Highlights

[PPB] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     23.12%    YoY -     -6.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,014,532 2,053,769 2,066,838 2,077,906 1,980,912 2,488,566 3,506,248 -30.91%
  QoQ % -1.91% -0.63% -0.53% 4.90% -20.40% -29.02% -
  Horiz. % 57.46% 58.57% 58.95% 59.26% 56.50% 70.98% 100.00%
PBT 1,210,352 1,455,390 1,510,629 1,252,162 1,057,648 1,220,339 1,378,816 -8.33%
  QoQ % -16.84% -3.66% 20.64% 18.39% -13.33% -11.49% -
  Horiz. % 87.78% 105.55% 109.56% 90.81% 76.71% 88.51% 100.00%
Tax 3,301,300 173,649 190,004 100,926 28,076 73,085 -136,062 -
  QoQ % 1,801.13% -8.61% 88.26% 259.47% -61.58% 153.71% -
  Horiz. % -2,426.31% -127.62% -139.64% -74.18% -20.63% -53.71% 100.00%
NP 4,511,652 1,629,039 1,700,633 1,353,088 1,085,724 1,293,424 1,242,753 136.40%
  QoQ % 176.95% -4.21% 25.69% 24.63% -16.06% 4.08% -
  Horiz. % 363.04% 131.08% 136.84% 108.88% 87.36% 104.08% 100.00%
NP to SH 4,501,416 1,615,964 1,685,918 1,338,734 1,087,340 1,286,509 1,230,970 137.54%
  QoQ % 178.56% -4.15% 25.93% 23.12% -15.48% 4.51% -
  Horiz. % 365.68% 131.28% 136.96% 108.75% 88.33% 104.51% 100.00%
Tax Rate -272.76 % -11.93 % -12.58 % -8.06 % -2.65 % -5.99 % 9.87 % -
  QoQ % -2,186.34% 5.17% -56.08% -204.15% 55.76% -160.69% -
  Horiz. % -2,763.53% -120.87% -127.46% -81.66% -26.85% -60.69% 100.00%
Total Cost -2,497,120 424,730 366,205 724,818 895,188 1,195,142 2,263,494 -
  QoQ % -687.93% 15.98% -49.48% -19.03% -25.10% -47.20% -
  Horiz. % -110.32% 18.76% 16.18% 32.02% 39.55% 52.80% 100.00%
Net Worth 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 11,795,221 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.04% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.08% 115.28% 103.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 865,419 79,032 118,555 - 1,007,678 1,059,001 -
  QoQ % 0.00% 995.02% -33.34% 0.00% 0.00% -4.85% -
  Horiz. % 0.00% 81.72% 7.46% 11.20% 0.00% 95.15% 100.00%
Div Payout % - % 53.55 % 4.69 % 8.86 % - % 78.33 % 86.03 % -
  QoQ % 0.00% 1,041.79% -47.07% 0.00% 0.00% -8.95% -
  Horiz. % 0.00% 62.25% 5.45% 10.30% 0.00% 91.05% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 11,795,221 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.04% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.08% 115.28% 103.72% 100.00%
NOSH 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 1,185,449 0.00%
  QoQ % -0.00% 0.00% -0.01% 0.01% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 223.96 % 79.32 % 82.28 % 65.12 % 54.81 % 51.97 % 35.44 % 242.19%
  QoQ % 182.35% -3.60% 26.35% 18.81% 5.46% 46.64% -
  Horiz. % 631.94% 223.81% 232.17% 183.75% 154.66% 146.64% 100.00%
ROE 31.83 % 11.47 % 12.10 % 9.95 % 8.00 % 10.52 % 10.44 % 110.40%
  QoQ % 177.51% -5.21% 21.61% 24.37% -23.95% 0.77% -
  Horiz. % 304.89% 109.87% 115.90% 95.31% 76.63% 100.77% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 169.94 173.24 174.35 175.27 167.10 209.92 295.77 -30.91%
  QoQ % -1.90% -0.64% -0.52% 4.89% -20.40% -29.03% -
  Horiz. % 57.46% 58.57% 58.95% 59.26% 56.50% 70.97% 100.00%
EPS 379.72 136.31 142.21 112.92 91.72 108.52 103.84 137.54%
  QoQ % 178.57% -4.15% 25.94% 23.11% -15.48% 4.51% -
  Horiz. % 365.68% 131.27% 136.95% 108.74% 88.33% 104.51% 100.00%
DPS 0.00 73.00 6.67 10.00 0.00 85.00 89.33 -
  QoQ % 0.00% 994.45% -33.30% 0.00% 0.00% -4.85% -
  Horiz. % 0.00% 81.72% 7.47% 11.19% 0.00% 95.15% 100.00%
NAPS 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 9.9500 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.05% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.07% 115.28% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 141.61 144.37 145.29 146.06 139.25 174.93 246.47 -30.91%
  QoQ % -1.91% -0.63% -0.53% 4.89% -20.40% -29.03% -
  Horiz. % 57.46% 58.58% 58.95% 59.26% 56.50% 70.97% 100.00%
EPS 316.42 113.59 118.51 94.10 76.43 90.43 86.53 137.54%
  QoQ % 178.56% -4.15% 25.94% 23.12% -15.48% 4.51% -
  Horiz. % 365.68% 131.27% 136.96% 108.75% 88.33% 104.51% 100.00%
DPS 0.00 60.83 5.56 8.33 0.00 70.83 74.44 -
  QoQ % 0.00% 994.06% -33.25% 0.00% 0.00% -4.85% -
  Horiz. % 0.00% 81.72% 7.47% 11.19% 0.00% 95.15% 100.00%
NAPS 9.9413 9.9001 9.7916 9.4588 9.5583 8.6000 8.2913 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.04% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.08% 115.28% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 8.5500 -
P/RPS 10.59 9.21 8.83 6.62 5.86 4.43 2.89 137.87%
  QoQ % 14.98% 4.30% 33.38% 12.97% 32.28% 53.29% -
  Horiz. % 366.44% 318.69% 305.54% 229.07% 202.77% 153.29% 100.00%
P/EPS 4.74 11.71 10.83 10.27 10.68 8.57 8.23 -30.80%
  QoQ % -59.52% 8.13% 5.45% -3.84% 24.62% 4.13% -
  Horiz. % 57.59% 142.28% 131.59% 124.79% 129.77% 104.13% 100.00%
EY 21.10 8.54 9.23 9.73 9.36 11.67 12.15 44.53%
  QoQ % 147.07% -7.48% -5.14% 3.95% -19.79% -3.95% -
  Horiz. % 173.66% 70.29% 75.97% 80.08% 77.04% 96.05% 100.00%
DY 0.00 4.57 0.43 0.86 0.00 9.14 10.45 -
  QoQ % 0.00% 962.79% -50.00% 0.00% 0.00% -12.54% -
  Horiz. % 0.00% 43.73% 4.11% 8.23% 0.00% 87.46% 100.00%
P/NAPS 1.51 1.34 1.31 1.02 0.85 0.90 0.86 45.59%
  QoQ % 12.69% 2.29% 28.43% 20.00% -5.56% 4.65% -
  Horiz. % 175.58% 155.81% 152.33% 118.60% 98.84% 104.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 -
Price 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 8.5500 -
P/RPS 9.53 9.33 9.01 8.73 6.58 4.62 2.89 121.71%
  QoQ % 2.14% 3.55% 3.21% 32.67% 42.42% 59.86% -
  Horiz. % 329.76% 322.84% 311.76% 302.08% 227.68% 159.86% 100.00%
P/EPS 4.27 11.86 11.04 13.55 11.99 8.94 8.23 -35.46%
  QoQ % -64.00% 7.43% -18.52% 13.01% 34.12% 8.63% -
  Horiz. % 51.88% 144.11% 134.14% 164.64% 145.69% 108.63% 100.00%
EY 23.44 8.44 9.06 7.38 8.34 11.19 12.15 55.03%
  QoQ % 177.73% -6.84% 22.76% -11.51% -25.47% -7.90% -
  Horiz. % 192.92% 69.47% 74.57% 60.74% 68.64% 92.10% 100.00%
DY 0.00 4.52 0.42 0.65 0.00 8.76 10.45 -
  QoQ % 0.00% 976.19% -35.38% 0.00% 0.00% -16.17% -
  Horiz. % 0.00% 43.25% 4.02% 6.22% 0.00% 83.83% 100.00%
P/NAPS 1.36 1.36 1.34 1.35 0.96 0.94 0.86 35.77%
  QoQ % 0.00% 1.49% -0.74% 40.63% 2.13% 9.30% -
  Horiz. % 158.14% 158.14% 155.81% 156.98% 111.63% 109.30% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers