[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
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 4,786,601 10,504,178 10,867,394 8,949,872 7,508,162 5,054,683 5,564,245 -2.47%
PBT 469,928 657,088 707,629 692,779 430,252 383,314 265,606 9.97%
Tax 164,574 -202,736 -339,808 -343,174 -209,518 -168,368 -115,802 -
NP 634,502 454,352 367,821 349,605 220,734 214,946 149,804 27.18%
-
NP to SH 515,574 419,071 367,821 349,605 220,734 214,946 125,572 26.52%
-
Tax Rate -35.02% 30.85% 48.02% 49.54% 48.70% 43.92% 43.60% -
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%
-
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%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 237,044 118,587 181,495 217,792 123,098 73,605 36,783 36.39%
Div Payout % 45.98% 28.30% 49.34% 62.30% 55.77% 34.24% 29.29% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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%
NOSH 1,185,453 1,185,024 539,348 490,687 490,627 367,877 367,919 21.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.26% 4.33% 3.38% 3.91% 2.94% 4.25% 2.69% -
ROE 11.45% 10.28% 11.37% 12.26% 7.80% 8.03% 4.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 403.78 886.41 2,014.91 1,823.95 1,530.32 1,374.01 1,512.35 -19.74%
EPS 43.49 35.36 68.20 71.25 44.99 58.43 34.13 4.12%
DPS 20.00 10.01 33.65 44.40 25.09 20.00 10.00 12.24%
NAPS 3.80 3.44 6.00 5.81 5.77 7.28 6.92 -9.50%
Adjusted Per Share Value based on latest NOSH - 490,687
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 336.48 738.40 763.93 629.14 527.79 355.32 391.14 -2.47%
EPS 36.24 29.46 25.86 24.58 15.52 15.11 8.83 26.51%
DPS 16.66 8.34 12.76 15.31 8.65 5.17 2.59 36.35%
NAPS 3.1666 2.8656 2.2748 2.0041 1.99 1.8826 1.7897 9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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%
P/EPS 10.12 11.99 9.60 7.44 8.54 7.19 11.60 -2.24%
EY 9.88 8.34 10.41 13.44 11.72 13.91 8.62 2.29%
DY 4.55 2.36 5.14 8.38 6.53 4.76 2.53 10.27%
P/NAPS 1.16 1.23 1.09 0.91 0.67 0.58 0.57 12.56%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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%
P/EPS 10.76 11.82 9.68 8.07 9.11 7.60 11.84 -1.58%
EY 9.29 8.46 10.33 12.39 10.97 13.16 8.45 1.59%
DY 4.27 2.39 5.10 7.72 6.12 4.50 2.48 9.47%
P/NAPS 1.23 1.22 1.10 0.99 0.71 0.61 0.58 13.34%

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