[PPB] YoY Annualized Quarter 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- 36.6%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,392,276 2,584,422 10,312,144 8,487,072 6,049,196 4,523,824 1,414,859 9.14%
PBT 195,492 148,773 738,132 633,724 357,772 266,176 51,699 24.80%
Tax 229,428 -61,792 -346,512 -301,800 -175,060 -135,552 -36,874 -
NP 424,920 86,981 391,620 331,924 182,712 130,624 14,825 74.89%
-
NP to SH 350,480 86,981 391,620 331,924 182,712 130,624 14,825 69.37%
-
Tax Rate -117.36% 41.53% 46.94% 47.62% 48.93% 50.93% 71.32% -
Total Cost 1,967,356 2,497,441 9,920,524 8,155,148 5,866,484 4,393,200 1,400,034 5.83%
-
Net Worth 4,346,497 2,108,177 3,041,137 2,767,669 2,786,799 2,613,952 2,431,594 10.15%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,346,497 2,108,177 3,041,137 2,767,669 2,786,799 2,613,952 2,431,594 10.15%
NOSH 1,185,656 592,917 490,506 490,721 490,633 368,162 367,865 21.52%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.76% 3.37% 3.80% 3.91% 3.02% 2.89% 1.05% -
ROE 8.06% 4.13% 12.88% 11.99% 6.56% 5.00% 0.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 201.77 435.88 2,102.35 1,729.51 1,232.94 1,228.76 384.61 -10.18%
EPS 29.56 7.34 79.84 67.64 37.24 35.48 4.03 39.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6659 3.5556 6.20 5.64 5.68 7.10 6.61 -9.35%
Adjusted Per Share Value based on latest NOSH - 490,721
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 168.16 181.67 724.88 596.59 425.22 318.00 99.46 9.14%
EPS 24.64 6.11 27.53 23.33 12.84 9.18 1.04 69.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0553 1.4819 2.1377 1.9455 1.9589 1.8374 1.7093 10.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.30 6.70 7.80 4.08 3.56 3.80 5.35 -
P/RPS 2.13 1.54 0.37 0.24 0.29 0.31 1.39 7.36%
P/EPS 14.55 45.67 9.77 6.03 9.56 10.71 132.75 -30.80%
EY 6.87 2.19 10.24 16.58 10.46 9.34 0.75 44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.88 1.26 0.72 0.63 0.54 0.81 6.31%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 26/05/05 28/05/04 29/05/03 16/05/02 11/05/01 27/04/00 -
Price 3.90 7.10 6.50 4.48 3.88 3.74 5.00 -
P/RPS 1.93 1.63 0.31 0.26 0.31 0.30 1.30 6.80%
P/EPS 13.19 48.40 8.14 6.62 10.42 10.54 124.07 -31.16%
EY 7.58 2.07 12.28 15.10 9.60 9.49 0.81 45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.00 1.05 0.79 0.68 0.53 0.76 5.69%

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