Highlights

[PPB] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -14.06%    YoY -     -86.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,077,906 1,980,912 2,488,566 3,506,248 3,301,448 3,235,552 2,989,442 -21.55%
  QoQ % 4.90% -20.40% -29.02% 6.20% 2.04% 8.23% -
  Horiz. % 69.51% 66.26% 83.25% 117.29% 110.44% 108.23% 100.00%
PBT 1,252,162 1,057,648 1,220,339 1,378,816 1,550,226 1,667,876 563,936 70.28%
  QoQ % 18.39% -13.33% -11.49% -11.06% -7.05% 195.76% -
  Horiz. % 222.04% 187.55% 216.40% 244.50% 274.89% 295.76% 100.00%
Tax 100,926 28,076 73,085 -136,062 -109,026 -130,584 6,438,576 -93.75%
  QoQ % 259.47% -61.58% 153.71% -24.80% 16.51% -102.03% -
  Horiz. % 1.57% 0.44% 1.14% -2.11% -1.69% -2.03% 100.00%
NP 1,353,088 1,085,724 1,293,424 1,242,753 1,441,200 1,537,292 7,002,512 -66.61%
  QoQ % 24.63% -16.06% 4.08% -13.77% -6.25% -78.05% -
  Horiz. % 19.32% 15.50% 18.47% 17.75% 20.58% 21.95% 100.00%
NP to SH 1,338,734 1,087,340 1,286,509 1,230,970 1,432,442 1,532,392 6,972,965 -66.75%
  QoQ % 23.12% -15.48% 4.51% -14.06% -6.52% -78.02% -
  Horiz. % 19.20% 15.59% 18.45% 17.65% 20.54% 21.98% 100.00%
Tax Rate -8.06 % -2.65 % -5.99 % 9.87 % 7.03 % 7.83 % -1,141.72 % -96.33%
  QoQ % -204.15% 55.76% -160.69% 40.40% -10.22% 100.69% -
  Horiz. % 0.71% 0.23% 0.52% -0.86% -0.62% -0.69% 100.00%
Total Cost 724,818 895,188 1,195,142 2,263,494 1,860,248 1,698,260 -4,013,070 -
  QoQ % -19.03% -25.10% -47.20% 21.68% 9.54% 142.32% -
  Horiz. % -18.06% -22.31% -29.78% -56.40% -46.35% -42.32% 100.00%
Net Worth 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 11,428,151 11.52%
  QoQ % -1.04% 11.14% 3.72% 3.76% -2.63% 2.16% -
  Horiz. % 117.75% 118.98% 107.05% 103.21% 99.47% 102.16% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 118,555 - 1,007,678 1,059,001 1,588,441 - 355,647 -51.96%
  QoQ % 0.00% 0.00% -4.85% -33.33% 0.00% 0.00% -
  Horiz. % 33.34% 0.00% 283.34% 297.77% 446.63% 0.00% 100.00%
Div Payout % 8.86 % - % 78.33 % 86.03 % 110.89 % - % 5.10 % 44.56%
  QoQ % 0.00% 0.00% -8.95% -22.42% 0.00% 0.00% -
  Horiz. % 173.73% 0.00% 1,535.88% 1,686.86% 2,174.31% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 11,428,151 11.52%
  QoQ % -1.04% 11.14% 3.72% 3.76% -2.63% 2.16% -
  Horiz. % 117.75% 118.98% 107.05% 103.21% 99.47% 102.16% 100.00%
NOSH 1,185,559 1,185,499 1,185,504 1,185,449 1,185,403 1,185,327 1,185,492 0.00%
  QoQ % 0.01% -0.00% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 65.12 % 54.81 % 51.97 % 35.44 % 43.65 % 47.51 % 234.24 % -57.44%
  QoQ % 18.81% 5.46% 46.64% -18.81% -8.12% -79.72% -
  Horiz. % 27.80% 23.40% 22.19% 15.13% 18.63% 20.28% 100.00%
ROE 9.95 % 8.00 % 10.52 % 10.44 % 12.60 % 13.12 % 61.02 % -70.19%
  QoQ % 24.37% -23.95% 0.77% -17.14% -3.96% -78.50% -
  Horiz. % 16.31% 13.11% 17.24% 17.11% 20.65% 21.50% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 175.27 167.10 209.92 295.77 278.51 272.97 252.17 -21.55%
  QoQ % 4.89% -20.40% -29.03% 6.20% 2.03% 8.25% -
  Horiz. % 69.50% 66.26% 83.25% 117.29% 110.45% 108.25% 100.00%
EPS 112.92 91.72 108.52 103.84 120.84 129.28 588.19 -66.75%
  QoQ % 23.11% -15.48% 4.51% -14.07% -6.53% -78.02% -
  Horiz. % 19.20% 15.59% 18.45% 17.65% 20.54% 21.98% 100.00%
DPS 10.00 0.00 85.00 89.33 134.00 0.00 30.00 -51.96%
  QoQ % 0.00% 0.00% -4.85% -33.34% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 283.33% 297.77% 446.67% 0.00% 100.00%
NAPS 11.3500 11.4700 10.3200 9.9500 9.5900 9.8500 9.6400 11.51%
  QoQ % -1.05% 11.14% 3.72% 3.75% -2.64% 2.18% -
  Horiz. % 117.74% 118.98% 107.05% 103.22% 99.48% 102.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 146.06 139.25 174.93 246.47 232.07 227.44 210.14 -21.55%
  QoQ % 4.89% -20.40% -29.03% 6.21% 2.04% 8.23% -
  Horiz. % 69.51% 66.27% 83.24% 117.29% 110.44% 108.23% 100.00%
EPS 94.10 76.43 90.43 86.53 100.69 107.72 490.16 -66.75%
  QoQ % 23.12% -15.48% 4.51% -14.06% -6.53% -78.02% -
  Horiz. % 19.20% 15.59% 18.45% 17.65% 20.54% 21.98% 100.00%
DPS 8.33 0.00 70.83 74.44 111.66 0.00 25.00 -51.97%
  QoQ % 0.00% 0.00% -4.85% -33.33% 0.00% 0.00% -
  Horiz. % 33.32% 0.00% 283.32% 297.76% 446.64% 0.00% 100.00%
NAPS 9.4588 9.5583 8.6000 8.2913 7.9910 8.2071 8.0333 11.52%
  QoQ % -1.04% 11.14% 3.72% 3.76% -2.63% 2.16% -
  Horiz. % 117.74% 118.98% 107.05% 103.21% 99.47% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.6000 9.8000 9.3000 8.5500 10.8000 10.2000 11.0000 -
P/RPS 6.62 5.86 4.43 2.89 3.88 3.74 4.36 32.14%
  QoQ % 12.97% 32.28% 53.29% -25.52% 3.74% -14.22% -
  Horiz. % 151.83% 134.40% 101.61% 66.28% 88.99% 85.78% 100.00%
P/EPS 10.27 10.68 8.57 8.23 8.94 7.89 1.87 211.60%
  QoQ % -3.84% 24.62% 4.13% -7.94% 13.31% 321.93% -
  Horiz. % 549.20% 571.12% 458.29% 440.11% 478.07% 421.93% 100.00%
EY 9.73 9.36 11.67 12.15 11.19 12.67 53.47 -67.92%
  QoQ % 3.95% -19.79% -3.95% 8.58% -11.68% -76.30% -
  Horiz. % 18.20% 17.51% 21.83% 22.72% 20.93% 23.70% 100.00%
DY 0.86 0.00 9.14 10.45 12.41 0.00 2.73 -53.74%
  QoQ % 0.00% 0.00% -12.54% -15.79% 0.00% 0.00% -
  Horiz. % 31.50% 0.00% 334.80% 382.78% 454.58% 0.00% 100.00%
P/NAPS 1.02 0.85 0.90 0.86 1.13 1.04 1.14 -7.15%
  QoQ % 20.00% -5.56% 4.65% -23.89% 8.65% -8.77% -
  Horiz. % 89.47% 74.56% 78.95% 75.44% 99.12% 91.23% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 29/02/08 -
Price 15.3000 11.0000 9.7000 8.5500 8.8000 11.0000 10.8000 -
P/RPS 8.73 6.58 4.62 2.89 3.16 4.03 4.28 60.90%
  QoQ % 32.67% 42.42% 59.86% -8.54% -21.59% -5.84% -
  Horiz. % 203.97% 153.74% 107.94% 67.52% 73.83% 94.16% 100.00%
P/EPS 13.55 11.99 8.94 8.23 7.28 8.51 1.84 278.97%
  QoQ % 13.01% 34.12% 8.63% 13.05% -14.45% 362.50% -
  Horiz. % 736.41% 651.63% 485.87% 447.28% 395.65% 462.50% 100.00%
EY 7.38 8.34 11.19 12.15 13.73 11.75 54.46 -73.65%
  QoQ % -11.51% -25.47% -7.90% -11.51% 16.85% -78.42% -
  Horiz. % 13.55% 15.31% 20.55% 22.31% 25.21% 21.58% 100.00%
DY 0.65 0.00 8.76 10.45 15.23 0.00 2.78 -62.08%
  QoQ % 0.00% 0.00% -16.17% -31.39% 0.00% 0.00% -
  Horiz. % 23.38% 0.00% 315.11% 375.90% 547.84% 0.00% 100.00%
P/NAPS 1.35 0.96 0.94 0.86 0.92 1.12 1.12 13.27%
  QoQ % 40.63% 2.13% 9.30% -6.52% -17.86% 0.00% -
  Horiz. % 120.54% 85.71% 83.93% 76.79% 82.14% 100.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

293  325  572  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 PDZ 0.175-0.015 
 DGB 0.045-0.005 
 VSOLAR 0.055-0.015 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.155+0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

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