[PPB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

23-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- 49.45%

YoY- 7.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Cumulative Result
Revenue	2,989,442	2,590,526	10,687,950	10,999,682	9,319,768	7,857,980	5,629,093	-10.00%
YoY %	15.40%	-75.76%	-2.83%	18.03%	18.60%	39.60%	-	-
Horiz. %	53.11%	46.02%	189.87%	195.41%	165.56%	139.60%	100.00%	-
PBT	563,936	392,040	608,501	733,508	707,360	500,747	321,566	9.80%
YoY %	43.85%	-35.57%	-17.04%	3.70%	41.26%	55.72%	-	-
Horiz. %	175.37%	121.92%	189.23%	228.10%	219.97%	155.72%	100.00%	-
Tax	6,438,576	302,210	-140,266	-332,844	-336,107	-257,751	-151,264	-
YoY %	2,030.50%	315.45%	57.86%	0.97%	-30.40%	-70.40%	-	-
Horiz. %	-4,256.52%	-199.79%	92.73%	220.04%	222.20%	170.40%	100.00%	-
NP	7,002,512	694,250	468,235	400,664	371,253	242,996	170,302	85.73%
YoY %	908.64%	48.27%	16.86%	7.92%	52.78%	42.69%	-	-
Horiz. %	4,111.82%	407.66%	274.94%	235.27%	218.00%	142.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,972,965	560,665	394,579	400,664	371,253	242,996	170,302	85.59%
YoY %	1,143.70%	42.09%	-1.52%	7.92%	52.78%	42.69%	-	-
Horiz. %	4,094.47%	329.22%	231.69%	235.27%	218.00%	142.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,141.72%	-77.09%	23.05%	45.38%	47.52%	51.47%	47.04%	-
YoY %	-1,381.02%	-434.45%	-49.21%	-4.50%	-7.67%	9.42%	-	-
Horiz. %	-2,427.13%	-163.88%	49.00%	96.47%	101.02%	109.42%	100.00%	-
Total Cost	-4,013,070	1,896,276	10,219,715	10,599,018	8,948,515	7,614,984	5,458,791	-
YoY %	-311.63%	-81.44%	-3.58%	18.44%	17.51%	39.50%	-	-
Horiz. %	-73.52%	34.74%	187.22%	194.16%	163.93%	139.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	2,664,026	2,737,784	26.87%
YoY %	145.90%	10.11%	20.62%	18.47%	10.87%	-2.69%	-	-
Horiz. %	417.42%	169.75%	154.17%	127.81%	107.88%	97.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	355,647	237,117	237,126	158,574	100,675	210,963	35,326	46.91%
YoY %	49.99%	-0.00%	49.54%	57.51%	-52.28%	497.19%	-	-
Horiz. %	1,006.76%	671.23%	671.25%	448.89%	284.99%	597.19%	100.00%	-
Div Payout %	5.10%	42.29%	60.10%	39.58%	27.12%	86.82%	20.74%	-
YoY %	-87.94%	-29.63%	51.84%	45.94%	-68.76%	318.61%	-	-
Horiz. %	24.59%	203.91%	289.78%	190.84%	130.76%	418.61%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	2,664,026	2,737,784	26.87%
YoY %	145.90%	10.11%	20.62%	18.47%	10.87%	-2.69%	-	-
Horiz. %	417.42%	169.75%	154.17%	127.81%	107.88%	97.31%	100.00%	-
NOSH	1,185,492	1,185,588	1,185,634	528,580	490,621	490,612	490,642	15.83%
YoY %	-0.01%	-0.00%	124.31%	7.74%	0.00%	-0.01%	-	-
Horiz. %	241.62%	241.64%	241.65%	107.73%	100.00%	99.99%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	234.24%	26.80%	4.38%	3.64%	3.98%	3.09%	3.03%	-
YoY %	774.03%	511.87%	20.33%	-8.54%	28.80%	1.98%	-	-
Horiz. %	7,730.69%	884.49%	144.55%	120.13%	131.35%	101.98%	100.00%	-
ROE	61.02%	12.06%	9.35%	11.45%	12.57%	9.12%	6.22%	-
YoY %	405.97%	28.98%	-18.34%	-8.91%	37.83%	46.62%	-	-
Horiz. %	981.03%	193.89%	150.32%	184.08%	202.09%	146.62%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	252.17	218.50	901.45	2,080.99	1,899.59	1,601.67	1,147.29	-22.30%
YoY %	15.41%	-75.76%	-56.68%	9.55%	18.60%	39.60%	-	-
Horiz. %	21.98%	19.04%	78.57%	181.38%	165.57%	139.60%	100.00%	-
EPS	588.19	47.29	33.28	75.80	75.67	49.53	34.71	60.23%
YoY %	1,143.79%	42.10%	-56.09%	0.17%	52.78%	42.70%	-	-
Horiz. %	1,694.58%	136.24%	95.88%	218.38%	218.01%	142.70%	100.00%	-
DPS	30.00	20.00	20.00	30.00	20.52	43.00	7.20	26.83%
YoY %	50.00%	0.00%	-33.33%	46.20%	-52.28%	497.22%	-	-
Horiz. %	416.67%	277.78%	277.78%	416.67%	285.00%	597.22%	100.00%	-
NAPS	9.64	3.92	3.56	6.62	6.02	5.43	5.58	9.53%
YoY %	145.92%	10.11%	-46.22%	9.97%	10.87%	-2.69%	-	-
Horiz. %	172.76%	70.25%	63.80%	118.64%	107.89%	97.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 592,875
RPS	210.14	182.10	751.30	773.21	655.12	552.37	395.69	-10.00%
YoY %	15.40%	-75.76%	-2.83%	18.03%	18.60%	39.60%	-	-
Horiz. %	53.11%	46.02%	189.87%	195.41%	165.56%	139.60%	100.00%	-
EPS	490.16	39.41	27.74	28.16	26.10	17.08	11.97	85.60%
YoY %	1,143.75%	42.07%	-1.49%	7.89%	52.81%	42.69%	-	-
Horiz. %	4,094.90%	329.24%	231.75%	235.25%	218.05%	142.69%	100.00%	-
DPS	25.00	16.67	16.67	11.15	7.08	14.83	2.48	46.95%
YoY %	49.97%	0.00%	49.51%	57.49%	-52.26%	497.98%	-	-
Horiz. %	1,008.06%	672.18%	672.18%	449.60%	285.48%	597.98%	100.00%	-
NAPS	8.0333	3.2669	2.967	2.4597	2.0762	1.8726	1.9245	26.87%
YoY %	145.90%	10.11%	20.62%	18.47%	10.87%	-2.70%	-	-
Horiz. %	417.42%	169.75%	154.17%	127.81%	107.88%	97.30%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	11.00	5.45	4.16	6.80	6.55	3.94	3.32	-
P/RPS	4.36	2.49	0.46	0.33	0.34	0.25	0.29	57.06%
YoY %	75.10%	441.30%	39.39%	-2.94%	36.00%	-13.79%	-	-
Horiz. %	1,503.45%	858.62%	158.62%	113.79%	117.24%	86.21%	100.00%	-
P/EPS	1.87	11.52	12.50	8.97	8.66	7.95	9.56	-23.80%
YoY %	-83.77%	-7.84%	39.35%	3.58%	8.93%	-16.84%	-	-
Horiz. %	19.56%	120.50%	130.75%	93.83%	90.59%	83.16%	100.00%	-
EY	53.47	8.68	8.00	11.15	11.55	12.57	10.45	31.25%
YoY %	516.01%	8.50%	-28.25%	-3.46%	-8.11%	20.29%	-	-
Horiz. %	511.67%	83.06%	76.56%	106.70%	110.53%	120.29%	100.00%	-
DY	2.73	3.67	4.81	4.41	3.13	10.91	2.17	3.89%
YoY %	-25.61%	-23.70%	9.07%	40.89%	-71.31%	402.76%	-	-
Horiz. %	125.81%	169.12%	221.66%	203.23%	144.24%	502.76%	100.00%	-
P/NAPS	1.14	1.39	1.17	1.03	1.09	0.73	0.59	11.59%
YoY %	-17.99%	18.80%	13.59%	-5.50%	49.32%	23.73%	-	-
Horiz. %	193.22%	235.59%	198.31%	174.58%	184.75%	123.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	27/02/07	28/02/06	23/02/05	27/02/04	28/02/03	28/02/02	-
Price	10.80	6.00	4.12	6.65	7.90	3.92	3.40	-
P/RPS	4.28	2.75	0.46	0.32	0.42	0.24	0.30	55.70%
YoY %	55.64%	497.83%	43.75%	-23.81%	75.00%	-20.00%	-	-
Horiz. %	1,426.67%	916.67%	153.33%	106.67%	140.00%	80.00%	100.00%	-
P/EPS	1.84	12.69	12.38	8.77	10.44	7.91	9.80	-24.31%
YoY %	-85.50%	2.50%	41.16%	-16.00%	31.98%	-19.29%	-	-
Horiz. %	18.78%	129.49%	126.33%	89.49%	106.53%	80.71%	100.00%	-
EY	54.46	7.88	8.08	11.40	9.58	12.63	10.21	32.16%
YoY %	591.12%	-2.48%	-29.12%	19.00%	-24.15%	23.70%	-	-
Horiz. %	533.40%	77.18%	79.14%	111.66%	93.83%	123.70%	100.00%	-
DY	2.78	3.33	4.85	4.51	2.60	10.97	2.12	4.61%
YoY %	-16.52%	-31.34%	7.54%	73.46%	-76.30%	417.45%	-	-
Horiz. %	131.13%	157.08%	228.77%	212.74%	122.64%	517.45%	100.00%	-
P/NAPS	1.12	1.53	1.16	1.00	1.31	0.72	0.61	10.65%
YoY %	-26.80%	31.90%	16.00%	-23.66%	81.94%	18.03%	-	-
Horiz. %	183.61%	250.82%	190.16%	163.93%	214.75%	118.03%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:40:00

ADX

5 Mins

SELL

2024-05-17 12:30:00

EMA 5

10 Mins

SELL

2024-05-17 12:00:00

EMA 5

Hourly

SELL

2024-05-17 11:45:00

EMA 5

5 Mins

SELL

2024-05-17 11:35:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

669

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

HLIND

HONG LEONG INDUSTRIES BHD

469

MBSB

MALAYSIA BUILDING SOCIETY BHD

415

PTRANS

PERAK TRANSIT BERHAD

410

HARTA

HARTALEGA HOLDINGS BHD

382

MYEG

MY E.G. SERVICES BHD

363

NOTION

NOTION VTEC BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

Daily Stocks

INGENIEU-WB

0.015

+0.01

639,554,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,781,900

INGENIEU

0.09

+0.015

272,921,600

INIX-OR

0.02

0.00

141,839,900

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

107,175,800

DSONIC

0.535

+0.06

95,922,900

DNEX

0.445

+0.045

79,437,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

35.98

+2.48

397,100

ALLIANZ

23.20

+1.12

60,500

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.34

+0.58

191,500

KESM

6.60

+0.30

93,800

TOYOVEN

1.16

+0.225

3,408,300

DKSH

5.23

+0.22

369,200

YTLPOWR

5.39

+0.21

15,455,600

HUMEIND

3.44

+0.21

2,135,800

GCB

3.59

+0.20

5,203,100

More gainer Stocks

AJI

15.80

-0.32

188,300

PANAMY

19.40

-0.30

40,200

UTDPLT

25.96

-0.24

97,300

CARZO

0.105

-0.195

50,000

ORIENT

6.97

-0.18

1,220,900

SAM

5.72

-0.12

417,800

KLK

22.40

-0.12

298,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

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