[PPB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4] | Financial Results | I3investor

[PPB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2006

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

YoY- -1.52%

Quarter Report

PPBIntRpt1205.pdf

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Annual (Unaudited) Result
Revenue	2,488,566	2,989,442	2,590,526	10,687,950	10,999,682	9,319,768	7,857,980	-17.42%
YoY %	-16.75%	15.40%	-75.76%	-2.83%	18.03%	18.60%	-	-
Horiz. %	31.67%	38.04%	32.97%	136.01%	139.98%	118.60%	100.00%	-
PBT	1,220,339	563,936	392,040	608,501	733,508	707,360	500,747	15.98%
YoY %	116.40%	43.85%	-35.57%	-17.04%	3.70%	41.26%	-	-
Horiz. %	243.70%	112.62%	78.29%	121.52%	146.48%	141.26%	100.00%	-
Tax	73,085	6,438,576	302,210	-140,266	-332,844	-336,107	-257,751	-
YoY %	-98.86%	2,030.50%	315.45%	57.86%	0.97%	-30.40%	-	-
Horiz. %	-28.35%	-2,497.98%	-117.25%	54.42%	129.13%	130.40%	100.00%	-
NP	1,293,424	7,002,512	694,250	468,235	400,664	371,253	242,996	32.10%
YoY %	-81.53%	908.64%	48.27%	16.86%	7.92%	52.78%	-	-
Horiz. %	532.28%	2,881.74%	285.70%	192.69%	164.89%	152.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,286,509	6,972,965	560,665	394,579	400,664	371,253	242,996	31.98%
YoY %	-81.55%	1,143.70%	42.09%	-1.52%	7.92%	52.78%	-	-
Horiz. %	529.44%	2,869.58%	230.73%	162.38%	164.89%	152.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.99%	-1,141.72%	-77.09%	23.05%	45.38%	47.52%	51.47%	-
YoY %	99.48%	-1,381.02%	-434.45%	-49.21%	-4.50%	-7.67%	-	-
Horiz. %	-11.64%	-2,218.22%	-149.78%	44.78%	88.17%	92.33%	100.00%	-
Total Cost	1,195,142	-4,013,070	1,896,276	10,219,715	10,599,018	8,948,515	7,614,984	-26.53%
YoY %	129.78%	-311.63%	-81.44%	-3.58%	18.44%	17.51%	-	-
Horiz. %	15.69%	-52.70%	24.90%	134.21%	139.19%	117.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,234,401	11,428,151	4,647,508	4,220,857	2,371,670	2,953,539	2,664,026	28.89%
YoY %	7.05%	145.90%	10.11%	77.97%	-19.70%	10.87%	-	-
Horiz. %	459.24%	428.98%	174.45%	158.44%	89.03%	110.87%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	1,007,678	355,647	237,117	237,126	177,875	100,675	210,963	29.74%
YoY %	183.34%	49.99%	-0.00%	33.31%	76.68%	-52.28%	-	-
Horiz. %	477.66%	168.58%	112.40%	112.40%	84.32%	47.72%	100.00%	-
Div Payout %	78.33%	5.10%	42.29%	60.10%	44.40%	27.12%	86.82%	-
YoY %	1,435.88%	-87.94%	-29.63%	35.36%	63.72%	-68.76%	-	-
Horiz. %	90.22%	5.87%	48.71%	69.22%	51.14%	31.24%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	12,234,401	11,428,151	4,647,508	4,220,857	2,371,670	2,953,539	2,664,026	28.89%
YoY %	7.05%	145.90%	10.11%	77.97%	-19.70%	10.87%	-	-
Horiz. %	459.24%	428.98%	174.45%	158.44%	89.03%	110.87%	100.00%	-
NOSH	1,185,504	1,185,492	1,185,588	1,185,634	592,917	490,621	490,612	15.82%
YoY %	0.00%	-0.01%	-0.00%	99.97%	20.85%	0.00%	-	-
Horiz. %	241.64%	241.64%	241.65%	241.66%	120.85%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	51.97%	234.24%	26.80%	4.38%	3.64%	3.98%	3.09%	-
YoY %	-77.81%	774.03%	511.87%	20.33%	-8.54%	28.80%	-	-
Horiz. %	1,681.88%	7,580.58%	867.31%	141.75%	117.80%	128.80%	100.00%	-
ROE	10.52%	61.02%	12.06%	9.35%	16.89%	12.57%	9.12%	-
YoY %	-82.76%	405.97%	28.98%	-44.64%	34.37%	37.83%	-	-
Horiz. %	115.35%	669.08%	132.24%	102.52%	185.20%	137.83%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	209.92	252.17	218.50	901.45	1,855.18	1,899.59	1,601.67	-28.70%
YoY %	-16.75%	15.41%	-75.76%	-51.41%	-2.34%	18.60%	-	-
Horiz. %	13.11%	15.74%	13.64%	56.28%	115.83%	118.60%	100.00%	-
EPS	108.52	588.19	47.29	33.28	37.90	75.67	49.53	13.95%
YoY %	-81.55%	1,143.79%	42.10%	-12.19%	-49.91%	52.78%	-	-
Horiz. %	219.10%	1,187.54%	95.48%	67.19%	76.52%	152.78%	100.00%	-
DPS	85.00	30.00	20.00	20.00	30.00	20.52	43.00	12.01%
YoY %	183.33%	50.00%	0.00%	-33.33%	46.20%	-52.28%	-	-
Horiz. %	197.67%	69.77%	46.51%	46.51%	69.77%	47.72%	100.00%	-
NAPS	10.32	9.64	3.92	3.56	4.00	6.02	5.43	11.28%
YoY %	7.05%	145.92%	10.11%	-11.00%	-33.55%	10.87%	-	-
Horiz. %	190.06%	177.53%	72.19%	65.56%	73.66%	110.87%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,032
RPS	174.93	210.14	182.10	751.30	773.21	655.12	552.37	-17.42%
YoY %	-16.76%	15.40%	-75.76%	-2.83%	18.03%	18.60%	-	-
Horiz. %	31.67%	38.04%	32.97%	136.01%	139.98%	118.60%	100.00%	-
EPS	90.43	490.16	39.41	27.74	28.16	26.10	17.08	31.98%
YoY %	-81.55%	1,143.75%	42.07%	-1.49%	7.89%	52.81%	-	-
Horiz. %	529.45%	2,869.79%	230.74%	162.41%	164.87%	152.81%	100.00%	-
DPS	70.83	25.00	16.67	16.67	12.50	7.08	14.83	29.74%
YoY %	183.32%	49.97%	0.00%	33.36%	76.55%	-52.26%	-	-
Horiz. %	477.61%	168.58%	112.41%	112.41%	84.29%	47.74%	100.00%	-
NAPS	8.60	8.0333	3.2669	2.967	1.6671	2.0762	1.8726	28.89%
YoY %	7.05%	145.90%	10.11%	77.97%	-19.70%	10.87%	-	-
Horiz. %	459.25%	428.99%	174.46%	158.44%	89.03%	110.87%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	9.30	11.00	5.45	4.16	6.80	6.55	3.94	-
P/RPS	4.43	4.36	2.49	0.46	0.37	0.34	0.25	61.39%
YoY %	1.61%	75.10%	441.30%	24.32%	8.82%	36.00%	-	-
Horiz. %	1,772.00%	1,744.00%	996.00%	184.00%	148.00%	136.00%	100.00%	-
P/EPS	8.57	1.87	11.52	12.50	10.06	8.66	7.95	1.25%
YoY %	358.29%	-83.77%	-7.84%	24.25%	16.17%	8.93%	-	-
Horiz. %	107.80%	23.52%	144.91%	157.23%	126.54%	108.93%	100.00%	-
EY	11.67	53.47	8.68	8.00	9.94	11.55	12.57	-1.22%
YoY %	-78.17%	516.01%	8.50%	-19.52%	-13.94%	-8.11%	-	-
Horiz. %	92.84%	425.38%	69.05%	63.64%	79.08%	91.89%	100.00%	-
DY	9.14	2.73	3.67	4.81	4.41	3.13	10.91	-2.90%
YoY %	234.80%	-25.61%	-23.70%	9.07%	40.89%	-71.31%	-	-
Horiz. %	83.78%	25.02%	33.64%	44.09%	40.42%	28.69%	100.00%	-
P/NAPS	0.90	1.14	1.39	1.17	1.70	1.09	0.73	3.54%
YoY %	-21.05%	-17.99%	18.80%	-31.18%	55.96%	49.32%	-	-
Horiz. %	123.29%	156.16%	190.41%	160.27%	232.88%	149.32%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	29/02/08	27/02/07	28/02/06	26/05/05	27/02/04	28/02/03	-
Price	9.70	10.80	6.00	4.12	7.10	7.90	3.92	-
P/RPS	4.62	4.28	2.75	0.46	0.38	0.42	0.24	63.63%
YoY %	7.94%	55.64%	497.83%	21.05%	-9.52%	75.00%	-	-
Horiz. %	1,925.00%	1,783.33%	1,145.83%	191.67%	158.33%	175.00%	100.00%	-
P/EPS	8.94	1.84	12.69	12.38	10.51	10.44	7.91	2.05%
YoY %	385.87%	-85.50%	2.50%	17.79%	0.67%	31.98%	-	-
Horiz. %	113.02%	23.26%	160.43%	156.51%	132.87%	131.98%	100.00%	-
EY	11.19	54.46	7.88	8.08	9.52	9.58	12.63	-1.99%
YoY %	-79.45%	591.12%	-2.48%	-15.13%	-0.63%	-24.15%	-	-
Horiz. %	88.60%	431.20%	62.39%	63.97%	75.38%	75.85%	100.00%	-
DY	8.76	2.78	3.33	4.85	4.23	2.60	10.97	-3.67%
YoY %	215.11%	-16.52%	-31.34%	14.66%	62.69%	-76.30%	-	-
Horiz. %	79.85%	25.34%	30.36%	44.21%	38.56%	23.70%	100.00%	-
P/NAPS	0.94	1.12	1.53	1.16	1.78	1.31	0.72	4.53%
YoY %	-16.07%	-26.80%	31.90%	-34.83%	35.88%	81.94%	-	-
Horiz. %	130.56%	155.56%	212.50%	161.11%	247.22%	181.94%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:40:00

EMA 5

5 Mins

SELL

2024-05-09 15:50:00

ADX

10 Mins

BUY

2024-05-09 15:50:00

EMA 5

5 Mins

BUY

2024-05-09 15:40:00

ADX

5 Mins

BUY

2024-05-09 15:00:00

ADX

Hourly

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....