[PPB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.28%
YoY- 83.06%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 614,446 2,732,364 2,818,492 2,130,314 1,978,274 1,256,401 1,320,299 -11.96%
PBT 147,155 155,899 147,889 171,111 93,171 53,815 75,887 11.66%
Tax 66,458 -38,982 -74,618 -85,411 -46,355 -18,368 -29,172 -
NP 213,613 116,917 73,271 85,700 46,816 35,447 46,715 28.81%
-
NP to SH 155,338 101,640 73,271 85,700 46,816 35,447 46,715 22.16%
-
Tax Rate -45.16% 25.00% 50.46% 49.92% 49.75% 34.13% 38.44% -
Total Cost 400,833 2,615,447 2,745,221 2,044,614 1,931,458 1,220,954 1,273,584 -17.51%
-
Net Worth 4,372,705 4,020,532 3,047,641 2,805,975 2,787,367 2,650,242 2,438,743 10.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 59,289 59,299 49,076 44,149 441 36,808 36,783 8.27%
Div Payout % 38.17% 58.34% 66.98% 51.52% 0.94% 103.84% 78.74% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,372,705 4,020,532 3,047,641 2,805,975 2,787,367 2,650,242 2,438,743 10.21%
NOSH 1,185,786 1,185,997 490,763 490,555 490,733 368,089 367,834 21.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 34.77% 4.28% 2.60% 4.02% 2.37% 2.82% 3.54% -
ROE 3.55% 2.53% 2.40% 3.05% 1.68% 1.34% 1.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.82 230.39 574.31 434.27 403.13 341.33 358.94 -27.56%
EPS 13.10 8.57 14.93 17.47 9.54 9.63 12.70 0.51%
DPS 5.00 5.00 10.00 9.00 0.09 10.00 10.00 -10.90%
NAPS 3.6876 3.39 6.21 5.72 5.68 7.20 6.63 -9.31%
Adjusted Per Share Value based on latest NOSH - 490,555
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.19 192.07 198.12 149.75 139.06 88.32 92.81 -11.96%
EPS 10.92 7.14 5.15 6.02 3.29 2.49 3.28 22.18%
DPS 4.17 4.17 3.45 3.10 0.03 2.59 2.59 8.25%
NAPS 3.0737 2.8262 2.1423 1.9724 1.9593 1.863 1.7143 10.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.00 3.72 6.50 4.62 3.94 4.38 4.42 -
P/RPS 7.72 1.61 1.13 1.06 0.98 1.28 1.23 35.79%
P/EPS 30.53 43.41 43.54 26.45 41.30 45.48 34.80 -2.15%
EY 3.28 2.30 2.30 3.78 2.42 2.20 2.87 2.24%
DY 1.25 1.34 1.54 1.95 0.02 2.28 2.26 -9.39%
P/NAPS 1.08 1.10 1.05 0.81 0.69 0.61 0.67 8.27%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 25/08/03 15/08/02 08/08/01 11/08/00 -
Price 4.68 4.14 6.10 5.45 3.94 4.60 4.40 -
P/RPS 9.03 1.80 1.06 1.25 0.98 1.35 1.23 39.38%
P/EPS 35.73 48.31 40.86 31.20 41.30 47.77 34.65 0.51%
EY 2.80 2.07 2.45 3.21 2.42 2.09 2.89 -0.52%
DY 1.07 1.21 1.64 1.65 0.02 2.17 2.27 -11.77%
P/NAPS 1.27 1.22 0.98 0.95 0.69 0.64 0.66 11.52%

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