[PPB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 103.28%
YoY- 82.37%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,212,515 5,316,786 5,396,528 4,252,082 3,490,573 2,387,357 2,735,158 -12.67%
PBT 196,028 304,672 332,422 329,542 182,614 120,359 127,586 7.41%
Tax 123,815 -79,024 -161,246 -160,861 -90,120 -52,256 -66,046 -
NP 319,843 225,648 171,176 168,681 92,494 68,103 61,540 31.59%
-
NP to SH 242,958 188,621 171,176 168,681 92,494 68,103 61,540 25.70%
-
Tax Rate -63.16% 25.94% 48.51% 48.81% 49.35% 43.42% 51.77% -
Total Cost 892,672 5,091,138 5,225,352 4,083,401 3,398,079 2,319,254 2,673,618 -16.70%
-
Net Worth 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 2,440,252 10.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 59,286 59,277 49,061 44,157 441 - - -
Div Payout % 24.40% 31.43% 28.66% 26.18% 0.48% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,372,532 4,019,014 3,046,726 2,806,443 2,787,086 2,649,063 2,440,252 10.20%
NOSH 1,185,739 1,185,549 490,616 490,636 490,684 367,925 368,062 21.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.38% 4.24% 3.17% 3.97% 2.65% 2.85% 2.25% -
ROE 5.56% 4.69% 5.62% 6.01% 3.32% 2.57% 2.52% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.26 448.47 1,099.95 866.65 711.37 648.87 743.12 -28.13%
EPS 20.49 15.91 34.89 34.38 18.85 18.51 16.72 3.44%
DPS 5.00 5.00 10.00 9.00 0.09 0.00 0.00 -
NAPS 3.6876 3.39 6.21 5.72 5.68 7.20 6.63 -9.31%
Adjusted Per Share Value based on latest NOSH - 490,555
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 85.23 373.74 379.34 298.90 245.37 167.82 192.26 -12.67%
EPS 17.08 13.26 12.03 11.86 6.50 4.79 4.33 25.68%
DPS 4.17 4.17 3.45 3.10 0.03 0.00 0.00 -
NAPS 3.0736 2.8251 2.1417 1.9728 1.9592 1.8621 1.7153 10.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.00 3.72 6.50 4.62 3.94 4.38 4.42 -
P/RPS 3.91 0.83 0.59 0.53 0.55 0.68 0.59 37.03%
P/EPS 19.52 23.38 18.63 13.44 20.90 23.66 26.44 -4.92%
EY 5.12 4.28 5.37 7.44 4.78 4.23 3.78 5.18%
DY 1.25 1.34 1.54 1.95 0.02 0.00 0.00 -
P/NAPS 1.08 1.10 1.05 0.81 0.69 0.61 0.67 8.27%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 25/08/03 15/08/02 08/08/01 11/08/00 -
Price 4.68 4.14 6.10 5.45 3.94 4.60 4.40 -
P/RPS 4.58 0.92 0.55 0.63 0.55 0.71 0.59 40.69%
P/EPS 22.84 26.02 17.48 15.85 20.90 24.85 26.32 -2.33%
EY 4.38 3.84 5.72 6.31 4.78 4.02 3.80 2.39%
DY 1.07 1.21 1.64 1.65 0.02 0.00 0.00 -
P/NAPS 1.27 1.22 0.98 0.95 0.69 0.64 0.66 11.52%

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