[PPB] YoY TTM Result on 31-Dec-2005 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -5.84%

YoY- -1.52%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	3,224,536	2,989,442	2,590,526	10,687,950	10,981,702	9,319,768	7,857,980	-13.78%
YoY %	7.86%	15.40%	-75.76%	-2.67%	17.83%	18.60%	-	-
Horiz. %	41.04%	38.04%	32.97%	136.01%	139.75%	118.60%	100.00%	-
PBT	1,370,291	563,936	392,040	608,501	733,508	707,360	506,849	18.01%
YoY %	142.99%	43.85%	-35.57%	-17.04%	3.70%	39.56%	-	-
Horiz. %	270.35%	111.26%	77.35%	120.06%	144.72%	139.56%	100.00%	-
Tax	-76,868	6,485,367	302,210	-162,016	-332,844	-336,107	-258,073	-18.26%
YoY %	-101.19%	2,045.98%	286.53%	51.32%	0.97%	-30.24%	-	-
Horiz. %	29.79%	-2,513.00%	-117.10%	62.78%	128.97%	130.24%	100.00%	-
NP	1,293,423	7,049,303	694,250	446,485	400,664	371,253	248,776	31.58%
YoY %	-81.65%	915.38%	55.49%	11.44%	7.92%	49.23%	-	-
Horiz. %	519.91%	2,833.59%	279.07%	179.47%	161.05%	149.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,286,508	7,019,756	560,665	394,579	400,664	371,253	248,776	31.46%
YoY %	-81.67%	1,152.04%	42.09%	-1.52%	7.92%	49.23%	-	-
Horiz. %	517.14%	2,821.72%	225.37%	158.61%	161.05%	149.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.61%	-1,150.02%	-77.09%	26.63%	45.38%	47.52%	50.92%	-
YoY %	100.49%	-1,391.79%	-389.49%	-41.32%	-4.50%	-6.68%	-	-
Horiz. %	11.02%	-2,258.48%	-151.39%	52.30%	89.12%	93.32%	100.00%	-
Total Cost	1,931,113	-4,059,861	1,896,276	10,241,465	10,581,038	8,948,515	7,609,204	-20.41%
YoY %	147.57%	-314.10%	-81.48%	-3.21%	18.24%	17.60%	-	-
Horiz. %	25.38%	-53.35%	24.92%	134.59%	139.06%	117.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	2,791,030	27.90%
YoY %	14.75%	129.45%	-7.29%	40.91%	20.46%	5.80%	-	-
Horiz. %	438.40%	382.04%	166.50%	179.60%	127.45%	105.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	1,007,694	355,469	237,113	237,054	162,298	107,525	217,808	29.05%
YoY %	183.48%	49.92%	0.02%	46.06%	50.94%	-50.63%	-	-
Horiz. %	462.65%	163.20%	108.86%	108.84%	74.51%	49.37%	100.00%	-
Div Payout %	78.33%	5.06%	42.29%	60.08%	40.51%	28.96%	87.55%	-
YoY %	1,448.02%	-88.03%	-29.61%	48.31%	39.88%	-66.92%	-	-
Horiz. %	89.47%	5.78%	48.30%	68.62%	46.27%	33.08%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	2,791,030	27.90%
YoY %	14.75%	129.45%	-7.29%	40.91%	20.46%	5.80%	-	-
Horiz. %	438.40%	382.04%	166.50%	179.60%	127.45%	105.80%	100.00%	-
NOSH	1,185,642	1,184,776	1,185,495	1,185,032	592,875	490,526	490,515	15.83%
YoY %	0.07%	-0.06%	0.04%	99.88%	20.87%	0.00%	-	-
Horiz. %	241.71%	241.54%	241.68%	241.59%	120.87%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	40.11%	235.81%	26.80%	4.18%	3.65%	3.98%	3.17%	-
YoY %	-82.99%	779.89%	541.15%	14.52%	-8.29%	25.55%	-	-
Horiz. %	1,265.30%	7,438.80%	845.43%	131.86%	115.14%	125.55%	100.00%	-
ROE	10.51%	65.83%	12.06%	7.87%	11.26%	12.57%	8.91%	-
YoY %	-84.03%	445.85%	53.24%	-30.11%	-10.42%	41.08%	-	-
Horiz. %	117.96%	738.83%	135.35%	88.33%	126.37%	141.08%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	271.97	252.32	218.52	901.91	1,852.28	1,899.95	1,601.99	-25.56%
YoY %	7.79%	15.47%	-75.77%	-51.31%	-2.51%	18.60%	-	-
Horiz. %	16.98%	15.75%	13.64%	56.30%	115.62%	118.60%	100.00%	-
EPS	108.51	592.50	47.29	33.30	67.58	75.68	50.72	13.50%
YoY %	-81.69%	1,152.91%	42.01%	-50.73%	-10.70%	49.21%	-	-
Horiz. %	213.94%	1,168.18%	93.24%	65.65%	133.24%	149.21%	100.00%	-
DPS	85.00	30.00	20.00	20.00	27.37	21.92	44.40	11.41%
YoY %	183.33%	50.00%	0.00%	-26.93%	24.86%	-50.63%	-	-
Horiz. %	191.44%	67.57%	45.05%	45.05%	61.64%	49.37%	100.00%	-
NAPS	10.32	9.00	3.92	4.23	6.00	6.02	5.69	10.42%
YoY %	14.67%	129.59%	-7.33%	-29.50%	-0.33%	5.80%	-	-
Horiz. %	181.37%	158.17%	68.89%	74.34%	105.45%	105.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,032
RPS	226.67	210.14	182.10	751.30	771.95	655.12	552.37	-13.78%
YoY %	7.87%	15.40%	-75.76%	-2.68%	17.83%	18.60%	-	-
Horiz. %	41.04%	38.04%	32.97%	136.01%	139.75%	118.60%	100.00%	-
EPS	90.43	493.45	39.41	27.74	28.16	26.10	17.49	31.46%
YoY %	-81.67%	1,152.09%	42.07%	-1.49%	7.89%	49.23%	-	-
Horiz. %	517.04%	2,821.33%	225.33%	158.60%	161.01%	149.23%	100.00%	-
DPS	70.83	24.99	16.67	16.66	11.41	7.56	15.31	29.05%
YoY %	183.43%	49.91%	0.06%	46.01%	50.93%	-50.62%	-	-
Horiz. %	462.64%	163.23%	108.88%	108.82%	74.53%	49.38%	100.00%	-
NAPS	8.601	7.4954	3.2667	3.5236	2.5005	2.0758	1.9619	27.90%
YoY %	14.75%	129.45%	-7.29%	40.92%	20.46%	5.81%	-	-
Horiz. %	438.40%	382.05%	166.51%	179.60%	127.45%	105.81%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	9.30	11.00	5.45	4.16	6.80	6.55	3.94	-
P/RPS	3.42	4.36	2.49	0.46	0.37	0.34	0.25	54.58%
YoY %	-21.56%	75.10%	441.30%	24.32%	8.82%	36.00%	-	-
Horiz. %	1,368.00%	1,744.00%	996.00%	184.00%	148.00%	136.00%	100.00%	-
P/EPS	8.57	1.86	11.52	12.49	10.06	8.65	7.77	1.64%
YoY %	360.75%	-83.85%	-7.77%	24.16%	16.30%	11.33%	-	-
Horiz. %	110.30%	23.94%	148.26%	160.75%	129.47%	111.33%	100.00%	-
EY	11.67	53.86	8.68	8.00	9.94	11.55	12.87	-1.61%
YoY %	-78.33%	520.51%	8.50%	-19.52%	-13.94%	-10.26%	-	-
Horiz. %	90.68%	418.49%	67.44%	62.16%	77.23%	89.74%	100.00%	-
DY	9.14	2.73	3.67	4.81	4.03	3.35	11.27	-3.42%
YoY %	234.80%	-25.61%	-23.70%	19.35%	20.30%	-70.28%	-	-
Horiz. %	81.10%	24.22%	32.56%	42.68%	35.76%	29.72%	100.00%	-
P/NAPS	0.90	1.22	1.39	0.98	1.13	1.09	0.69	4.52%
YoY %	-26.23%	-12.23%	41.84%	-13.27%	3.67%	57.97%	-	-
Horiz. %	130.43%	176.81%	201.45%	142.03%	163.77%	157.97%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	29/02/08	27/02/07	28/02/06	23/02/05	27/02/04	28/02/03	-
Price	9.70	10.80	6.00	4.12	6.65	7.90	3.92	-
P/RPS	3.57	4.28	2.75	0.46	0.36	0.42	0.24	56.75%
YoY %	-16.59%	55.64%	497.83%	27.78%	-14.29%	75.00%	-	-
Horiz. %	1,487.50%	1,783.33%	1,145.83%	191.67%	150.00%	175.00%	100.00%	-
P/EPS	8.94	1.82	12.69	12.37	9.84	10.44	7.73	2.45%
YoY %	391.21%	-85.66%	2.59%	25.71%	-5.75%	35.06%	-	-
Horiz. %	115.65%	23.54%	164.17%	160.03%	127.30%	135.06%	100.00%	-
EY	11.19	54.86	7.88	8.08	10.16	9.58	12.94	-2.39%
YoY %	-79.60%	596.19%	-2.48%	-20.47%	6.05%	-25.97%	-	-
Horiz. %	86.48%	423.96%	60.90%	62.44%	78.52%	74.03%	100.00%	-
DY	8.76	2.78	3.33	4.86	4.12	2.77	11.33	-4.19%
YoY %	215.11%	-16.52%	-31.48%	17.96%	48.74%	-75.55%	-	-
Horiz. %	77.32%	24.54%	29.39%	42.89%	36.36%	24.45%	100.00%	-
P/NAPS	0.94	1.20	1.53	0.97	1.11	1.31	0.69	5.28%
YoY %	-21.67%	-21.57%	57.73%	-12.61%	-15.27%	89.86%	-	-
Horiz. %	136.23%	173.91%	221.74%	140.58%	160.87%	189.86%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

ADX

10 Mins

SELL

2024-05-17 16:30:00

EMA 5

30 Mins

SELL

2024-05-17 16:30:00

OBV

30 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 16:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

411

HLIND

HONG LEONG INDUSTRIES BHD

363

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

259

MAYBANK

MALAYAN BANKING BHD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More