[PPB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 4.02%

YoY- 34.99%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	10,981,702	10,867,394	10,464,214	9,776,036	9,319,768	8,949,872	8,619,489	17.43%
YoY %	1.05%	3.85%	7.04%	4.90%	4.13%	3.83%	-	-
Horiz. %	127.41%	126.08%	121.40%	113.42%	108.12%	103.83%	100.00%	-
PBT	733,508	707,629	710,240	733,462	707,360	692,779	653,777	7.93%
YoY %	3.66%	-0.37%	-3.17%	3.69%	2.10%	5.97%	-	-
Horiz. %	112.20%	108.24%	108.64%	112.19%	108.20%	105.97%	100.00%	-
Tax	-332,844	-339,808	-336,492	-347,285	-336,107	-343,174	-328,814	0.81%
YoY %	2.05%	-0.99%	3.11%	-3.33%	2.06%	-4.37%	-	-
Horiz. %	101.23%	103.34%	102.34%	105.62%	102.22%	104.37%	100.00%	-
NP	400,664	367,821	373,748	386,177	371,253	349,605	324,963	14.90%
YoY %	8.93%	-1.59%	-3.22%	4.02%	6.19%	7.58%	-	-
Horiz. %	123.30%	113.19%	115.01%	118.84%	114.24%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	400,664	367,821	373,748	386,177	371,253	349,605	324,963	14.90%
YoY %	8.93%	-1.59%	-3.22%	4.02%	6.19%	7.58%	-	-
Horiz. %	123.30%	113.19%	115.01%	118.84%	114.24%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.38%	48.02%	47.38%	47.35%	47.52%	49.54%	50.29%	-
YoY %	-5.50%	1.35%	0.06%	-0.36%	-4.08%	-1.49%	-	-
Horiz. %	90.24%	95.49%	94.21%	94.15%	94.49%	98.51%	100.00%	-
Total Cost	10,581,038	10,499,573	10,090,466	9,389,859	8,948,515	8,600,267	8,294,526	17.53%
YoY %	0.78%	4.05%	7.46%	4.93%	4.05%	3.69%	-	-
Horiz. %	127.57%	126.58%	121.65%	113.21%	107.88%	103.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,557,253	3,236,093	3,047,641	3,041,137	2,952,968	2,850,891	2,805,975	17.05%
YoY %	9.92%	6.18%	0.21%	2.99%	3.58%	1.60%	-	-
Horiz. %	126.77%	115.33%	108.61%	108.38%	105.24%	101.60%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	162,298	181,495	112,452	107,525	107,525	217,792	217,792	-17.73%
YoY %	-10.58%	61.40%	4.58%	0.00%	-50.63%	0.00%	-	-
Horiz. %	74.52%	83.33%	51.63%	49.37%	49.37%	100.00%	100.00%	-
Div Payout %	40.51%	49.34%	30.09%	27.84%	28.96%	62.30%	67.02%	-
YoY %	-17.90%	63.97%	8.08%	-3.87%	-53.52%	-7.04%	-	-
Horiz. %	60.44%	73.62%	44.90%	41.54%	43.21%	92.96%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	3,557,253	3,236,093	3,047,641	3,041,137	2,952,968	2,850,891	2,805,975	17.05%
YoY %	9.92%	6.18%	0.21%	2.99%	3.58%	1.60%	-	-
Horiz. %	126.77%	115.33%	108.61%	108.38%	105.24%	101.60%	100.00%	-
NOSH	592,875	539,348	490,763	490,506	490,526	490,687	490,555	13.39%
YoY %	9.92%	9.90%	0.05%	-0.00%	-0.03%	0.03%	-	-
Horiz. %	120.86%	109.95%	100.04%	99.99%	99.99%	100.03%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	3.65%	3.38%	3.57%	3.95%	3.98%	3.91%	3.77%	-
YoY %	7.99%	-5.32%	-9.62%	-0.75%	1.79%	3.71%	-	-
Horiz. %	96.82%	89.66%	94.69%	104.77%	105.57%	103.71%	100.00%	-
ROE	11.26%	11.37%	12.26%	12.70%	12.57%	12.26%	11.58%	-
YoY %	-0.97%	-7.26%	-3.46%	1.03%	2.53%	5.87%	-	-
Horiz. %	97.24%	98.19%	105.87%	109.67%	108.55%	105.87%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	1,852.28	2,014.91	2,132.23	1,993.05	1,899.95	1,823.95	1,757.09	3.56%
YoY %	-8.07%	-5.50%	6.98%	4.90%	4.17%	3.81%	-	-
Horiz. %	105.42%	114.67%	121.35%	113.43%	108.13%	103.81%	100.00%	-
EPS	67.58	68.20	76.16	78.73	75.68	71.25	66.24	1.33%
YoY %	-0.91%	-10.45%	-3.26%	4.03%	6.22%	7.56%	-	-
Horiz. %	102.02%	102.96%	114.98%	118.86%	114.25%	107.56%	100.00%	-
DPS	27.37	33.65	22.92	21.92	21.92	44.40	44.40	-27.46%
YoY %	-18.66%	46.82%	4.56%	0.00%	-50.63%	0.00%	-	-
Horiz. %	61.64%	75.79%	51.62%	49.37%	49.37%	100.00%	100.00%	-
NAPS	6.00	6.00	6.21	6.20	6.02	5.81	5.72	3.22%
YoY %	0.00%	-3.38%	0.16%	2.99%	3.61%	1.57%	-	-
Horiz. %	104.90%	104.90%	108.57%	108.39%	105.24%	101.57%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 490,506
RPS	771.95	763.91	735.57	687.20	655.12	629.12	605.90	17.43%
YoY %	1.05%	3.85%	7.04%	4.90%	4.13%	3.83%	-	-
Horiz. %	127.41%	126.08%	121.40%	113.42%	108.12%	103.83%	100.00%	-
EPS	28.16	25.86	26.27	27.15	26.10	24.58	22.84	14.90%
YoY %	8.89%	-1.56%	-3.24%	4.02%	6.18%	7.62%	-	-
Horiz. %	123.29%	113.22%	115.02%	118.87%	114.27%	107.62%	100.00%	-
DPS	11.41	12.76	7.90	7.56	7.56	15.31	15.31	-17.72%
YoY %	-10.58%	61.52%	4.50%	0.00%	-50.62%	0.00%	-	-
Horiz. %	74.53%	83.34%	51.60%	49.38%	49.38%	100.00%	100.00%	-
NAPS	2.5005	2.2748	2.1423	2.1377	2.0758	2.004	1.9724	17.05%
YoY %	9.92%	6.18%	0.22%	2.98%	3.58%	1.60%	-	-
Horiz. %	126.77%	115.33%	108.61%	108.38%	105.24%	101.60%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	6.80	6.55	6.50	7.80	6.55	5.30	4.62	-
P/RPS	0.37	0.33	0.30	0.39	0.34	0.29	0.26	26.38%
YoY %	12.12%	10.00%	-23.08%	14.71%	17.24%	11.54%	-	-
Horiz. %	142.31%	126.92%	115.38%	150.00%	130.77%	111.54%	100.00%	-
P/EPS	10.06	9.60	8.54	9.91	8.65	7.44	6.97	27.57%
YoY %	4.79%	12.41%	-13.82%	14.57%	16.26%	6.74%	-	-
Horiz. %	144.33%	137.73%	122.53%	142.18%	124.10%	106.74%	100.00%	-
EY	9.94	10.41	11.72	10.09	11.55	13.44	14.34	-21.58%
YoY %	-4.51%	-11.18%	16.15%	-12.64%	-14.06%	-6.28%	-	-
Horiz. %	69.32%	72.59%	81.73%	70.36%	80.54%	93.72%	100.00%	-
DY	4.03	5.14	3.53	2.81	3.35	8.38	9.61	-43.82%
YoY %	-21.60%	45.61%	25.62%	-16.12%	-60.02%	-12.80%	-	-
Horiz. %	41.94%	53.49%	36.73%	29.24%	34.86%	87.20%	100.00%	-
P/NAPS	1.13	1.09	1.05	1.26	1.09	0.91	0.81	24.72%
YoY %	3.67%	3.81%	-16.67%	15.60%	19.78%	12.35%	-	-
Horiz. %	139.51%	134.57%	129.63%	155.56%	134.57%	112.35%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/05	01/12/04	25/08/04	28/05/04	27/02/04	21/11/03	25/08/03	-
Price	6.65	6.60	6.10	6.50	7.90	5.75	5.45	-
P/RPS	0.36	0.33	0.29	0.33	0.42	0.32	0.31	10.43%
YoY %	9.09%	13.79%	-12.12%	-21.43%	31.25%	3.23%	-	-
Horiz. %	116.13%	106.45%	93.55%	106.45%	135.48%	103.23%	100.00%	-
P/EPS	9.84	9.68	8.01	8.26	10.44	8.07	8.23	12.58%
YoY %	1.65%	20.85%	-3.03%	-20.88%	29.37%	-1.94%	-	-
Horiz. %	119.56%	117.62%	97.33%	100.36%	126.85%	98.06%	100.00%	-
EY	10.16	10.33	12.48	12.11	9.58	12.39	12.15	-11.19%
YoY %	-1.65%	-17.23%	3.06%	26.41%	-22.68%	1.98%	-	-
Horiz. %	83.62%	85.02%	102.72%	99.67%	78.85%	101.98%	100.00%	-
DY	4.12	5.10	3.76	3.37	2.77	7.72	8.15	-36.40%
YoY %	-19.22%	35.64%	11.57%	21.66%	-64.12%	-5.28%	-	-
Horiz. %	50.55%	62.58%	46.13%	41.35%	33.99%	94.72%	100.00%	-
P/NAPS	1.11	1.10	0.98	1.05	1.31	0.99	0.95	10.88%
YoY %	0.91%	12.24%	-6.67%	-19.85%	32.32%	4.21%	-	-
Horiz. %	116.84%	115.79%	103.16%	110.53%	137.89%	104.21%	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

407

MPI

MALAYSIAN PACIFIC INDUSTRIES

401

HLIND

HONG LEONG INDUSTRIES BHD

395

MYEG

MY E.G. SERVICES BHD

393

VSTECS

VSTECS BERHAD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

340

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

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