[PPB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.99%
YoY- 56.05%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,701,597 10,988,088 9,776,036 8,467,449 6,010,436 4,987,487 4,848,700 10.23%
PBT 508,601 697,748 733,462 575,837 344,465 423,700 220,489 14.93%
Tax -42,867 -308,008 -347,285 -289,758 -161,141 -161,387 -111,627 -14.73%
NP 465,734 389,740 386,177 286,079 183,324 262,313 108,862 27.39%
-
NP to SH 395,218 389,740 386,177 286,079 183,324 262,313 84,630 29.27%
-
Tax Rate 8.43% 44.14% 47.35% 50.32% 46.78% 38.09% 50.63% -
Total Cost 8,235,863 10,598,348 9,389,859 8,181,370 5,827,112 4,725,174 4,739,838 9.64%
-
Net Worth 4,346,497 3,557,505 3,041,137 2,767,669 2,786,799 2,613,952 2,582,419 9.06%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 237,054 162,298 107,525 217,808 36,808 73,580 - -
Div Payout % 59.98% 41.64% 27.84% 76.14% 20.08% 28.05% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,346,497 3,557,505 3,041,137 2,767,669 2,786,799 2,613,952 2,582,419 9.06%
NOSH 1,185,656 592,917 490,506 490,721 490,633 368,162 367,865 21.52%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.35% 3.55% 3.95% 3.38% 3.05% 5.26% 2.25% -
ROE 9.09% 10.96% 12.70% 10.34% 6.58% 10.04% 3.28% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 733.91 1,853.22 1,993.05 1,725.51 1,225.04 1,354.70 1,318.06 -9.29%
EPS 33.33 65.73 78.73 58.30 37.36 71.25 23.01 6.36%
DPS 20.00 27.37 21.92 44.40 7.50 20.00 0.00 -
NAPS 3.6659 6.00 6.20 5.64 5.68 7.10 7.02 -10.25%
Adjusted Per Share Value based on latest NOSH - 490,721
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 611.67 772.39 687.20 595.21 422.50 350.59 340.83 10.23%
EPS 27.78 27.40 27.15 20.11 12.89 18.44 5.95 29.26%
DPS 16.66 11.41 7.56 15.31 2.59 5.17 0.00 -
NAPS 3.0553 2.5007 2.1377 1.9455 1.9589 1.8374 1.8153 9.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.30 6.70 7.80 4.08 3.56 3.80 5.35 -
P/RPS 0.59 0.36 0.39 0.24 0.29 0.28 0.41 6.25%
P/EPS 12.90 10.19 9.91 7.00 9.53 5.33 23.26 -9.35%
EY 7.75 9.81 10.09 14.29 10.50 18.75 4.30 10.31%
DY 4.65 4.09 2.81 10.88 2.11 5.26 0.00 -
P/NAPS 1.17 1.12 1.26 0.72 0.63 0.54 0.76 7.45%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 26/05/05 28/05/04 29/05/03 16/05/02 11/05/01 - -
Price 3.90 7.10 6.50 4.48 3.88 3.74 0.00 -
P/RPS 0.53 0.38 0.33 0.26 0.32 0.28 0.00 -
P/EPS 11.70 10.80 8.26 7.68 10.38 5.25 0.00 -
EY 8.55 9.26 12.11 13.01 9.63 19.05 0.00 -
DY 5.13 3.86 3.37 9.91 1.93 5.35 0.00 -
P/NAPS 1.06 1.18 1.05 0.79 0.68 0.53 0.00 -

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
Post a Comment