[PPB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -2.73%

YoY- 0.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	10,687,950	10,504,178	10,901,960	10,988,088	10,981,702	10,867,394	10,464,214	1.41%
YoY %	1.75%	-3.65%	-0.78%	0.06%	1.05%	3.85%	-	-
Horiz. %	102.14%	100.38%	104.18%	105.01%	104.95%	103.85%	100.00%	-
PBT	608,501	657,088	705,758	697,748	733,508	707,629	710,240	-9.76%
YoY %	-7.39%	-6.90%	1.15%	-4.88%	3.66%	-0.37%	-	-
Horiz. %	85.68%	92.52%	99.37%	98.24%	103.28%	99.63%	100.00%	-
Tax	-162,016	-202,736	-272,372	-308,008	-332,844	-339,808	-336,492	-38.48%
YoY %	20.09%	25.57%	11.57%	7.46%	2.05%	-0.99%	-	-
Horiz. %	48.15%	60.25%	80.94%	91.54%	98.92%	100.99%	100.00%	-
NP	446,485	454,352	433,386	389,740	400,664	367,821	373,748	12.54%
YoY %	-1.73%	4.84%	11.20%	-2.73%	8.93%	-1.59%	-	-
Horiz. %	119.46%	121.57%	115.96%	104.28%	107.20%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,579	419,071	418,109	389,740	400,664	367,821	373,748	3.67%
YoY %	-5.84%	0.23%	7.28%	-2.73%	8.93%	-1.59%	-	-
Horiz. %	105.57%	112.13%	111.87%	104.28%	107.20%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	30.85%	38.59%	44.14%	45.38%	48.02%	47.38%	-
YoY %	-13.68%	-20.06%	-12.57%	-2.73%	-5.50%	1.35%	-	-
Horiz. %	56.21%	65.11%	81.45%	93.16%	95.78%	101.35%	100.00%	-
Total Cost	10,241,465	10,049,826	10,468,574	10,598,348	10,581,038	10,499,573	10,090,466	0.99%
YoY %	1.91%	-4.00%	-1.22%	0.16%	0.78%	4.05%	-	-
Horiz. %	101.50%	99.60%	103.75%	105.03%	104.86%	104.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	3,236,093	3,047,641	39.21%
YoY %	22.97%	1.39%	13.02%	0.01%	9.92%	6.18%	-	-
Horiz. %	164.48%	133.76%	131.92%	116.73%	116.72%	106.18%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	237,054	118,587	172,522	162,298	162,298	181,495	112,452	64.18%
YoY %	99.90%	-31.26%	6.30%	0.00%	-10.58%	61.40%	-	-
Horiz. %	210.80%	105.46%	153.42%	144.33%	144.33%	161.40%	100.00%	-
Div Payout %	60.08%	28.30%	41.26%	41.64%	40.51%	49.34%	30.09%	-
YoY %	112.30%	-31.41%	-0.91%	2.79%	-17.90%	63.97%	-	-
Horiz. %	199.67%	94.05%	137.12%	138.38%	134.63%	163.97%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	5,012,689	4,076,483	4,020,532	3,557,505	3,557,253	3,236,093	3,047,641	39.21%
YoY %	22.97%	1.39%	13.02%	0.01%	9.92%	6.18%	-	-
Horiz. %	164.48%	133.76%	131.92%	116.73%	116.72%	106.18%	100.00%	-
NOSH	1,185,032	1,185,024	1,185,997	592,917	592,875	539,348	490,763	79.69%
YoY %	0.00%	-0.08%	100.03%	0.01%	9.92%	9.90%	-	-
Horiz. %	241.47%	241.47%	241.66%	120.82%	120.81%	109.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	4.18%	4.33%	3.98%	3.55%	3.65%	3.38%	3.57%	-
YoY %	-3.46%	8.79%	12.11%	-2.74%	7.99%	-5.32%	-	-
Horiz. %	117.09%	121.29%	111.48%	99.44%	102.24%	94.68%	100.00%	-
ROE	7.87%	10.28%	10.40%	10.96%	11.26%	11.37%	12.26%	-
YoY %	-23.44%	-1.15%	-5.11%	-2.66%	-0.97%	-7.26%	-	-
Horiz. %	64.19%	83.85%	84.83%	89.40%	91.84%	92.74%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	901.91	886.41	919.22	1,853.22	1,852.28	2,014.91	2,132.23	-43.56%
YoY %	1.75%	-3.57%	-50.40%	0.05%	-8.07%	-5.50%	-	-
Horiz. %	42.30%	41.57%	43.11%	86.91%	86.87%	94.50%	100.00%	-
EPS	33.30	35.36	35.25	65.73	67.58	68.20	76.16	-42.30%
YoY %	-5.83%	0.31%	-46.37%	-2.74%	-0.91%	-10.45%	-	-
Horiz. %	43.72%	46.43%	46.28%	86.31%	88.73%	89.55%	100.00%	-
DPS	20.00	10.01	14.55	27.37	27.37	33.65	22.92	-8.66%
YoY %	99.80%	-31.20%	-46.84%	0.00%	-18.66%	46.82%	-	-
Horiz. %	87.26%	43.67%	63.48%	119.42%	119.42%	146.82%	100.00%	-
NAPS	4.23	3.44	3.39	6.00	6.00	6.00	6.21	-22.52%
YoY %	22.97%	1.47%	-43.50%	0.00%	0.00%	-3.38%	-	-
Horiz. %	68.12%	55.39%	54.59%	96.62%	96.62%	96.62%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 592,917
RPS	751.30	738.38	766.34	772.39	771.95	763.91	735.57	1.41%
YoY %	1.75%	-3.65%	-0.78%	0.06%	1.05%	3.85%	-	-
Horiz. %	102.14%	100.38%	104.18%	105.01%	104.95%	103.85%	100.00%	-
EPS	27.74	29.46	29.39	27.40	28.16	25.86	26.27	3.68%
YoY %	-5.84%	0.24%	7.26%	-2.70%	8.89%	-1.56%	-	-
Horiz. %	105.60%	112.14%	111.88%	104.30%	107.19%	98.44%	100.00%	-
DPS	16.66	8.34	12.13	11.41	11.41	12.76	7.90	64.22%
YoY %	99.76%	-31.24%	6.31%	0.00%	-10.58%	61.52%	-	-
Horiz. %	210.89%	105.57%	153.54%	144.43%	144.43%	161.52%	100.00%	-
NAPS	3.5236	2.8655	2.8262	2.5007	2.5005	2.2748	2.1423	39.21%
YoY %	22.97%	1.39%	13.02%	0.01%	9.92%	6.18%	-	-
Horiz. %	164.48%	133.76%	131.92%	116.73%	116.72%	106.18%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.16	4.24	3.72	6.70	6.80	6.55	6.50	-
P/RPS	0.46	0.48	0.40	0.36	0.37	0.33	0.30	32.86%
YoY %	-4.17%	20.00%	11.11%	-2.70%	12.12%	10.00%	-	-
Horiz. %	153.33%	160.00%	133.33%	120.00%	123.33%	110.00%	100.00%	-
P/EPS	12.49	11.99	10.55	10.19	10.06	9.60	8.54	28.75%
YoY %	4.17%	13.65%	3.53%	1.29%	4.79%	12.41%	-	-
Horiz. %	146.25%	140.40%	123.54%	119.32%	117.80%	112.41%	100.00%	-
EY	8.00	8.34	9.48	9.81	9.94	10.41	11.72	-22.42%
YoY %	-4.08%	-12.03%	-3.36%	-1.31%	-4.51%	-11.18%	-	-
Horiz. %	68.26%	71.16%	80.89%	83.70%	84.81%	88.82%	100.00%	-
DY	4.81	2.36	3.91	4.09	4.03	5.14	3.53	22.83%
YoY %	103.81%	-39.64%	-4.40%	1.49%	-21.60%	45.61%	-	-
Horiz. %	136.26%	66.86%	110.76%	115.86%	114.16%	145.61%	100.00%	-
P/NAPS	0.98	1.23	1.10	1.12	1.13	1.09	1.05	-4.48%
YoY %	-20.33%	11.82%	-1.79%	-0.88%	3.67%	3.81%	-	-
Horiz. %	93.33%	117.14%	104.76%	106.67%	107.62%	103.81%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	24/11/05	25/08/05	26/05/05	23/02/05	01/12/04	25/08/04	-
Price	4.12	4.18	4.14	7.10	6.65	6.60	6.10	-
P/RPS	0.46	0.47	0.45	0.38	0.36	0.33	0.29	35.89%
YoY %	-2.13%	4.44%	18.42%	5.56%	9.09%	13.79%	-	-
Horiz. %	158.62%	162.07%	155.17%	131.03%	124.14%	113.79%	100.00%	-
P/EPS	12.37	11.82	11.74	10.80	9.84	9.68	8.01	33.49%
YoY %	4.65%	0.68%	8.70%	9.76%	1.65%	20.85%	-	-
Horiz. %	154.43%	147.57%	146.57%	134.83%	122.85%	120.85%	100.00%	-
EY	8.08	8.46	8.52	9.26	10.16	10.33	12.48	-25.10%
YoY %	-4.49%	-0.70%	-7.99%	-8.86%	-1.65%	-17.23%	-	-
Horiz. %	64.74%	67.79%	68.27%	74.20%	81.41%	82.77%	100.00%	-
DY	4.86	2.39	3.51	3.86	4.12	5.10	3.76	18.60%
YoY %	103.35%	-31.91%	-9.07%	-6.31%	-19.22%	35.64%	-	-
Horiz. %	129.26%	63.56%	93.35%	102.66%	109.57%	135.64%	100.00%	-
P/NAPS	0.97	1.22	1.22	1.18	1.11	1.10	0.98	-0.67%
YoY %	-20.49%	0.00%	3.39%	6.31%	0.91%	12.24%	-	-
Horiz. %	98.98%	124.49%	124.49%	120.41%	113.27%	112.24%	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 10:30:00

EMA 5

30 Mins

SELL

2024-05-09 10:30:00

ADX

30 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

445

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

PBBANK

PUBLIC BANK BHD

247

CAPITALA

CAPITAL A BERHAD

233

TOPGLOV

TOP GLOVE CORPORATION BHD

210

SENDAI

EVERSENDAI CORPORATION BERHAD

208

Daily Stocks

0.105

-0.01

416,736,400

MUIIND

0.055

0.00

75,152,800

MYEG

0.99

+0.005

70,335,400

ICONIC-WA

0.05

0.00

61,284,900

HSI-HS2

0.105

-0.03

38,249,300

SENDAI

0.605

+0.035

28,822,400

ICONIC

0.125

+0.005

28,260,000

SENDAI-WA

0.355

+0.04

19,501,400

SNS

0.495

+0.01

18,419,800

HSI-HSZ

0.045

-0.02

17,739,000

More active Stocks

UTDPLT

25.88

+0.48

89,500

VSTECS

3.09

+0.33

4,152,400

AJI

19.40

+0.30

143,700

PIE

6.07

+0.24

578,000

GENP

6.30

+0.20

174,000

ALLIANZ

21.68

+0.18

7,600

SIGN

1.49

+0.16

3,947,600

ATECH

3.05

+0.16

272,400

F&N

32.66

+0.16

39,300

DLADY

33.44

+0.16

3,100

More gainer Stocks

MPI

31.00

-0.20

19,200

INARI

3.10

-0.12

5,114,400

AIRPORT

10.14

-0.12

386,800

NHFATT

3.94

-0.12

59,700

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

31,100

MNRB

2.21

-0.11

4,978,700

PPB

15.88

-0.10

600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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