Highlights

[PPB] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -35.88%    YoY -     115.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,319,348 2,274,036 2,212,341 2,169,450 2,014,532 2,053,769 2,066,838 7.99%
  QoQ % 1.99% 2.79% 1.98% 7.69% -1.91% -0.63% -
  Horiz. % 112.22% 110.02% 107.04% 104.96% 97.47% 99.37% 100.00%
PBT 1,133,980 1,131,486 1,260,769 1,256,982 1,210,352 1,455,390 1,510,629 -17.42%
  QoQ % 0.22% -10.25% 0.30% 3.85% -16.84% -3.66% -
  Horiz. % 75.07% 74.90% 83.46% 83.21% 80.12% 96.34% 100.00%
Tax -41,728 777,740 1,059,594 1,637,032 3,301,300 173,649 190,004 -
  QoQ % -105.37% -26.60% -35.27% -50.41% 1,801.13% -8.61% -
  Horiz. % -21.96% 409.33% 557.67% 861.58% 1,737.49% 91.39% 100.00%
NP 1,092,252 1,909,226 2,320,364 2,894,014 4,511,652 1,629,039 1,700,633 -25.58%
  QoQ % -42.79% -17.72% -19.82% -35.85% 176.95% -4.21% -
  Horiz. % 64.23% 112.27% 136.44% 170.17% 265.29% 95.79% 100.00%
NP to SH 1,060,924 1,884,949 2,308,121 2,886,200 4,501,416 1,615,964 1,685,918 -26.59%
  QoQ % -43.72% -18.33% -20.03% -35.88% 178.56% -4.15% -
  Horiz. % 62.93% 111.81% 136.91% 171.19% 267.00% 95.85% 100.00%
Tax Rate 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -11.93 % -12.58 % -
  QoQ % 105.35% 18.21% 35.47% 52.25% -2,186.34% 5.17% -
  Horiz. % -29.25% 546.42% 668.04% 1,035.29% 2,168.20% 94.83% 100.00%
Total Cost 1,227,096 364,810 -108,022 -724,564 -2,497,120 424,730 366,205 124.09%
  QoQ % 236.37% 437.72% 85.09% 70.98% -687.93% 15.98% -
  Horiz. % 335.08% 99.62% -29.50% -197.86% -681.89% 115.98% 100.00%
Net Worth 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.21% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,043,241 1,106,481 1,659,689 - 865,419 79,032 -
  QoQ % 0.00% -5.72% -33.33% 0.00% 0.00% 995.02% -
  Horiz. % 0.00% 1,320.02% 1,400.04% 2,100.01% 0.00% 1,095.02% 100.00%
Div Payout % - % 55.35 % 47.94 % 57.50 % - % 53.55 % 4.69 % -
  QoQ % 0.00% 15.46% -16.63% 0.00% 0.00% 1,041.79% -
  Horiz. % 0.00% 1,180.17% 1,022.17% 1,226.01% 0.00% 1,141.79% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.21% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
NOSH 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 1,185,506 1,185,485 0.01%
  QoQ % 0.01% -0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % 79.32 % 82.28 % -31.09%
  QoQ % -43.91% -19.95% -21.38% -40.44% 182.35% -3.60% -
  Horiz. % 57.23% 102.04% 127.47% 162.13% 272.19% 96.40% 100.00%
ROE 7.84 % 14.20 % 17.65 % 20.41 % 31.83 % 11.47 % 12.10 % -25.14%
  QoQ % -44.79% -19.55% -13.52% -35.88% 177.51% -5.21% -
  Horiz. % 64.79% 117.36% 145.87% 168.68% 263.06% 94.79% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 195.62 191.82 186.61 183.00 169.94 173.24 174.35 7.98%
  QoQ % 1.98% 2.79% 1.97% 7.69% -1.90% -0.64% -
  Horiz. % 112.20% 110.02% 107.03% 104.96% 97.47% 99.36% 100.00%
EPS 89.48 159.00 194.69 243.46 379.72 136.31 142.21 -26.59%
  QoQ % -43.72% -18.33% -20.03% -35.88% 178.57% -4.15% -
  Horiz. % 62.92% 111.81% 136.90% 171.20% 267.01% 95.85% 100.00%
DPS 0.00 88.00 93.33 140.00 0.00 73.00 6.67 -
  QoQ % 0.00% -5.71% -33.34% 0.00% 0.00% 994.45% -
  Horiz. % 0.00% 1,319.34% 1,399.25% 2,098.95% 0.00% 1,094.45% 100.00%
NAPS 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 -1.88%
  QoQ % 1.96% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.19% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 163.04 159.85 155.51 152.50 141.61 144.37 145.29 7.99%
  QoQ % 2.00% 2.79% 1.97% 7.69% -1.91% -0.63% -
  Horiz. % 112.22% 110.02% 107.03% 104.96% 97.47% 99.37% 100.00%
EPS 74.58 132.50 162.25 202.88 316.42 113.59 118.51 -26.58%
  QoQ % -43.71% -18.34% -20.03% -35.88% 178.56% -4.15% -
  Horiz. % 62.93% 111.80% 136.91% 171.19% 267.00% 95.85% 100.00%
DPS 0.00 73.33 77.78 116.67 0.00 60.83 5.56 -
  QoQ % 0.00% -5.72% -33.33% 0.00% 0.00% 994.06% -
  Horiz. % 0.00% 1,318.88% 1,398.92% 2,098.38% 0.00% 1,094.06% 100.00%
NAPS 9.5179 9.3334 9.1918 9.9416 9.9413 9.9001 9.7916 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.20% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 -
P/RPS 8.70 9.00 9.22 8.73 10.59 9.21 8.83 -0.98%
  QoQ % -3.33% -2.39% 5.61% -17.56% 14.98% 4.30% -
  Horiz. % 98.53% 101.93% 104.42% 98.87% 119.93% 104.30% 100.00%
P/EPS 19.02 10.86 8.83 6.56 4.74 11.71 10.83 45.61%
  QoQ % 75.14% 22.99% 34.60% 38.40% -59.52% 8.13% -
  Horiz. % 175.62% 100.28% 81.53% 60.57% 43.77% 108.13% 100.00%
EY 5.26 9.21 11.32 15.24 21.10 8.54 9.23 -31.29%
  QoQ % -42.89% -18.64% -25.72% -27.77% 147.07% -7.48% -
  Horiz. % 56.99% 99.78% 122.64% 165.11% 228.60% 92.52% 100.00%
DY 0.00 5.10 5.43 8.76 0.00 4.57 0.43 -
  QoQ % 0.00% -6.08% -38.01% 0.00% 0.00% 962.79% -
  Horiz. % 0.00% 1,186.05% 1,262.79% 2,037.21% 0.00% 1,062.79% 100.00%
P/NAPS 1.49 1.54 1.56 1.34 1.51 1.34 1.31 8.97%
  QoQ % -3.25% -1.28% 16.42% -11.26% 12.69% 2.29% -
  Horiz. % 113.74% 117.56% 119.08% 102.29% 115.27% 102.29% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 -
Price 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 -
P/RPS 8.89 8.60 10.07 9.23 9.53 9.33 9.01 -0.89%
  QoQ % 3.37% -14.60% 9.10% -3.15% 2.14% 3.55% -
  Horiz. % 98.67% 95.45% 111.76% 102.44% 105.77% 103.55% 100.00%
P/EPS 19.45 10.38 9.66 6.94 4.27 11.86 11.04 45.92%
  QoQ % 87.38% 7.45% 39.19% 62.53% -64.00% 7.43% -
  Horiz. % 176.18% 94.02% 87.50% 62.86% 38.68% 107.43% 100.00%
EY 5.14 9.64 10.36 14.41 23.44 8.44 9.06 -31.49%
  QoQ % -46.68% -6.95% -28.11% -38.52% 177.73% -6.84% -
  Horiz. % 56.73% 106.40% 114.35% 159.05% 258.72% 93.16% 100.00%
DY 0.00 5.33 4.96 8.28 0.00 4.52 0.42 -
  QoQ % 0.00% 7.46% -40.10% 0.00% 0.00% 976.19% -
  Horiz. % 0.00% 1,269.05% 1,180.95% 1,971.43% 0.00% 1,076.19% 100.00%
P/NAPS 1.52 1.47 1.70 1.42 1.36 1.36 1.34 8.77%
  QoQ % 3.40% -13.53% 19.72% 4.41% 0.00% 1.49% -
  Horiz. % 113.43% 109.70% 126.87% 105.97% 101.49% 101.49% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers