[PPB] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.73%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,590,526 10,687,950 10,999,682 9,319,768 7,857,980 5,629,093 5,240,288 -11.07%
PBT 392,040 608,501 733,508 707,360 500,747 321,566 408,855 -0.69%
Tax 302,210 -140,266 -332,844 -336,107 -257,751 -151,264 -164,373 -
NP 694,250 468,235 400,664 371,253 242,996 170,302 244,482 18.98%
-
NP to SH 560,665 394,579 400,664 371,253 242,996 170,302 244,482 14.82%
-
Tax Rate -77.09% 23.05% 45.38% 47.52% 51.47% 47.04% 40.20% -
Total Cost 1,896,276 10,219,715 10,599,018 8,948,515 7,614,984 5,458,791 4,995,806 -14.90%
-
Net Worth 4,647,508 4,220,857 3,499,202 2,953,539 2,664,026 2,737,784 1,939,223 15.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 237,117 237,126 158,574 100,675 210,963 35,326 58,139 26.38%
Div Payout % 42.29% 60.10% 39.58% 27.12% 86.82% 20.74% 23.78% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 4,647,508 4,220,857 3,499,202 2,953,539 2,664,026 2,737,784 1,939,223 15.67%
NOSH 1,185,588 1,185,634 528,580 490,621 490,612 490,642 367,974 21.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.80% 4.38% 3.64% 3.98% 3.09% 3.03% 4.67% -
ROE 12.06% 9.35% 11.45% 12.57% 9.12% 6.22% 12.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 218.50 901.45 2,080.99 1,899.59 1,601.67 1,147.29 1,424.09 -26.82%
EPS 47.29 33.28 75.80 75.67 49.53 34.71 49.83 -0.86%
DPS 20.00 20.00 30.00 20.52 43.00 7.20 15.80 4.00%
NAPS 3.92 3.56 6.62 6.02 5.43 5.58 5.27 -4.81%
Adjusted Per Share Value based on latest NOSH - 490,526
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 182.10 751.30 773.21 655.12 552.37 395.69 368.36 -11.07%
EPS 39.41 27.74 28.16 26.10 17.08 11.97 17.19 14.82%
DPS 16.67 16.67 11.15 7.08 14.83 2.48 4.09 26.37%
NAPS 3.2669 2.967 2.4597 2.0762 1.8726 1.9245 1.3632 15.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.45 4.16 6.80 6.55 3.94 3.32 3.52 -
P/RPS 2.49 0.46 0.33 0.34 0.25 0.29 0.25 46.65%
P/EPS 11.52 12.50 8.97 8.66 7.95 9.56 5.30 13.80%
EY 8.68 8.00 11.15 11.55 12.57 10.45 18.88 -12.14%
DY 3.67 4.81 4.41 3.13 10.91 2.17 4.49 -3.30%
P/NAPS 1.39 1.17 1.03 1.09 0.73 0.59 0.67 12.92%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 23/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 6.00 4.12 6.65 7.90 3.92 3.40 3.92 -
P/RPS 2.75 0.46 0.32 0.42 0.24 0.30 0.28 46.31%
P/EPS 12.69 12.38 8.77 10.44 7.91 9.80 5.90 13.60%
EY 7.88 8.08 11.40 9.58 12.63 10.21 16.95 -11.97%
DY 3.33 4.85 4.51 2.60 10.97 2.12 4.03 -3.12%
P/NAPS 1.53 1.16 1.00 1.31 0.72 0.61 0.74 12.86%

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