[PPB] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 4.02%

YoY- 34.99%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	2,681,225	8,701,597	10,988,088	9,776,036	8,467,449	6,010,436	4,987,487	-9.82%
YoY %	-69.19%	-20.81%	12.40%	15.45%	40.88%	20.51%	-	-
Horiz. %	53.76%	174.47%	220.31%	196.01%	169.77%	120.51%	100.00%	-
PBT	440,882	508,601	697,748	733,462	575,837	344,465	423,700	0.66%
YoY %	-13.31%	-27.11%	-4.87%	27.37%	67.17%	-18.70%	-	-
Horiz. %	104.06%	120.04%	164.68%	173.11%	135.91%	81.30%	100.00%	-
Tax	344,477	-42,867	-308,008	-347,285	-289,758	-161,141	-161,387	-
YoY %	903.59%	86.08%	11.31%	-19.85%	-79.82%	0.15%	-	-
Horiz. %	-213.45%	26.56%	190.85%	215.19%	179.54%	99.85%	100.00%	-
NP	785,359	465,734	389,740	386,177	286,079	183,324	262,313	20.04%
YoY %	68.63%	19.50%	0.92%	34.99%	56.05%	-30.11%	-	-
Horiz. %	299.40%	177.55%	148.58%	147.22%	109.06%	69.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	641,478	395,218	389,740	386,177	286,079	183,324	262,313	16.06%
YoY %	62.31%	1.41%	0.92%	34.99%	56.05%	-30.11%	-	-
Horiz. %	244.55%	150.67%	148.58%	147.22%	109.06%	69.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.13%	8.43%	44.14%	47.35%	50.32%	46.78%	38.09%	-
YoY %	-1,026.81%	-80.90%	-6.78%	-5.90%	7.57%	22.81%	-	-
Horiz. %	-205.12%	22.13%	115.88%	124.31%	132.11%	122.81%	100.00%	-
Total Cost	1,895,866	8,235,863	10,598,348	9,389,859	8,181,370	5,827,112	4,725,174	-14.11%
YoY %	-76.98%	-22.29%	12.87%	14.77%	40.40%	23.32%	-	-
Horiz. %	40.12%	174.30%	224.30%	198.72%	173.14%	123.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	2,786,799	2,613,952	10.70%
YoY %	10.72%	22.18%	16.98%	9.88%	-0.69%	6.61%	-	-
Horiz. %	184.10%	166.28%	136.10%	116.34%	105.88%	106.61%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	237,113	237,054	162,298	107,525	217,808	36,808	73,580	21.52%
YoY %	0.02%	46.06%	50.94%	-50.63%	491.74%	-49.98%	-	-
Horiz. %	322.25%	322.17%	220.57%	146.13%	296.02%	50.02%	100.00%	-
Div Payout %	36.96%	59.98%	41.64%	27.84%	76.14%	20.08%	28.05%	-
YoY %	-38.38%	44.04%	49.57%	-63.44%	279.18%	-28.41%	-	-
Horiz. %	131.76%	213.83%	148.45%	99.25%	271.44%	71.59%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	2,786,799	2,613,952	10.70%
YoY %	10.72%	22.18%	16.98%	9.88%	-0.69%	6.61%	-	-
Horiz. %	184.10%	166.28%	136.10%	116.34%	105.88%	106.61%	100.00%	-
NOSH	1,185,313	1,185,656	592,917	490,506	490,721	490,633	368,162	21.50%
YoY %	-0.03%	99.97%	20.88%	-0.04%	0.02%	33.27%	-	-
Horiz. %	321.95%	322.05%	161.05%	133.23%	133.29%	133.27%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	29.29%	5.35%	3.55%	3.95%	3.38%	3.05%	5.26%	-
YoY %	447.48%	50.70%	-10.13%	16.86%	10.82%	-42.02%	-	-
Horiz. %	556.84%	101.71%	67.49%	75.10%	64.26%	57.98%	100.00%	-
ROE	13.33%	9.09%	10.96%	12.70%	10.34%	6.58%	10.04%	-
YoY %	46.64%	-17.06%	-13.70%	22.82%	57.14%	-34.46%	-	-
Horiz. %	132.77%	90.54%	109.16%	126.49%	102.99%	65.54%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	226.20	733.91	1,853.22	1,993.05	1,725.51	1,225.04	1,354.70	-25.78%
YoY %	-69.18%	-60.40%	-7.02%	15.50%	40.85%	-9.57%	-	-
Horiz. %	16.70%	54.18%	136.80%	147.12%	127.37%	90.43%	100.00%	-
EPS	54.12	33.33	65.73	78.73	58.30	37.36	71.25	-4.47%
YoY %	62.38%	-49.29%	-16.51%	35.04%	56.05%	-47.56%	-	-
Horiz. %	75.96%	46.78%	92.25%	110.50%	81.82%	52.44%	100.00%	-
DPS	20.00	20.00	27.37	21.92	44.40	7.50	20.00	0.00%
YoY %	0.00%	-26.93%	24.86%	-50.63%	492.00%	-62.50%	-	-
Horiz. %	100.00%	100.00%	136.85%	109.60%	222.00%	37.50%	100.00%	-
NAPS	4.06	3.6659	6.00	6.20	5.64	5.68	7.10	-8.89%
YoY %	10.75%	-38.90%	-3.23%	9.93%	-0.70%	-20.00%	-	-
Horiz. %	57.18%	51.63%	84.51%	87.32%	79.44%	80.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 490,506
RPS	188.47	611.67	772.39	687.20	595.21	422.50	350.59	-9.82%
YoY %	-69.19%	-20.81%	12.40%	15.46%	40.88%	20.51%	-	-
Horiz. %	53.76%	174.47%	220.31%	196.01%	169.77%	120.51%	100.00%	-
EPS	45.09	27.78	27.40	27.15	20.11	12.89	18.44	16.06%
YoY %	62.31%	1.39%	0.92%	35.01%	56.01%	-30.10%	-	-
Horiz. %	244.52%	150.65%	148.59%	147.23%	109.06%	69.90%	100.00%	-
DPS	16.67	16.66	11.41	7.56	15.31	2.59	5.17	21.53%
YoY %	0.06%	46.01%	50.93%	-50.62%	491.12%	-49.90%	-	-
Horiz. %	322.44%	322.24%	220.70%	146.23%	296.13%	50.10%	100.00%	-
NAPS	3.3828	3.0553	2.5007	2.1377	1.9455	1.9589	1.8374	10.70%
YoY %	10.72%	22.18%	16.98%	9.88%	-0.68%	6.61%	-	-
Horiz. %	184.11%	166.28%	136.10%	116.34%	105.88%	106.61%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	6.40	4.30	6.70	7.80	4.08	3.56	3.80	-
P/RPS	2.83	0.59	0.36	0.39	0.24	0.29	0.28	47.01%
YoY %	379.66%	63.89%	-7.69%	62.50%	-17.24%	3.57%	-	-
Horiz. %	1,010.71%	210.71%	128.57%	139.29%	85.71%	103.57%	100.00%	-
P/EPS	11.83	12.90	10.19	9.91	7.00	9.53	5.33	14.20%
YoY %	-8.29%	26.59%	2.83%	41.57%	-26.55%	78.80%	-	-
Horiz. %	221.95%	242.03%	191.18%	185.93%	131.33%	178.80%	100.00%	-
EY	8.46	7.75	9.81	10.09	14.29	10.50	18.75	-12.41%
YoY %	9.16%	-21.00%	-2.78%	-29.39%	36.10%	-44.00%	-	-
Horiz. %	45.12%	41.33%	52.32%	53.81%	76.21%	56.00%	100.00%	-
DY	3.13	4.65	4.09	2.81	10.88	2.11	5.26	-8.28%
YoY %	-32.69%	13.69%	45.55%	-74.17%	415.64%	-59.89%	-	-
Horiz. %	59.51%	88.40%	77.76%	53.42%	206.84%	40.11%	100.00%	-
P/NAPS	1.58	1.17	1.12	1.26	0.72	0.63	0.54	19.58%
YoY %	35.04%	4.46%	-11.11%	75.00%	14.29%	16.67%	-	-
Horiz. %	292.59%	216.67%	207.41%	233.33%	133.33%	116.67%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	15/06/06	26/05/05	28/05/04	29/05/03	16/05/02	11/05/01	-
Price	7.15	3.90	7.10	6.50	4.48	3.88	3.74	-
P/RPS	3.16	0.53	0.38	0.33	0.26	0.32	0.28	49.74%
YoY %	496.23%	39.47%	15.15%	26.92%	-18.75%	14.29%	-	-
Horiz. %	1,128.57%	189.29%	135.71%	117.86%	92.86%	114.29%	100.00%	-
P/EPS	13.21	11.70	10.80	8.26	7.68	10.38	5.25	16.61%
YoY %	12.91%	8.33%	30.75%	7.55%	-26.01%	97.71%	-	-
Horiz. %	251.62%	222.86%	205.71%	157.33%	146.29%	197.71%	100.00%	-
EY	7.57	8.55	9.26	12.11	13.01	9.63	19.05	-14.25%
YoY %	-11.46%	-7.67%	-23.53%	-6.92%	35.10%	-49.45%	-	-
Horiz. %	39.74%	44.88%	48.61%	63.57%	68.29%	50.55%	100.00%	-
DY	2.80	5.13	3.86	3.37	9.91	1.93	5.35	-10.22%
YoY %	-45.42%	32.90%	14.54%	-65.99%	413.47%	-63.93%	-	-
Horiz. %	52.34%	95.89%	72.15%	62.99%	185.23%	36.07%	100.00%	-
P/NAPS	1.76	1.06	1.18	1.05	0.79	0.68	0.53	22.13%
YoY %	66.04%	-10.17%	12.38%	32.91%	16.18%	28.30%	-	-
Horiz. %	332.08%	200.00%	222.64%	198.11%	149.06%	128.30%	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