Highlights

[PPB] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     2.11%    YoY -     -62.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,787,820 2,710,539 2,621,789 2,512,158 2,319,348 2,274,036 2,212,341 16.65%
  QoQ % 2.85% 3.39% 4.36% 8.31% 1.99% 2.79% -
  Horiz. % 126.01% 122.52% 118.51% 113.55% 104.84% 102.79% 100.00%
PBT 798,616 1,056,580 1,107,369 1,156,290 1,133,980 1,131,486 1,260,769 -26.22%
  QoQ % -24.41% -4.59% -4.23% 1.97% 0.22% -10.25% -
  Horiz. % 63.34% 83.80% 87.83% 91.71% 89.94% 89.75% 100.00%
Tax -53,868 -44,072 -40,441 -35,432 -41,728 777,740 1,059,594 -
  QoQ % -22.23% -8.98% -14.14% 15.09% -105.37% -26.60% -
  Horiz. % -5.08% -4.16% -3.82% -3.34% -3.94% 73.40% 100.00%
NP 744,748 1,012,508 1,066,928 1,120,858 1,092,252 1,909,226 2,320,364 -53.09%
  QoQ % -26.45% -5.10% -4.81% 2.62% -42.79% -17.72% -
  Horiz. % 32.10% 43.64% 45.98% 48.31% 47.07% 82.28% 100.00%
NP to SH 714,016 980,372 1,028,092 1,083,328 1,060,924 1,884,949 2,308,121 -54.23%
  QoQ % -27.17% -4.64% -5.10% 2.11% -43.72% -18.33% -
  Horiz. % 30.93% 42.47% 44.54% 46.94% 45.96% 81.67% 100.00%
Tax Rate 6.75 % 4.17 % 3.65 % 3.06 % 3.68 % -68.74 % -84.04 % -
  QoQ % 61.87% 14.25% 19.28% -16.85% 105.35% 18.21% -
  Horiz. % -8.03% -4.96% -4.34% -3.64% -4.38% 81.79% 100.00%
Total Cost 2,043,072 1,698,031 1,554,861 1,391,300 1,227,096 364,810 -108,022 -
  QoQ % 20.32% 9.21% 11.76% 13.38% 236.37% 437.72% -
  Horiz. % -1,891.34% -1,571.92% -1,439.38% -1,287.97% -1,135.96% -337.72% 100.00%
Net Worth 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 4.18%
  QoQ % -1.10% 0.59% 3.33% -0.10% 1.98% 1.54% -
  Horiz. % 106.34% 107.52% 106.89% 103.45% 103.55% 101.54% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 272,664 158,070 237,103 - 1,043,241 1,106,481 -
  QoQ % 0.00% 72.50% -33.33% 0.00% 0.00% -5.72% -
  Horiz. % 0.00% 24.64% 14.29% 21.43% 0.00% 94.28% 100.00%
Div Payout % - % 27.81 % 15.38 % 21.89 % - % 55.35 % 47.94 % -
  QoQ % 0.00% 80.82% -29.74% 0.00% 0.00% 15.46% -
  Horiz. % 0.00% 58.01% 32.08% 45.66% 0.00% 115.46% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 4.18%
  QoQ % -1.10% 0.59% 3.33% -0.10% 1.98% 1.54% -
  Horiz. % 106.34% 107.52% 106.89% 103.45% 103.55% 101.54% 100.00%
NOSH 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 -0.00%
  QoQ % 0.00% -0.00% 0.00% -0.01% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.71 % 37.35 % 40.69 % 44.62 % 47.09 % 83.96 % 104.88 % -59.79%
  QoQ % -28.49% -8.21% -8.81% -5.25% -43.91% -19.95% -
  Horiz. % 25.47% 35.61% 38.80% 42.54% 44.90% 80.05% 100.00%
ROE 5.13 % 6.97 % 7.36 % 8.01 % 7.84 % 14.20 % 17.65 % -56.09%
  QoQ % -26.40% -5.30% -8.11% 2.17% -44.79% -19.55% -
  Horiz. % 29.07% 39.49% 41.70% 45.38% 44.42% 80.45% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 235.16 228.64 221.15 211.90 195.62 191.82 186.61 16.65%
  QoQ % 2.85% 3.39% 4.37% 8.32% 1.98% 2.79% -
  Horiz. % 126.02% 122.52% 118.51% 113.55% 104.83% 102.79% 100.00%
EPS 60.24 82.70 86.72 91.38 89.48 159.00 194.69 -54.22%
  QoQ % -27.16% -4.64% -5.10% 2.12% -43.72% -18.33% -
  Horiz. % 30.94% 42.48% 44.54% 46.94% 45.96% 81.67% 100.00%
DPS 0.00 23.00 13.33 20.00 0.00 88.00 93.33 -
  QoQ % 0.00% 72.54% -33.35% 0.00% 0.00% -5.71% -
  Horiz. % 0.00% 24.64% 14.28% 21.43% 0.00% 94.29% 100.00%
NAPS 11.7300 11.8600 11.7900 11.4100 11.4200 11.2000 11.0300 4.18%
  QoQ % -1.10% 0.59% 3.33% -0.09% 1.96% 1.54% -
  Horiz. % 106.35% 107.52% 106.89% 103.45% 103.54% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 195.97 190.53 184.30 176.59 163.04 159.85 155.51 16.65%
  QoQ % 2.86% 3.38% 4.37% 8.31% 2.00% 2.79% -
  Horiz. % 126.02% 122.52% 118.51% 113.56% 104.84% 102.79% 100.00%
EPS 50.19 68.91 72.27 76.15 74.58 132.50 162.25 -54.23%
  QoQ % -27.17% -4.65% -5.10% 2.11% -43.71% -18.34% -
  Horiz. % 30.93% 42.47% 44.54% 46.93% 45.97% 81.66% 100.00%
DPS 0.00 19.17 11.11 16.67 0.00 73.33 77.78 -
  QoQ % 0.00% 72.55% -33.35% 0.00% 0.00% -5.72% -
  Horiz. % 0.00% 24.65% 14.28% 21.43% 0.00% 94.28% 100.00%
NAPS 9.7750 9.8833 9.8253 9.5085 9.5179 9.3334 9.1918 4.18%
  QoQ % -1.10% 0.59% 3.33% -0.10% 1.98% 1.54% -
  Horiz. % 106.34% 107.52% 106.89% 103.45% 103.55% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 17.2000 -
P/RPS 7.19 7.51 7.52 8.13 8.70 9.00 9.22 -15.26%
  QoQ % -4.26% -0.13% -7.50% -6.55% -3.33% -2.39% -
  Horiz. % 77.98% 81.45% 81.56% 88.18% 94.36% 97.61% 100.00%
P/EPS 28.06 20.75 19.17 18.84 19.02 10.86 8.83 116.00%
  QoQ % 35.23% 8.24% 1.75% -0.95% 75.14% 22.99% -
  Horiz. % 317.78% 234.99% 217.10% 213.36% 215.40% 122.99% 100.00%
EY 3.56 4.82 5.22 5.31 5.26 9.21 11.32 -53.72%
  QoQ % -26.14% -7.66% -1.69% 0.95% -42.89% -18.64% -
  Horiz. % 31.45% 42.58% 46.11% 46.91% 46.47% 81.36% 100.00%
DY 0.00 1.34 0.80 1.16 0.00 5.10 5.43 -
  QoQ % 0.00% 67.50% -31.03% 0.00% 0.00% -6.08% -
  Horiz. % 0.00% 24.68% 14.73% 21.36% 0.00% 93.92% 100.00%
P/NAPS 1.44 1.45 1.41 1.51 1.49 1.54 1.56 -5.19%
  QoQ % -0.69% 2.84% -6.62% 1.34% -3.25% -1.28% -
  Horiz. % 92.31% 92.95% 90.38% 96.79% 95.51% 98.72% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 -
Price 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 18.8000 -
P/RPS 6.68 7.52 7.28 8.12 8.89 8.60 10.07 -23.92%
  QoQ % -11.17% 3.30% -10.34% -8.66% 3.37% -14.60% -
  Horiz. % 66.34% 74.68% 72.29% 80.64% 88.28% 85.40% 100.00%
P/EPS 26.07 20.80 18.57 18.82 19.45 10.38 9.66 93.72%
  QoQ % 25.34% 12.01% -1.33% -3.24% 87.38% 7.45% -
  Horiz. % 269.88% 215.32% 192.24% 194.82% 201.35% 107.45% 100.00%
EY 3.84 4.81 5.39 5.31 5.14 9.64 10.36 -48.37%
  QoQ % -20.17% -10.76% 1.51% 3.31% -46.68% -6.95% -
  Horiz. % 37.07% 46.43% 52.03% 51.25% 49.61% 93.05% 100.00%
DY 0.00 1.34 0.83 1.16 0.00 5.33 4.96 -
  QoQ % 0.00% 61.45% -28.45% 0.00% 0.00% 7.46% -
  Horiz. % 0.00% 27.02% 16.73% 23.39% 0.00% 107.46% 100.00%
P/NAPS 1.34 1.45 1.37 1.51 1.52 1.47 1.70 -14.66%
  QoQ % -7.59% 5.84% -9.27% -0.66% 3.40% -13.53% -
  Horiz. % 78.82% 85.29% 80.59% 88.82% 89.41% 86.47% 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
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS