[PPB] YoY TTM 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- 7.58%

YoY- 58.38%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	4,786,601	10,504,178	10,867,394	8,949,872	7,508,162	5,054,683	5,564,245	-2.47%
YoY %	-54.43%	-3.34%	21.43%	19.20%	48.54%	-9.16%	-	-
Horiz. %	86.02%	188.78%	195.31%	160.85%	134.94%	90.84%	100.00%	-
PBT	469,928	657,088	707,629	692,779	430,252	383,314	265,606	9.97%
YoY %	-28.48%	-7.14%	2.14%	61.02%	12.25%	44.32%	-	-
Horiz. %	176.93%	247.39%	266.42%	260.83%	161.99%	144.32%	100.00%	-
Tax	164,574	-202,736	-339,808	-343,174	-209,518	-168,368	-115,802	-
YoY %	181.18%	40.34%	0.98%	-63.79%	-24.44%	-45.39%	-	-
Horiz. %	-142.12%	175.07%	293.44%	296.35%	180.93%	145.39%	100.00%	-
NP	634,502	454,352	367,821	349,605	220,734	214,946	149,804	27.18%
YoY %	39.65%	23.53%	5.21%	58.38%	2.69%	43.48%	-	-
Horiz. %	423.55%	303.30%	245.53%	233.37%	147.35%	143.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	515,574	419,071	367,821	349,605	220,734	214,946	125,572	26.52%
YoY %	23.03%	13.93%	5.21%	58.38%	2.69%	71.17%	-	-
Horiz. %	410.58%	333.73%	292.92%	278.41%	175.78%	171.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-35.02%	30.85%	48.02%	49.54%	48.70%	43.92%	43.60%	-
YoY %	-213.52%	-35.76%	-3.07%	1.72%	10.88%	0.73%	-	-
Horiz. %	-80.32%	70.76%	110.14%	113.62%	111.70%	100.73%	100.00%	-
Total Cost	4,152,099	10,049,826	10,499,573	8,600,267	7,287,428	4,839,737	5,414,441	-4.32%
YoY %	-58.68%	-4.28%	22.08%	18.02%	50.57%	-10.61%	-	-
Horiz. %	76.69%	185.61%	193.92%	158.84%	134.59%	89.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	10.51%	25.97%	13.51%	0.71%	5.70%	5.19%	-	-
Horiz. %	176.93%	160.11%	127.10%	111.98%	111.19%	105.19%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	237,044	118,587	181,495	217,792	123,098	73,605	36,783	36.39%
YoY %	99.89%	-34.66%	-16.67%	76.93%	67.24%	100.11%	-	-
Horiz. %	644.44%	322.40%	493.42%	592.10%	334.66%	200.11%	100.00%	-
Div Payout %	45.98%	28.30%	49.34%	62.30%	55.77%	34.24%	29.29%	-
YoY %	62.47%	-42.64%	-20.80%	11.71%	62.88%	16.90%	-	-
Horiz. %	156.98%	96.62%	168.45%	212.70%	190.41%	116.90%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
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%
YoY %	10.51%	25.97%	13.51%	0.71%	5.70%	5.19%	-	-
Horiz. %	176.93%	160.11%	127.10%	111.98%	111.19%	105.19%	100.00%	-
NOSH	1,185,453	1,185,024	539,348	490,687	490,627	367,877	367,919	21.52%
YoY %	0.04%	119.71%	9.92%	0.01%	33.37%	-0.01%	-	-
Horiz. %	322.20%	322.09%	146.59%	133.37%	133.35%	99.99%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	13.26%	4.33%	3.38%	3.91%	2.94%	4.25%	2.69%	-
YoY %	206.24%	28.11%	-13.55%	32.99%	-30.82%	57.99%	-	-
Horiz. %	492.94%	160.97%	125.65%	145.35%	109.29%	157.99%	100.00%	-
ROE	11.45%	10.28%	11.37%	12.26%	7.80%	8.03%	4.93%	-
YoY %	11.38%	-9.59%	-7.26%	57.18%	-2.86%	62.88%	-	-
Horiz. %	232.25%	208.52%	230.63%	248.68%	158.22%	162.88%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	403.78	886.41	2,014.91	1,823.95	1,530.32	1,374.01	1,512.35	-19.74%
YoY %	-54.45%	-56.01%	10.47%	19.19%	11.38%	-9.15%	-	-
Horiz. %	26.70%	58.61%	133.23%	120.60%	101.19%	90.85%	100.00%	-
EPS	43.49	35.36	68.20	71.25	44.99	58.43	34.13	4.12%
YoY %	22.99%	-48.15%	-4.28%	58.37%	-23.00%	71.20%	-	-
Horiz. %	127.42%	103.60%	199.82%	208.76%	131.82%	171.20%	100.00%	-
DPS	20.00	10.01	33.65	44.40	25.09	20.00	10.00	12.24%
YoY %	99.80%	-70.25%	-24.21%	76.96%	25.45%	100.00%	-	-
Horiz. %	200.00%	100.10%	336.50%	444.00%	250.90%	200.00%	100.00%	-
NAPS	3.80	3.44	6.00	5.81	5.77	7.28	6.92	-9.50%
YoY %	10.47%	-42.67%	3.27%	0.69%	-20.74%	5.20%	-	-
Horiz. %	54.91%	49.71%	86.71%	83.96%	83.38%	105.20%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 490,687
RPS	336.47	738.38	763.91	629.12	527.78	355.31	391.13	-2.47%
YoY %	-54.43%	-3.34%	21.43%	19.20%	48.54%	-9.16%	-	-
Horiz. %	86.03%	188.78%	195.31%	160.85%	134.94%	90.84%	100.00%	-
EPS	36.24	29.46	25.86	24.58	15.52	15.11	8.83	26.51%
YoY %	23.01%	13.92%	5.21%	58.38%	2.71%	71.12%	-	-
Horiz. %	410.42%	333.64%	292.87%	278.37%	175.76%	171.12%	100.00%	-
DPS	16.66	8.34	12.76	15.31	8.65	5.17	2.59	36.35%
YoY %	99.76%	-34.64%	-16.66%	76.99%	67.31%	99.61%	-	-
Horiz. %	643.24%	322.01%	492.66%	591.12%	333.98%	199.61%	100.00%	-
NAPS	3.1665	2.8655	2.2748	2.004	1.99	1.8826	1.7897	9.97%
YoY %	10.50%	25.97%	13.51%	0.70%	5.70%	5.19%	-	-
Horiz. %	176.93%	160.11%	127.11%	111.97%	111.19%	105.19%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	1.09	0.48	0.33	0.29	0.25	0.31	0.26	26.96%
YoY %	127.08%	45.45%	13.79%	16.00%	-19.35%	19.23%	-	-
Horiz. %	419.23%	184.62%	126.92%	111.54%	96.15%	119.23%	100.00%	-
P/EPS	10.12	11.99	9.60	7.44	8.54	7.19	11.60	-2.24%
YoY %	-15.60%	24.90%	29.03%	-12.88%	18.78%	-38.02%	-	-
Horiz. %	87.24%	103.36%	82.76%	64.14%	73.62%	61.98%	100.00%	-
EY	9.88	8.34	10.41	13.44	11.72	13.91	8.62	2.29%
YoY %	18.47%	-19.88%	-22.54%	14.68%	-15.74%	61.37%	-	-
Horiz. %	114.62%	96.75%	120.77%	155.92%	135.96%	161.37%	100.00%	-
DY	4.55	2.36	5.14	8.38	6.53	4.76	2.53	10.27%
YoY %	92.80%	-54.09%	-38.66%	28.33%	37.18%	88.14%	-	-
Horiz. %	179.84%	93.28%	203.16%	331.23%	258.10%	188.14%	100.00%	-
P/NAPS	1.16	1.23	1.09	0.91	0.67	0.58	0.57	12.56%
YoY %	-5.69%	12.84%	19.78%	35.82%	15.52%	1.75%	-	-
Horiz. %	203.51%	215.79%	191.23%	159.65%	117.54%	101.75%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	1.16	0.47	0.33	0.32	0.27	0.32	0.27	27.48%
YoY %	146.81%	42.42%	3.12%	18.52%	-15.62%	18.52%	-	-
Horiz. %	429.63%	174.07%	122.22%	118.52%	100.00%	118.52%	100.00%	-
P/EPS	10.76	11.82	9.68	8.07	9.11	7.60	11.84	-1.58%
YoY %	-8.97%	22.11%	19.95%	-11.42%	19.87%	-35.81%	-	-
Horiz. %	90.88%	99.83%	81.76%	68.16%	76.94%	64.19%	100.00%	-
EY	9.29	8.46	10.33	12.39	10.97	13.16	8.45	1.59%
YoY %	9.81%	-18.10%	-16.63%	12.94%	-16.64%	55.74%	-	-
Horiz. %	109.94%	100.12%	122.25%	146.63%	129.82%	155.74%	100.00%	-
DY	4.27	2.39	5.10	7.72	6.12	4.50	2.48	9.47%
YoY %	78.66%	-53.14%	-33.94%	26.14%	36.00%	81.45%	-	-
Horiz. %	172.18%	96.37%	205.65%	311.29%	246.77%	181.45%	100.00%	-
P/NAPS	1.23	1.22	1.10	0.99	0.71	0.61	0.58	13.34%
YoY %	0.82%	10.91%	11.11%	39.44%	16.39%	5.17%	-	-
Horiz. %	212.07%	210.34%	189.66%	170.69%	122.41%	105.17%	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