[PPB] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 84.55%
YoY- 41.93%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 7,820,662 8,298,186 6,750,560 5,658,668 3,779,599 3,996,306 5,165,759 -0.43%
PBT 450,076 526,496 526,227 340,297 231,611 257,152 361,030 -0.23%
Tax -106,541 -258,399 -254,698 -169,597 -111,343 -107,348 -143,909 0.32%
NP 343,535 268,097 271,529 170,700 120,268 149,804 217,121 -0.48%
-
NP to SH 286,504 268,097 271,529 170,700 120,268 149,804 217,121 -0.29%
-
Tax Rate 23.67% 49.08% 48.40% 49.84% 48.07% 41.74% 39.86% -
Total Cost 7,477,127 8,030,089 6,479,031 5,487,968 3,659,331 3,846,502 4,948,638 -0.43%
-
Net Worth 4,077,673 3,042,523 2,850,711 2,831,097 2,679,164 2,546,410 2,483,590 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 59,268 101,417 - 159,954 - - - -100.00%
Div Payout % 20.69% 37.83% - 93.71% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 4,077,673 3,042,523 2,850,711 2,831,097 2,679,164 2,546,410 2,483,590 -0.52%
NOSH 1,185,370 507,087 490,655 490,658 368,017 367,978 367,939 -1.23%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.39% 3.23% 4.02% 3.02% 3.18% 3.75% 4.20% -
ROE 7.03% 8.81% 9.52% 6.03% 4.49% 5.88% 8.74% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 659.77 1,636.44 1,375.82 1,153.28 1,027.02 1,086.02 1,403.97 0.80%
EPS 24.17 26.44 55.34 34.79 32.68 40.71 59.01 0.95%
DPS 5.00 20.00 0.00 32.60 0.00 0.00 0.00 -100.00%
NAPS 3.44 6.00 5.81 5.77 7.28 6.92 6.75 0.71%
Adjusted Per Share Value based on latest NOSH - 490,627
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 549.74 583.31 474.52 397.77 265.68 280.92 363.12 -0.43%
EPS 20.14 18.85 19.09 12.00 8.45 10.53 15.26 -0.29%
DPS 4.17 7.13 0.00 11.24 0.00 0.00 0.00 -100.00%
NAPS 2.8664 2.1387 2.0039 1.9901 1.8833 1.79 1.7458 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 4.24 6.55 5.30 3.84 4.20 3.96 0.00 -
P/RPS 0.64 0.40 0.39 0.33 0.41 0.36 0.00 -100.00%
P/EPS 17.54 12.39 9.58 11.04 12.85 9.73 0.00 -100.00%
EY 5.70 8.07 10.44 9.06 7.78 10.28 0.00 -100.00%
DY 1.18 3.05 0.00 8.49 0.00 0.00 0.00 -100.00%
P/NAPS 1.23 1.09 0.91 0.67 0.58 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 01/12/04 21/11/03 15/11/02 08/11/01 10/11/00 23/11/99 -
Price 4.18 6.60 5.75 4.10 4.44 4.04 0.00 -
P/RPS 0.63 0.40 0.42 0.36 0.43 0.37 0.00 -100.00%
P/EPS 17.29 12.48 10.39 11.78 13.59 9.92 0.00 -100.00%
EY 5.78 8.01 9.62 8.49 7.36 10.08 0.00 -100.00%
DY 1.20 3.03 0.00 7.95 0.00 0.00 0.00 -100.00%
P/NAPS 1.22 1.10 0.99 0.71 0.61 0.58 0.00 -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