[PPB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -6.91%
YoY- 41.72%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 503,640 594,850 810,885 671,213 2,867,288 2,683,516 2,569,208 -23.76%
PBT 322,418 336,179 121,998 80,537 158,425 207,012 181,133 10.07%
Tax 31,146 25,179 -14,902 103,911 -33,725 -74,445 -81,409 -
NP 353,564 361,358 107,096 184,448 124,700 132,567 99,724 23.46%
-
NP to SH 351,525 363,280 119,551 153,166 108,075 132,567 99,724 23.34%
-
Tax Rate -9.66% -7.49% 12.21% -129.02% 21.29% 35.96% 44.94% -
Total Cost 150,076 233,492 703,789 486,765 2,742,588 2,550,949 2,469,484 -37.27%
-
Net Worth 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 29.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 806,195 213,415 296,194 177,824 177,754 59,287 63,376 52.72%
Div Payout % 229.34% 58.75% 247.76% 116.10% 164.47% 44.72% 63.55% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 3,924,836 2,952,968 29.71%
NOSH 1,185,581 1,185,642 1,184,776 1,185,495 1,185,032 592,875 490,526 15.82%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 70.20% 60.75% 13.21% 27.48% 4.35% 4.94% 3.88% -
ROE 2.50% 2.97% 1.12% 3.30% 2.16% 3.38% 3.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.48 50.17 68.44 56.62 241.96 452.63 523.77 -34.18%
EPS 29.65 30.64 10.08 12.92 9.12 22.36 20.33 6.48%
DPS 68.00 18.00 25.00 15.00 15.00 10.00 12.92 31.85%
NAPS 11.88 10.32 9.00 3.92 4.23 6.62 6.02 11.98%
Adjusted Per Share Value based on latest NOSH - 1,185,495
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.40 41.81 57.00 47.18 201.55 188.63 180.60 -23.76%
EPS 24.71 25.54 8.40 10.77 7.60 9.32 7.01 23.34%
DPS 56.67 15.00 20.82 12.50 12.50 4.17 4.45 52.75%
NAPS 9.9007 8.601 7.4954 3.2667 3.5236 2.7589 2.0758 29.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 15.96 9.30 11.00 5.45 4.16 6.80 6.55 -
P/RPS 37.57 18.54 16.07 9.63 1.72 1.50 1.25 76.23%
P/EPS 53.83 30.35 109.01 42.18 45.61 30.41 32.22 8.92%
EY 1.86 3.29 0.92 2.37 2.19 3.29 3.10 -8.15%
DY 4.26 1.94 2.27 2.75 3.61 1.47 1.97 13.70%
P/NAPS 1.34 0.90 1.22 1.39 0.98 1.03 1.09 3.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 23/02/05 27/02/04 -
Price 16.16 9.70 10.80 6.00 4.12 6.65 7.90 -
P/RPS 38.04 19.33 15.78 10.60 1.70 1.47 1.51 71.13%
P/EPS 54.50 31.66 107.03 46.44 45.18 29.74 38.86 5.79%
EY 1.83 3.16 0.93 2.15 2.21 3.36 2.57 -5.49%
DY 4.21 1.86 2.31 2.50 3.64 1.50 1.64 16.99%
P/NAPS 1.36 0.94 1.20 1.53 0.97 1.00 1.31 0.62%

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