[PPB] YoY TTM Result on 30-Jun-2002 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

15-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Jun-2002 [#2]

Profit Trend

QoQ- 6.2%

YoY- -22.45%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	10,901,960	10,464,214	8,619,489	6,732,309	4,923,589	6,168,999	12.05%
YoY %	4.18%	21.40%	28.03%	36.74%	-20.19%	-	-
Horiz. %	176.72%	169.63%	139.72%	109.13%	79.81%	100.00%	-
PBT	705,758	710,240	653,777	383,821	401,628	296,376	18.93%
YoY %	-0.63%	8.64%	70.33%	-4.43%	35.51%	-	-
Horiz. %	238.13%	239.64%	220.59%	129.50%	135.51%	100.00%	-
Tax	-272,372	-336,492	-328,814	-189,128	-150,583	-140,799	14.09%
YoY %	19.06%	-2.34%	-73.86%	-25.60%	-6.95%	-	-
Horiz. %	193.45%	238.99%	233.53%	134.32%	106.95%	100.00%	-
NP	433,386	373,748	324,963	194,693	251,045	155,577	22.72%
YoY %	15.96%	15.01%	66.91%	-22.45%	61.36%	-	-
Horiz. %	278.57%	240.23%	208.88%	125.14%	161.36%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	418,109	373,748	324,963	194,693	251,045	131,345	26.04%
YoY %	11.87%	15.01%	66.91%	-22.45%	91.13%	-	-
Horiz. %	318.33%	284.55%	247.41%	148.23%	191.13%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	38.59%	47.38%	50.29%	49.28%	37.49%	47.51%	-
YoY %	-18.55%	-5.79%	2.05%	31.45%	-21.09%	-	-
Horiz. %	81.23%	99.73%	105.85%	103.73%	78.91%	100.00%	-
Total Cost	10,468,574	10,090,466	8,294,526	6,537,616	4,672,544	6,013,422	11.71%
YoY %	3.75%	21.65%	26.87%	39.92%	-22.30%	-	-
Horiz. %	174.09%	167.80%	137.93%	108.72%	77.70%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	4,020,532	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	10.50%
YoY %	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	164.86%	124.97%	115.06%	114.30%	108.67%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	172,522	112,452	217,792	441	73,605	36,783	36.19%
YoY %	53.42%	-48.37%	49,285.94%	-99.40%	100.11%	-	-
Horiz. %	469.03%	305.72%	592.10%	1.20%	200.11%	100.00%	-
Div Payout %	41.26%	30.09%	67.02%	0.23%	29.32%	28.01%	-
YoY %	37.12%	-55.10%	29,039.13%	-99.22%	4.68%	-	-
Horiz. %	147.30%	107.43%	239.27%	0.82%	104.68%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	4,020,532	3,047,641	2,805,975	2,787,367	2,650,242	2,438,743	10.50%
YoY %	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	164.86%	124.97%	115.06%	114.30%	108.67%	100.00%	-
NOSH	1,185,997	490,763	490,555	490,733	368,089	367,834	26.36%
YoY %	141.66%	0.04%	-0.04%	33.32%	0.07%	-	-
Horiz. %	322.43%	133.42%	133.36%	133.41%	100.07%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.98%	3.57%	3.77%	2.89%	5.10%	2.52%	-
YoY %	11.48%	-5.31%	30.45%	-43.33%	102.38%	-	-
Horiz. %	157.94%	141.67%	149.60%	114.68%	202.38%	100.00%	-
ROE	10.40%	12.26%	11.58%	6.98%	9.47%	5.39%	-
YoY %	-15.17%	5.87%	65.90%	-26.29%	75.70%	-	-
Horiz. %	192.95%	227.46%	214.84%	129.50%	175.70%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	919.22	2,132.23	1,757.09	1,371.89	1,337.61	1,677.11	-11.32%
YoY %	-56.89%	21.35%	28.08%	2.56%	-20.24%	-	-
Horiz. %	54.81%	127.14%	104.77%	81.80%	79.76%	100.00%	-
EPS	35.25	76.16	66.24	39.67	68.20	35.71	-0.25%
YoY %	-53.72%	14.98%	66.98%	-41.83%	90.98%	-	-
Horiz. %	98.71%	213.27%	185.49%	111.09%	190.98%	100.00%	-
DPS	14.55	22.92	44.40	0.09	20.00	10.00	7.78%
YoY %	-36.52%	-48.38%	49,233.33%	-99.55%	100.00%	-	-
Horiz. %	145.50%	229.20%	444.00%	0.90%	200.00%	100.00%	-
NAPS	3.39	6.21	5.72	5.68	7.20	6.63	-12.54%
YoY %	-45.41%	8.57%	0.70%	-21.11%	8.60%	-	-
Horiz. %	51.13%	93.67%	86.27%	85.67%	108.60%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 490,733
RPS	766.34	735.57	605.90	473.24	346.10	433.64	12.05%
YoY %	4.18%	21.40%	28.03%	36.74%	-20.19%	-	-
Horiz. %	176.72%	169.63%	139.72%	109.13%	79.81%	100.00%	-
EPS	29.39	26.27	22.84	13.69	17.65	9.23	26.05%
YoY %	11.88%	15.02%	66.84%	-22.44%	91.22%	-	-
Horiz. %	318.42%	284.62%	247.45%	148.32%	191.22%	100.00%	-
DPS	12.13	7.90	15.31	0.03	5.17	2.59	36.15%
YoY %	53.54%	-48.40%	50,933.33%	-99.42%	99.61%	-	-
Horiz. %	468.34%	305.02%	591.12%	1.16%	199.61%	100.00%	-
NAPS	2.8262	2.1423	1.9724	1.9593	1.863	1.7143	10.50%
YoY %	31.92%	8.61%	0.67%	5.17%	8.67%	-	-
Horiz. %	164.86%	124.97%	115.06%	114.29%	108.67%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	3.72	6.50	4.62	3.94	4.38	4.42	-
P/RPS	0.40	0.30	0.26	0.29	0.33	0.26	8.99%
YoY %	33.33%	15.38%	-10.34%	-12.12%	26.92%	-	-
Horiz. %	153.85%	115.38%	100.00%	111.54%	126.92%	100.00%	-
P/EPS	10.55	8.54	6.97	9.93	6.42	12.38	-3.14%
YoY %	23.54%	22.53%	-29.81%	54.67%	-48.14%	-	-
Horiz. %	85.22%	68.98%	56.30%	80.21%	51.86%	100.00%	-
EY	9.48	11.72	14.34	10.07	15.57	8.08	3.24%
YoY %	-19.11%	-18.27%	42.40%	-35.32%	92.70%	-	-
Horiz. %	117.33%	145.05%	177.48%	124.63%	192.70%	100.00%	-
DY	3.91	3.53	9.61	0.02	4.57	2.26	11.58%
YoY %	10.76%	-63.27%	47,950.00%	-99.56%	102.21%	-	-
Horiz. %	173.01%	156.19%	425.22%	0.88%	202.21%	100.00%	-
P/NAPS	1.10	1.05	0.81	0.69	0.61	0.67	10.41%
YoY %	4.76%	29.63%	17.39%	13.11%	-8.96%	-	-
Horiz. %	164.18%	156.72%	120.90%	102.99%	91.04%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/05	25/08/04	25/08/03	15/08/02	08/08/01	11/08/00	-
Price	4.14	6.10	5.45	3.94	4.60	4.40	-
P/RPS	0.45	0.29	0.31	0.29	0.34	0.26	11.58%
YoY %	55.17%	-6.45%	6.90%	-14.71%	30.77%	-	-
Horiz. %	173.08%	111.54%	119.23%	111.54%	130.77%	100.00%	-
P/EPS	11.74	8.01	8.23	9.93	6.74	12.32	-0.95%
YoY %	46.57%	-2.67%	-17.12%	47.33%	-45.29%	-	-
Horiz. %	95.29%	65.02%	66.80%	80.60%	54.71%	100.00%	-
EY	8.52	12.48	12.15	10.07	14.83	8.12	0.96%
YoY %	-31.73%	2.72%	20.66%	-32.10%	82.64%	-	-
Horiz. %	104.93%	153.69%	149.63%	124.01%	182.64%	100.00%	-
DY	3.51	3.76	8.15	0.02	4.35	2.27	9.10%
YoY %	-6.65%	-53.87%	40,650.00%	-99.54%	91.63%	-	-
Horiz. %	154.63%	165.64%	359.03%	0.88%	191.63%	100.00%	-
P/NAPS	1.22	0.98	0.95	0.69	0.64	0.66	13.06%
YoY %	24.49%	3.16%	37.68%	7.81%	-3.03%	-	-
Horiz. %	184.85%	148.48%	143.94%	104.55%	96.97%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos