[PPB] YoY 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- 20.01%
YoY- 31.51%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 706,798 2,503,876 2,901,658 2,498,478 2,168,095 1,392,242 1,261,148 -9.19%
PBT 115,475 145,404 194,074 196,685 157,683 111,252 129,566 -1.89%
Tax 74,484 -27,517 -97,153 -93,837 -79,477 -59,087 -41,302 -
NP 189,959 117,887 96,921 102,848 78,206 52,165 88,264 13.61%
-
NP to SH 164,541 97,883 96,921 102,848 78,206 52,165 88,264 10.93%
-
Tax Rate -64.50% 18.92% 50.06% 47.71% 50.40% 53.11% 31.88% -
Total Cost 516,839 2,385,989 2,804,737 2,395,630 2,089,889 1,340,077 1,172,884 -12.76%
-
Net Worth 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 2,678,146 2,546,006 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 - - 53,934 - 122,656 - - -
Div Payout % - - 55.65% - 156.84% - - -
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 4,504,724 4,076,483 3,236,093 2,850,891 2,830,919 2,678,146 2,546,006 9.97%
NOSH 1,185,453 1,185,024 539,348 490,687 490,627 367,877 367,919 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 26.88% 4.71% 3.34% 4.12% 3.61% 3.75% 7.00% -
ROE 3.65% 2.40% 3.00% 3.61% 2.76% 1.95% 3.47% -
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 59.62 211.29 537.99 509.18 441.90 378.45 342.78 -25.27%
EPS 13.88 8.26 8.98 20.96 15.94 14.18 23.99 -8.71%
DPS 0.00 0.00 10.00 0.00 25.00 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 49.68 176.01 203.97 175.63 152.40 97.87 88.65 -9.19%
EPS 11.57 6.88 6.81 7.23 5.50 3.67 6.20 10.95%
DPS 0.00 0.00 3.79 0.00 8.62 0.00 0.00 -
NAPS 3.1665 2.8655 2.2748 2.004 1.99 1.8826 1.7897 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 7.38 2.01 1.22 1.04 0.87 1.11 1.16 36.10%
P/EPS 31.70 51.33 36.45 25.29 24.09 29.62 16.51 11.48%
EY 3.15 1.95 2.74 3.95 4.15 3.38 6.06 -10.32%
DY 0.00 0.00 1.53 0.00 6.51 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 7.85 1.98 1.23 1.13 0.93 1.17 1.18 37.12%
P/EPS 33.72 50.61 36.73 27.43 25.72 31.31 16.84 12.26%
EY 2.97 1.98 2.72 3.65 3.89 3.19 5.94 -10.90%
DY 0.00 0.00 1.52 0.00 6.10 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