[PPB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 116.85%

YoY- 10.19%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	1,650,724	1,418,132	1,212,515	5,316,786	5,396,528	4,252,082	3,490,573	-11.72%
YoY %	16.40%	16.96%	-77.19%	-1.48%	26.91%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
PBT	775,113	203,808	196,028	304,672	332,422	329,542	182,614	27.21%
YoY %	280.32%	3.97%	-35.66%	-8.35%	0.87%	80.46%	-	-
Horiz. %	424.45%	111.61%	107.35%	166.84%	182.04%	180.46%	100.00%	-
Tax	-54,513	6,517,359	123,815	-79,024	-161,246	-160,861	-90,120	-8.02%
YoY %	-100.84%	5,163.79%	256.68%	50.99%	-0.24%	-78.50%	-	-
Horiz. %	60.49%	-7,231.87%	-137.39%	87.69%	178.92%	178.50%	100.00%	-
NP	720,600	6,721,167	319,843	225,648	171,176	168,681	92,494	40.75%
YoY %	-89.28%	2,001.40%	41.74%	31.82%	1.48%	82.37%	-	-
Horiz. %	779.08%	7,266.60%	345.80%	243.96%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	716,221	6,681,693	242,958	188,621	171,176	168,681	92,494	40.61%
YoY %	-89.28%	2,650.14%	28.81%	10.19%	1.48%	82.37%	-	-
Horiz. %	774.34%	7,223.92%	262.67%	203.93%	185.07%	182.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	48.81%	49.35%	-
YoY %	100.22%	-4,963.00%	-343.48%	-46.53%	-0.61%	-1.09%	-	-
Horiz. %	14.25%	-6,479.82%	-127.98%	52.56%	98.30%	98.91%	100.00%	-
Total Cost	930,124	-5,303,035	892,672	5,091,138	5,225,352	4,083,401	3,398,079	-19.40%
YoY %	117.54%	-694.06%	-82.47%	-2.57%	27.97%	20.17%	-	-
Horiz. %	27.37%	-156.06%	26.27%	149.82%	153.77%	120.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	794,220	59,274	59,286	59,277	49,061	44,157	441	248.40%
YoY %	1,239.91%	-0.02%	0.02%	20.82%	11.11%	9,912.93%	-	-
Horiz. %	180,095.24%	13,440.82%	13,443.54%	13,441.50%	11,124.94%	10,012.93%	100.00%	-
Div Payout %	110.89%	0.89%	24.40%	31.43%	28.66%	26.18%	0.48%	-
YoY %	12,359.55%	-96.35%	-22.37%	9.67%	9.47%	5,354.17%	-	-
Horiz. %	23,102.08%	185.42%	5,083.33%	6,547.92%	5,970.83%	5,454.17%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	2,787,086	26.37%
YoY %	1.90%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.88%	400.26%	156.89%	144.20%	109.32%	100.69%	100.00%	-
NOSH	1,185,403	1,185,496	1,185,739	1,185,549	490,616	490,636	490,684	15.82%
YoY %	-0.01%	-0.02%	0.02%	141.64%	-0.00%	-0.01%	-	-
Horiz. %	241.58%	241.60%	241.65%	241.61%	99.99%	99.99%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	43.65%	473.95%	26.38%	4.24%	3.17%	3.97%	2.65%	-
YoY %	-90.79%	1,696.63%	522.17%	33.75%	-20.15%	49.81%	-	-
Horiz. %	1,647.17%	17,884.91%	995.47%	160.00%	119.62%	149.81%	100.00%	-
ROE	6.30%	59.90%	5.56%	4.69%	5.62%	6.01%	3.32%	-
YoY %	-89.48%	977.34%	18.55%	-16.55%	-6.49%	81.02%	-	-
Horiz. %	189.76%	1,804.22%	167.47%	141.27%	169.28%	181.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	139.25	119.62	102.26	448.47	1,099.95	866.65	711.37	-23.78%
YoY %	16.41%	16.98%	-77.20%	-59.23%	26.92%	21.83%	-	-
Horiz. %	19.57%	16.82%	14.38%	63.04%	154.62%	121.83%	100.00%	-
EPS	60.42	563.62	20.49	15.91	34.89	34.38	18.85	21.40%
YoY %	-89.28%	2,650.71%	28.79%	-54.40%	1.48%	82.39%	-	-
Horiz. %	320.53%	2,990.03%	108.70%	84.40%	185.09%	182.39%	100.00%	-
DPS	67.00	5.00	5.00	5.00	10.00	9.00	0.09	200.74%
YoY %	1,240.00%	0.00%	0.00%	-50.00%	11.11%	9,900.00%	-	-
Horiz. %	74,444.44%	5,555.56%	5,555.56%	5,555.56%	11,111.11%	10,000.00%	100.00%	-
NAPS	9.59	9.41	3.6876	3.39	6.21	5.72	5.68	9.11%
YoY %	1.91%	155.18%	8.78%	-45.41%	8.57%	0.70%	-	-
Horiz. %	168.84%	165.67%	64.92%	59.68%	109.33%	100.70%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,997
RPS	116.04	99.69	85.23	373.74	379.34	298.90	245.37	-11.72%
YoY %	16.40%	16.97%	-77.20%	-1.48%	26.91%	21.82%	-	-
Horiz. %	47.29%	40.63%	34.74%	152.32%	154.60%	121.82%	100.00%	-
EPS	50.35	469.68	17.08	13.26	12.03	11.86	6.50	40.61%
YoY %	-89.28%	2,649.88%	28.81%	10.22%	1.43%	82.46%	-	-
Horiz. %	774.62%	7,225.85%	262.77%	204.00%	185.08%	182.46%	100.00%	-
DPS	55.83	4.17	4.17	4.17	3.45	3.10	0.03	250.31%
YoY %	1,238.85%	0.00%	0.00%	20.87%	11.29%	10,233.33%	-	-
Horiz. %	186,100.00%	13,900.00%	13,900.00%	13,900.00%	11,500.00%	10,333.33%	100.00%	-
NAPS	7.991	7.8416	3.0736	2.8251	2.1417	1.9728	1.9592	26.37%
YoY %	1.91%	155.13%	8.80%	31.91%	8.56%	0.69%	-	-
Horiz. %	407.87%	400.24%	156.88%	144.20%	109.32%	100.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	10.80	7.60	4.00	3.72	6.50	4.62	3.94	-
P/RPS	7.76	6.35	3.91	0.83	0.59	0.53	0.55	55.38%
YoY %	22.20%	62.40%	371.08%	40.68%	11.32%	-3.64%	-	-
Horiz. %	1,410.91%	1,154.55%	710.91%	150.91%	107.27%	96.36%	100.00%	-
P/EPS	17.87	1.35	19.52	23.38	18.63	13.44	20.90	-2.57%
YoY %	1,223.70%	-93.08%	-16.51%	25.50%	38.62%	-35.69%	-	-
Horiz. %	85.50%	6.46%	93.40%	111.87%	89.14%	64.31%	100.00%	-
EY	5.59	74.16	5.12	4.28	5.37	7.44	4.78	2.64%
YoY %	-92.46%	1,348.44%	19.63%	-20.30%	-27.82%	55.65%	-	-
Horiz. %	116.95%	1,551.46%	107.11%	89.54%	112.34%	155.65%	100.00%	-
DY	6.20	0.66	1.25	1.34	1.54	1.95	0.02	159.92%
YoY %	839.39%	-47.20%	-6.72%	-12.99%	-21.03%	9,650.00%	-	-
Horiz. %	31,000.00%	3,300.00%	6,250.00%	6,700.00%	7,700.00%	9,750.00%	100.00%	-
P/NAPS	1.13	0.81	1.08	1.10	1.05	0.81	0.69	8.56%
YoY %	39.51%	-25.00%	-1.82%	4.76%	29.63%	17.39%	-	-
Horiz. %	163.77%	117.39%	156.52%	159.42%	152.17%	117.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	25/08/03	15/08/02	-
Price	8.80	6.85	4.68	4.14	6.10	5.45	3.94	-
P/RPS	6.32	5.73	4.58	0.92	0.55	0.63	0.55	50.16%
YoY %	10.30%	25.11%	397.83%	67.27%	-12.70%	14.55%	-	-
Horiz. %	1,149.09%	1,041.82%	832.73%	167.27%	100.00%	114.55%	100.00%	-
P/EPS	14.56	1.22	22.84	26.02	17.48	15.85	20.90	-5.84%
YoY %	1,093.44%	-94.66%	-12.22%	48.86%	10.28%	-24.16%	-	-
Horiz. %	69.67%	5.84%	109.28%	124.50%	83.64%	75.84%	100.00%	-
EY	6.87	82.28	4.38	3.84	5.72	6.31	4.78	6.22%
YoY %	-91.65%	1,778.54%	14.06%	-32.87%	-9.35%	32.01%	-	-
Horiz. %	143.72%	1,721.34%	91.63%	80.33%	119.67%	132.01%	100.00%	-
DY	7.61	0.73	1.07	1.21	1.64	1.65	0.02	168.94%
YoY %	942.47%	-31.78%	-11.57%	-26.22%	-0.61%	8,150.00%	-	-
Horiz. %	38,050.00%	3,650.00%	5,350.00%	6,050.00%	8,200.00%	8,250.00%	100.00%	-
P/NAPS	0.92	0.73	1.27	1.22	0.98	0.95	0.69	4.90%
YoY %	26.03%	-42.52%	4.10%	24.49%	3.16%	37.68%	-	-
Horiz. %	133.33%	105.80%	184.06%	176.81%	142.03%	137.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

OBV

10 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-31 16:50:00

OBV

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

295

HLIND

HONG LEONG INDUSTRIES BHD

277

GENM

GENTING MALAYSIA BERHAD

233

NOTION

NOTION VTEC BHD

222

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

198

PTRANS

PERAK TRANSIT BERHAD

176

JTIASA

JAYA TIASA HOLDINGS BHD

175

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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