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

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.59%
YoY- 66.91%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 6,583,679 10,901,960 10,464,214 8,619,489 6,732,309 4,923,589 6,168,999 1.08%
PBT 499,857 705,758 710,240 653,777 383,821 401,628 296,376 9.09%
Tax 62,573 -272,372 -336,492 -328,814 -189,128 -150,583 -140,799 -
NP 562,430 433,386 373,748 324,963 194,693 251,045 155,577 23.87%
-
NP to SH 448,916 418,109 373,748 324,963 194,693 251,045 131,345 22.72%
-
Tax Rate -12.52% 38.59% 47.38% 50.29% 49.28% 37.49% 47.51% -
Total Cost 6,021,249 10,468,574 10,090,466 8,294,526 6,537,616 4,672,544 6,013,422 0.02%
-
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 237,044 172,522 112,452 217,792 441 73,605 36,783 36.39%
Div Payout % 52.80% 41.26% 30.09% 67.02% 0.23% 29.32% 28.01% -
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 8.54% 3.98% 3.57% 3.77% 2.89% 5.10% 2.52% -
ROE 10.27% 10.40% 12.26% 11.58% 6.98% 9.47% 5.39% -
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 555.22 919.22 2,132.23 1,757.09 1,371.89 1,337.61 1,677.11 -16.81%
EPS 37.86 35.25 76.16 66.24 39.67 68.20 35.71 0.97%
DPS 20.00 14.55 22.92 44.40 0.09 20.00 10.00 12.24%
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 462.79 766.34 735.57 605.90 473.24 346.10 433.64 1.08%
EPS 31.56 29.39 26.27 22.84 13.69 17.65 9.23 22.72%
DPS 16.66 12.13 7.90 15.31 0.03 5.17 2.59 36.35%
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 0.72 0.40 0.30 0.26 0.29 0.33 0.26 18.49%
P/EPS 10.57 10.55 8.54 6.97 9.93 6.42 12.38 -2.59%
EY 9.46 9.48 11.72 14.34 10.07 15.57 8.08 2.66%
DY 5.00 3.91 3.53 9.61 0.02 4.57 2.26 14.14%
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 0.84 0.45 0.29 0.31 0.29 0.34 0.26 21.57%
P/EPS 12.36 11.74 8.01 8.23 9.93 6.74 12.32 0.05%
EY 8.09 8.52 12.48 12.15 10.07 14.83 8.12 -0.06%
DY 4.27 3.51 3.76 8.15 0.02 4.35 2.27 11.09%
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