[PPB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- 14.99%

YoY- 56.05%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	9,319,768	8,949,872	8,619,489	8,467,449	7,857,980	7,508,162	6,732,309	24.13%
YoY %	4.13%	3.83%	1.80%	7.76%	4.66%	11.52%	-	-
Horiz. %	138.43%	132.94%	128.03%	125.77%	116.72%	111.52%	100.00%	-
PBT	707,360	692,779	653,777	575,837	506,849	430,252	383,821	50.14%
YoY %	2.10%	5.97%	13.54%	13.61%	17.80%	12.10%	-	-
Horiz. %	184.29%	180.50%	170.33%	150.03%	132.05%	112.10%	100.00%	-
Tax	-336,107	-343,174	-328,814	-289,758	-258,073	-209,518	-189,128	46.56%
YoY %	2.06%	-4.37%	-13.48%	-12.28%	-23.17%	-10.78%	-	-
Horiz. %	177.71%	181.45%	173.86%	153.21%	136.45%	110.78%	100.00%	-
NP	371,253	349,605	324,963	286,079	248,776	220,734	194,693	53.59%
YoY %	6.19%	7.58%	13.59%	14.99%	12.70%	13.38%	-	-
Horiz. %	190.69%	179.57%	166.91%	146.94%	127.78%	113.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,253	349,605	324,963	286,079	248,776	220,734	194,693	53.59%
YoY %	6.19%	7.58%	13.59%	14.99%	12.70%	13.38%	-	-
Horiz. %	190.69%	179.57%	166.91%	146.94%	127.78%	113.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.52%	49.54%	50.29%	50.32%	50.92%	48.70%	49.28%	-
YoY %	-4.08%	-1.49%	-0.06%	-1.18%	4.56%	-1.18%	-	-
Horiz. %	96.43%	100.53%	102.05%	102.11%	103.33%	98.82%	100.00%	-
Total Cost	8,948,515	8,600,267	8,294,526	8,181,370	7,609,204	7,287,428	6,537,616	23.20%
YoY %	4.05%	3.69%	1.38%	7.52%	4.42%	11.47%	-	-
Horiz. %	136.88%	131.55%	126.87%	125.14%	116.39%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,952,968	2,850,891	2,805,975	2,767,669	2,791,030	2,830,919	2,787,367	3.91%
YoY %	3.58%	1.60%	1.38%	-0.84%	-1.41%	1.56%	-	-
Horiz. %	105.94%	102.28%	100.67%	99.29%	100.13%	101.56%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	107,525	217,792	217,792	217,808	217,808	123,098	441	3763.95%
YoY %	-50.63%	0.00%	-0.01%	0.00%	76.94%	27,813.38%	-	-
Horiz. %	24,382.09%	49,385.94%	49,385.94%	49,389.57%	49,389.57%	27,913.38%	100.00%	-
Div Payout %	28.96%	62.30%	67.02%	76.14%	87.55%	55.77%	0.23%	-
YoY %	-53.52%	-7.04%	-11.98%	-13.03%	56.98%	24,147.83%	-	-
Horiz. %	12,591.30%	27,086.96%	29,139.13%	33,104.35%	38,065.22%	24,247.83%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	2,952,968	2,850,891	2,805,975	2,767,669	2,791,030	2,830,919	2,787,367	3.91%
YoY %	3.58%	1.60%	1.38%	-0.84%	-1.41%	1.56%	-	-
Horiz. %	105.94%	102.28%	100.67%	99.29%	100.13%	101.56%	100.00%	-
NOSH	490,526	490,687	490,555	490,721	490,515	490,627	490,733	-0.02%
YoY %	-0.03%	0.03%	-0.03%	0.04%	-0.02%	-0.02%	-	-
Horiz. %	99.96%	99.99%	99.96%	100.00%	99.96%	99.98%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	3.98%	3.91%	3.77%	3.38%	3.17%	2.94%	2.89%	-
YoY %	1.79%	3.71%	11.54%	6.62%	7.82%	1.73%	-	-
Horiz. %	137.72%	135.29%	130.45%	116.96%	109.69%	101.73%	100.00%	-
ROE	12.57%	12.26%	11.58%	10.34%	8.91%	7.80%	6.98%	-
YoY %	2.53%	5.87%	11.99%	16.05%	14.23%	11.75%	-	-
Horiz. %	180.09%	175.64%	165.90%	148.14%	127.65%	111.75%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	1,899.95	1,823.95	1,757.09	1,725.51	1,601.99	1,530.32	1,371.89	24.17%
YoY %	4.17%	3.81%	1.83%	7.71%	4.68%	11.55%	-	-
Horiz. %	138.49%	132.95%	128.08%	125.78%	116.77%	111.55%	100.00%	-
EPS	75.68	71.25	66.24	58.30	50.72	44.99	39.67	53.63%
YoY %	6.22%	7.56%	13.62%	14.94%	12.74%	13.41%	-	-
Horiz. %	190.77%	179.61%	166.98%	146.96%	127.85%	113.41%	100.00%	-
DPS	21.92	44.40	44.40	44.40	44.40	25.09	0.09	3761.16%
YoY %	-50.63%	0.00%	0.00%	0.00%	76.96%	27,777.78%	-	-
Horiz. %	24,355.56%	49,333.33%	49,333.33%	49,333.33%	49,333.33%	27,877.78%	100.00%	-
NAPS	6.02	5.81	5.72	5.64	5.69	5.77	5.68	3.94%
YoY %	3.61%	1.57%	1.42%	-0.88%	-1.39%	1.58%	-	-
Horiz. %	105.99%	102.29%	100.70%	99.30%	100.18%	101.58%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 490,721
RPS	655.12	629.12	605.90	595.21	552.37	527.78	473.24	24.13%
YoY %	4.13%	3.83%	1.80%	7.76%	4.66%	11.52%	-	-
Horiz. %	138.43%	132.94%	128.03%	125.77%	116.72%	111.52%	100.00%	-
EPS	26.10	24.58	22.84	20.11	17.49	15.52	13.69	53.57%
YoY %	6.18%	7.62%	13.58%	14.98%	12.69%	13.37%	-	-
Horiz. %	190.65%	179.55%	166.84%	146.90%	127.76%	113.37%	100.00%	-
DPS	7.56	15.31	15.31	15.31	15.31	8.65	0.03	3849.65%
YoY %	-50.62%	0.00%	0.00%	0.00%	76.99%	28,733.33%	-	-
Horiz. %	25,200.00%	51,033.33%	51,033.33%	51,033.33%	51,033.33%	28,833.33%	100.00%	-
NAPS	2.0758	2.004	1.9724	1.9455	1.9619	1.99	1.9593	3.91%
YoY %	3.58%	1.60%	1.38%	-0.84%	-1.41%	1.57%	-	-
Horiz. %	105.95%	102.28%	100.67%	99.30%	100.13%	101.57%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	6.55	5.30	4.62	4.08	3.94	3.84	3.94	-
P/RPS	0.34	0.29	0.26	0.24	0.25	0.25	0.29	11.15%
YoY %	17.24%	11.54%	8.33%	-4.00%	0.00%	-13.79%	-	-
Horiz. %	117.24%	100.00%	89.66%	82.76%	86.21%	86.21%	100.00%	-
P/EPS	8.65	7.44	6.97	7.00	7.77	8.54	9.93	-8.76%
YoY %	16.26%	6.74%	-0.43%	-9.91%	-9.02%	-14.00%	-	-
Horiz. %	87.11%	74.92%	70.19%	70.49%	78.25%	86.00%	100.00%	-
EY	11.55	13.44	14.34	14.29	12.87	11.72	10.07	9.54%
YoY %	-14.06%	-6.28%	0.35%	11.03%	9.81%	16.39%	-	-
Horiz. %	114.70%	133.47%	142.40%	141.91%	127.81%	116.39%	100.00%	-
DY	3.35	8.38	9.61	10.88	11.27	6.53	0.02	2910.40%
YoY %	-60.02%	-12.80%	-11.67%	-3.46%	72.59%	32,550.00%	-	-
Horiz. %	16,750.00%	41,900.00%	48,050.00%	54,400.00%	56,350.00%	32,650.00%	100.00%	-
P/NAPS	1.09	0.91	0.81	0.72	0.69	0.67	0.69	35.52%
YoY %	19.78%	12.35%	12.50%	4.35%	2.99%	-2.90%	-	-
Horiz. %	157.97%	131.88%	117.39%	104.35%	100.00%	97.10%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/02/04	21/11/03	25/08/03	29/05/03	28/02/03	15/11/02	15/08/02	-
Price	7.90	5.75	5.45	4.48	3.92	4.10	3.94	-
P/RPS	0.42	0.32	0.31	0.26	0.24	0.27	0.29	27.92%
YoY %	31.25%	3.23%	19.23%	8.33%	-11.11%	-6.90%	-	-
Horiz. %	144.83%	110.34%	106.90%	89.66%	82.76%	93.10%	100.00%	-
P/EPS	10.44	8.07	8.23	7.68	7.73	9.11	9.93	3.38%
YoY %	29.37%	-1.94%	7.16%	-0.65%	-15.15%	-8.26%	-	-
Horiz. %	105.14%	81.27%	82.88%	77.34%	77.84%	91.74%	100.00%	-
EY	9.58	12.39	12.15	13.01	12.94	10.97	10.07	-3.26%
YoY %	-22.68%	1.98%	-6.61%	0.54%	17.96%	8.94%	-	-
Horiz. %	95.13%	123.04%	120.66%	129.20%	128.50%	108.94%	100.00%	-
DY	2.77	7.72	8.15	9.91	11.33	6.12	0.02	2552.97%
YoY %	-64.12%	-5.28%	-17.76%	-12.53%	85.13%	30,500.00%	-	-
Horiz. %	13,850.00%	38,600.00%	40,750.00%	49,550.00%	56,650.00%	30,600.00%	100.00%	-
P/NAPS	1.31	0.99	0.95	0.79	0.69	0.71	0.69	53.14%
YoY %	32.32%	4.21%	20.25%	14.49%	-2.82%	2.90%	-	-
Horiz. %	189.86%	143.48%	137.68%	114.49%	100.00%	102.90%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 11:00:00

EMA 5

Hourly

SELL

2024-05-09 10:30:00

EMA 5

30 Mins

SELL

2024-05-09 10:30:00

ADX

30 Mins

SELL

2024-05-09 10:30:00

EMA 5

10 Mins

SELL

2024-05-09 10:30:00

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

446

PTRANS

PERAK TRANSIT BERHAD

345

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

267

CAPITALA

CAPITAL A BERHAD

229

MAYBANK

MALAYAN BANKING BHD

221

DNEX

DAGANG NEXCHANGE BERHAD

217

Daily Stocks

0.105

-0.01

486,813,900

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

-0.005

116,952,900

HSI-CXG

0.165

+0.03

94,635,200

MYEG

0.99

+0.005

91,225,500

MUIIND

0.055

0.00

78,616,800

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.27

+0.05

64,919,800

SNS

0.52

+0.035

56,883,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

3.38

+0.62

7,631,100

UTDPLT

25.80

+0.40

117,400

AJI

19.38

+0.28

214,300

BAT

8.80

+0.20

279,300

ALLIANZ

21.66

+0.16

9,700

PIE

5.98

+0.15

850,900

GENP

6.24

+0.14

620,400

SIGN

1.46

+0.13

5,337,000

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,511,300

More gainer Stocks

KLK

22.94

-0.26

139,200

PPB

15.72

-0.26

45,900

MPI

31.00

-0.20

39,100

ORIENT

6.97

-0.18

1,220,900

PETDAG

21.62

-0.18

95,900

NHFATT

3.89

-0.17

75,300

INARI

3.08

-0.14

9,423,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

45,800

MNRB

2.22

-0.10

6,366,400

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