.55	1,374.01	1,337.61	12.73%
YoY %	4.68%	11.55%	11.99%	6.75%	-16.48%	2.72%	-	-
Horiz. %	119.77%	114.41%	102.56%	91.58%	85.79%	102.72%	100.00%	-
EPS	50.72	44.99	39.67	37.36	34.72	58.43	68.20	-17.87%
YoY %	12.74%	13.41%	6.18%	7.60%	-40.58%	-14.33%	-	-
Horiz. %	74.37%	65.97%	58.17%	54.78%	50.91%	85.67%	100.00%	-
DPS	44.40	25.09	0.09	7.50	7.50	20.00	20.00	69.93%
YoY %	76.96%	27,777.78%	-98.80%	0.00%	-62.50%	0.00%	-	-
Horiz. %	222.00%	125.45%	0.45%	37.50%	37.50%	100.00%	100.00%	-
NAPS	5.69	5.77	5.68	5.68	5.58	7.28	7.20	-14.48%
YoY %	-1.39%	1.58%	0.00%	1.79%	-23.35%	1.11%	-	-
Horiz. %	79.03%	80.14%	78.89%	78.89%	77.50%	101.11%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 490,633
RPS	552.37	527.78	473.24	422.50	395.69	355.31	346.10	36.45%
YoY %	4.66%	11.52%	12.01%	6.78%	11.36%	2.66%	-	-
Horiz. %	159.60%	152.49%	136.74%	122.07%	114.33%	102.66%	100.00%	-
EPS	17.49	15.52	13.69	12.89	11.97	15.11	17.65	-0.60%
YoY %	12.69%	13.37%	6.21%	7.69%	-20.78%	-14.39%	-	-
Horiz. %	99.09%	87.93%	77.56%	73.03%	67.82%	85.61%	100.00%	-
DPS	15.31	8.65	0.03	2.59	2.59	5.17	5.17	105.80%
YoY %	76.99%	28,733.33%	-98.84%	0.00%	-49.90%	0.00%	-	-
Horiz. %	296.13%	167.31%	0.58%	50.10%	50.10%	100.00%	100.00%	-
NAPS	1.9619	1.99	1.9593	1.9589	1.9241	1.8826	1.863	3.49%
YoY %	-1.41%	1.57%	0.02%	1.81%	2.20%	1.05%	-	-
Horiz. %	105.31%	106.82%	105.17%	105.15%	103.28%	101.05%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	3.94	3.84	3.94	3.56	3.32	4.20	4.38	-
P/RPS	0.25	0.25	0.29	0.29	0.29	0.31	0.33	-16.85%
YoY %	0.00%	-13.79%	0.00%	0.00%	-6.45%	-6.06%	-	-
Horiz. %	75.76%	75.76%	87.88%	87.88%	87.88%	93.94%	100.00%	-
P/EPS	7.77	8.54	9.93	9.53	9.56	7.19	6.42	13.52%
YoY %	-9.02%	-14.00%	4.20%	-0.31%	32.96%	11.99%	-	-
Horiz. %	121.03%	133.02%	154.67%	148.44%	148.91%	111.99%	100.00%	-
EY	12.87	11.72	10.07	10.50	10.46	13.91	15.57	-11.89%
YoY %	9.81%	16.39%	-4.10%	0.38%	-24.80%	-10.66%	-	-
Horiz. %	82.66%	75.27%	64.68%	67.44%	67.18%	89.34%	100.00%	-
DY	11.27	6.53	0.02	2.11	2.26	4.76	4.57	82.23%
YoY %	72.59%	32,550.00%	-99.05%	-6.64%	-52.52%	4.16%	-	-
Horiz. %	246.61%	142.89%	0.44%	46.17%	49.45%	104.16%	100.00%	-
P/NAPS	0.69	0.67	0.69	0.63	0.59	0.58	0.61	8.53%
YoY %	2.99%	-2.90%	9.52%	6.78%	1.72%	-4.92%	-	-
Horiz. %	113.11%	109.84%	113.11%	103.28%	96.72%	95.08%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/03	15/11/02	15/08/02	16/05/02	28/02/02	08/11/01	08/08/01	-
Price	3.92	4.10	3.94	3.88	3.40	4.44	4.60	-
P/RPS	0.24	0.27	0.29	0.32	0.30	0.32	0.34	-20.67%
YoY %	-11.11%	-6.90%	-9.38%	6.67%	-6.25%	-5.88%	-	-
Horiz. %	70.59%	79.41%	85.29%	94.12%	88.24%	94.12%	100.00%	-
P/EPS	7.73	9.11	9.93	10.38	9.79	7.60	6.74	9.53%
YoY %	-15.15%	-8.26%	-4.34%	6.03%	28.82%	12.76%	-	-
Horiz. %	114.69%	135.16%	147.33%	154.01%	145.25%	112.76%	100.00%	-
EY	12.94	10.97	10.07	9.63	10.21	13.16	14.83	-8.66%
YoY %	17.96%	8.94%	4.57%	-5.68%	-22.42%	-11.26%	-	-
Horiz. %	87.26%	73.97%	67.90%	64.94%	68.85%	88.74%	100.00%	-
DY	11.33	6.12	0.02	1.93	2.21	4.50	4.35	88.97%
YoY %	85.13%	30,500.00%	-98.96%	-12.67%	-50.89%	3.45%	-	-
Horiz. %	260.46%	140.69%	0.46%	44.37%	50.80%	103.45%	100.00%	-
P/NAPS	0.69	0.71	0.69	0.68	0.61	0.61	0.64	5.12%
YoY %	-2.82%	2.90%	1.47%	11.48%	0.00%	-4.69%	-	-
Horiz. %	107.81%	110.94%	107.81%	106.25%	95.31%	95.31%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:10:00

EMA 5

5 Mins

BUY

2024-05-20 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 15:30:00

ADX

5 Mins

SELL

2024-05-20 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-20 15:20:00

TURTLE SYSTEM 55

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

318

PTRANS

PERAK TRANSIT BERHAD

314

MBSB

MALAYSIA BUILDING SOCIETY BHD

285

TOPGLOV

TOP GLOVE CORPORATION BHD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

234

DNEX

DAGANG NEXCHANGE BERHAD

216

PBBANK

PUBLIC BANK BHD

197

GENTING

GENTING BHD

193

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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