[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos