[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
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 10,901,960 10,464,214 8,619,489 6,732,309 4,923,589 6,168,999 12.05%
PBT 705,758 710,240 653,777 383,821 401,628 296,376 18.93%
Tax -272,372 -336,492 -328,814 -189,128 -150,583 -140,799 14.09%
NP 433,386 373,748 324,963 194,693 251,045 155,577 22.72%
-
NP to SH 418,109 373,748 324,963 194,693 251,045 131,345 26.04%
-
Tax Rate 38.59% 47.38% 50.29% 49.28% 37.49% 47.51% -
Total Cost 10,468,574 10,090,466 8,294,526 6,537,616 4,672,544 6,013,422 11.71%
-
Net Worth 4,020,532 3,047,641 2,805,975 2,787,367 2,650,242 2,438,743 10.50%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 172,522 112,452 217,792 441 73,605 36,783 36.19%
Div Payout % 41.26% 30.09% 67.02% 0.23% 29.32% 28.01% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,020,532 3,047,641 2,805,975 2,787,367 2,650,242 2,438,743 10.50%
NOSH 1,185,997 490,763 490,555 490,733 368,089 367,834 26.36%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.98% 3.57% 3.77% 2.89% 5.10% 2.52% -
ROE 10.40% 12.26% 11.58% 6.98% 9.47% 5.39% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 919.22 2,132.23 1,757.09 1,371.89 1,337.61 1,677.11 -11.32%
EPS 35.25 76.16 66.24 39.67 68.20 35.71 -0.25%
DPS 14.55 22.92 44.40 0.09 20.00 10.00 7.78%
NAPS 3.39 6.21 5.72 5.68 7.20 6.63 -12.54%
Adjusted Per Share Value based on latest NOSH - 490,733
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 766.34 735.57 605.90 473.24 346.10 433.64 12.05%
EPS 29.39 26.27 22.84 13.69 17.65 9.23 26.05%
DPS 12.13 7.90 15.31 0.03 5.17 2.59 36.15%
NAPS 2.8262 2.1423 1.9724 1.9593 1.863 1.7143 10.50%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 10.55 8.54 6.97 9.93 6.42 12.38 -3.14%
EY 9.48 11.72 14.34 10.07 15.57 8.08 3.24%
DY 3.91 3.53 9.61 0.02 4.57 2.26 11.58%
P/NAPS 1.10 1.05 0.81 0.69 0.61 0.67 10.41%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 11.74 8.01 8.23 9.93 6.74 12.32 -0.95%
EY 8.52 12.48 12.15 10.07 14.83 8.12 0.96%
DY 3.51 3.76 8.15 0.02 4.35 2.27 9.10%
P/NAPS 1.22 0.98 0.95 0.69 0.64 0.66 13.06%

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