[PPB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.97%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,919,313 7,820,662 8,298,186 6,750,560 5,658,668 3,779,599 3,996,306 -11.50%
PBT 311,503 450,076 526,496 526,227 340,297 231,611 257,152 3.24%
Tax 198,299 -106,541 -258,399 -254,698 -169,597 -111,343 -107,348 -
NP 509,802 343,535 268,097 271,529 170,700 120,268 149,804 22.63%
-
NP to SH 407,499 286,504 268,097 271,529 170,700 120,268 149,804 18.14%
-
Tax Rate -63.66% 23.67% 49.08% 48.40% 49.84% 48.07% 41.74% -
Total Cost 1,409,511 7,477,127 8,030,089 6,479,031 5,487,968 3,659,331 3,846,502 -15.40%
-
Net Worth 4,505,371 4,077,673 3,042,523 2,850,711 2,831,097 2,679,164 2,546,410 9.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 59,281 59,268 101,417 - 159,954 - - -
Div Payout % 14.55% 20.69% 37.83% - 93.71% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 4,505,371 4,077,673 3,042,523 2,850,711 2,831,097 2,679,164 2,546,410 9.97%
NOSH 1,185,624 1,185,370 507,087 490,655 490,658 368,017 367,978 21.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.56% 4.39% 3.23% 4.02% 3.02% 3.18% 3.75% -
ROE 9.04% 7.03% 8.81% 9.52% 6.03% 4.49% 5.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 161.88 659.77 1,636.44 1,375.82 1,153.28 1,027.02 1,086.02 -27.17%
EPS 34.37 24.17 26.44 55.34 34.79 32.68 40.71 -2.78%
DPS 5.00 5.00 20.00 0.00 32.60 0.00 0.00 -
NAPS 3.80 3.44 6.00 5.81 5.77 7.28 6.92 -9.50%
Adjusted Per Share Value based on latest NOSH - 490,687
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 134.92 549.74 583.31 474.52 397.77 265.68 280.92 -11.50%
EPS 28.64 20.14 18.85 19.09 12.00 8.45 10.53 18.13%
DPS 4.17 4.17 7.13 0.00 11.24 0.00 0.00 -
NAPS 3.167 2.8664 2.1387 2.0039 1.9901 1.8833 1.79 9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.40 4.24 6.55 5.30 3.84 4.20 3.96 -
P/RPS 2.72 0.64 0.40 0.39 0.33 0.41 0.36 40.05%
P/EPS 12.80 17.54 12.39 9.58 11.04 12.85 9.73 4.67%
EY 7.81 5.70 8.07 10.44 9.06 7.78 10.28 -4.47%
DY 1.14 1.18 3.05 0.00 8.49 0.00 0.00 -
P/NAPS 1.16 1.23 1.09 0.91 0.67 0.58 0.57 12.56%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 24/11/05 01/12/04 21/11/03 15/11/02 08/11/01 10/11/00 -
Price 4.68 4.18 6.60 5.75 4.10 4.44 4.04 -
P/RPS 2.89 0.63 0.40 0.42 0.36 0.43 0.37 40.83%
P/EPS 13.62 17.29 12.48 10.39 11.78 13.59 9.92 5.42%
EY 7.34 5.78 8.01 9.62 8.49 7.36 10.08 -5.14%
DY 1.07 1.20 3.03 0.00 7.95 0.00 0.00 -
P/NAPS 1.23 1.22 1.10 0.99 0.71 0.61 0.58 13.34%

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