Highlights

[PPB] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     25.93%    YoY -     36.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,169,450 2,014,532 2,053,769 2,066,838 2,077,906 1,980,912 2,488,566 -8.77%
  QoQ % 7.69% -1.91% -0.63% -0.53% 4.90% -20.40% -
  Horiz. % 87.18% 80.95% 82.53% 83.05% 83.50% 79.60% 100.00%
PBT 1,256,982 1,210,352 1,455,390 1,510,629 1,252,162 1,057,648 1,220,339 2.00%
  QoQ % 3.85% -16.84% -3.66% 20.64% 18.39% -13.33% -
  Horiz. % 103.00% 99.18% 119.26% 123.79% 102.61% 86.67% 100.00%
Tax 1,637,032 3,301,300 173,649 190,004 100,926 28,076 73,085 699.14%
  QoQ % -50.41% 1,801.13% -8.61% 88.26% 259.47% -61.58% -
  Horiz. % 2,239.90% 4,517.07% 237.60% 259.98% 138.09% 38.42% 100.00%
NP 2,894,014 4,511,652 1,629,039 1,700,633 1,353,088 1,085,724 1,293,424 71.32%
  QoQ % -35.85% 176.95% -4.21% 25.69% 24.63% -16.06% -
  Horiz. % 223.75% 348.81% 125.95% 131.48% 104.61% 83.94% 100.00%
NP to SH 2,886,200 4,501,416 1,615,964 1,685,918 1,338,734 1,087,340 1,286,509 71.63%
  QoQ % -35.88% 178.56% -4.15% 25.93% 23.12% -15.48% -
  Horiz. % 224.34% 349.89% 125.61% 131.05% 104.06% 84.52% 100.00%
Tax Rate -130.24 % -272.76 % -11.93 % -12.58 % -8.06 % -2.65 % -5.99 % 683.42%
  QoQ % 52.25% -2,186.34% 5.17% -56.08% -204.15% 55.76% -
  Horiz. % 2,174.29% 4,553.59% 199.17% 210.02% 134.56% 44.24% 100.00%
Total Cost -724,564 -2,497,120 424,730 366,205 724,818 895,188 1,195,142 -
  QoQ % 70.98% -687.93% 15.98% -49.48% -19.03% -25.10% -
  Horiz. % -60.63% -208.94% 35.54% 30.64% 60.65% 74.90% 100.00%
Net Worth 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 10.18%
  QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% -
  Horiz. % 115.60% 115.60% 115.12% 113.85% 109.99% 111.14% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,659,689 - 865,419 79,032 118,555 - 1,007,678 39.59%
  QoQ % 0.00% 0.00% 995.02% -33.34% 0.00% 0.00% -
  Horiz. % 164.70% 0.00% 85.88% 7.84% 11.77% 0.00% 100.00%
Div Payout % 57.50 % - % 53.55 % 4.69 % 8.86 % - % 78.33 % -18.67%
  QoQ % 0.00% 0.00% 1,041.79% -47.07% 0.00% 0.00% -
  Horiz. % 73.41% 0.00% 68.36% 5.99% 11.31% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 10.18%
  QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% -
  Horiz. % 115.60% 115.60% 115.12% 113.85% 109.99% 111.14% 100.00%
NOSH 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 -0.00%
  QoQ % 0.00% -0.00% 0.00% -0.01% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 133.40 % 223.96 % 79.32 % 82.28 % 65.12 % 54.81 % 51.97 % 87.80%
  QoQ % -40.44% 182.35% -3.60% 26.35% 18.81% 5.46% -
  Horiz. % 256.69% 430.94% 152.63% 158.32% 125.30% 105.46% 100.00%
ROE 20.41 % 31.83 % 11.47 % 12.10 % 9.95 % 8.00 % 10.52 % 55.74%
  QoQ % -35.88% 177.51% -5.21% 21.61% 24.37% -23.95% -
  Horiz. % 194.01% 302.57% 109.03% 115.02% 94.58% 76.05% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 183.00 169.94 173.24 174.35 175.27 167.10 209.92 -8.77%
  QoQ % 7.69% -1.90% -0.64% -0.52% 4.89% -20.40% -
  Horiz. % 87.18% 80.95% 82.53% 83.06% 83.49% 79.60% 100.00%
EPS 243.46 379.72 136.31 142.21 112.92 91.72 108.52 71.63%
  QoQ % -35.88% 178.57% -4.15% 25.94% 23.11% -15.48% -
  Horiz. % 224.35% 349.91% 125.61% 131.04% 104.05% 84.52% 100.00%
DPS 140.00 0.00 73.00 6.67 10.00 0.00 85.00 39.59%
  QoQ % 0.00% 0.00% 994.45% -33.30% 0.00% 0.00% -
  Horiz. % 164.71% 0.00% 85.88% 7.85% 11.76% 0.00% 100.00%
NAPS 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 10.18%
  QoQ % 0.00% 0.42% 1.11% 3.52% -1.05% 11.14% -
  Horiz. % 115.60% 115.60% 115.12% 113.86% 109.98% 111.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.50 141.61 144.37 145.29 146.06 139.25 174.93 -8.77%
  QoQ % 7.69% -1.91% -0.63% -0.53% 4.89% -20.40% -
  Horiz. % 87.18% 80.95% 82.53% 83.06% 83.50% 79.60% 100.00%
EPS 202.88 316.42 113.59 118.51 94.10 76.43 90.43 71.63%
  QoQ % -35.88% 178.56% -4.15% 25.94% 23.12% -15.48% -
  Horiz. % 224.35% 349.91% 125.61% 131.05% 104.06% 84.52% 100.00%
DPS 116.67 0.00 60.83 5.56 8.33 0.00 70.83 39.60%
  QoQ % 0.00% 0.00% 994.06% -33.25% 0.00% 0.00% -
  Horiz. % 164.72% 0.00% 85.88% 7.85% 11.76% 0.00% 100.00%
NAPS 9.9416 9.9413 9.9001 9.7916 9.4588 9.5583 8.6000 10.18%
  QoQ % 0.00% 0.42% 1.11% 3.52% -1.04% 11.14% -
  Horiz. % 115.60% 115.60% 115.12% 113.86% 109.99% 111.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 -
P/RPS 8.73 10.59 9.21 8.83 6.62 5.86 4.43 57.38%
  QoQ % -17.56% 14.98% 4.30% 33.38% 12.97% 32.28% -
  Horiz. % 197.07% 239.05% 207.90% 199.32% 149.44% 132.28% 100.00%
P/EPS 6.56 4.74 11.71 10.83 10.27 10.68 8.57 -16.36%
  QoQ % 38.40% -59.52% 8.13% 5.45% -3.84% 24.62% -
  Horiz. % 76.55% 55.31% 136.64% 126.37% 119.84% 124.62% 100.00%
EY 15.24 21.10 8.54 9.23 9.73 9.36 11.67 19.53%
  QoQ % -27.77% 147.07% -7.48% -5.14% 3.95% -19.79% -
  Horiz. % 130.59% 180.81% 73.18% 79.09% 83.38% 80.21% 100.00%
DY 8.76 0.00 4.57 0.43 0.86 0.00 9.14 -2.80%
  QoQ % 0.00% 0.00% 962.79% -50.00% 0.00% 0.00% -
  Horiz. % 95.84% 0.00% 50.00% 4.70% 9.41% 0.00% 100.00%
P/NAPS 1.34 1.51 1.34 1.31 1.02 0.85 0.90 30.48%
  QoQ % -11.26% 12.69% 2.29% 28.43% 20.00% -5.56% -
  Horiz. % 148.89% 167.78% 148.89% 145.56% 113.33% 94.44% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 -
Price 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 -
P/RPS 9.23 9.53 9.33 9.01 8.73 6.58 4.62 58.83%
  QoQ % -3.15% 2.14% 3.55% 3.21% 32.67% 42.42% -
  Horiz. % 199.78% 206.28% 201.95% 195.02% 188.96% 142.42% 100.00%
P/EPS 6.94 4.27 11.86 11.04 13.55 11.99 8.94 -15.57%
  QoQ % 62.53% -64.00% 7.43% -18.52% 13.01% 34.12% -
  Horiz. % 77.63% 47.76% 132.66% 123.49% 151.57% 134.12% 100.00%
EY 14.41 23.44 8.44 9.06 7.38 8.34 11.19 18.42%
  QoQ % -38.52% 177.73% -6.84% 22.76% -11.51% -25.47% -
  Horiz. % 128.78% 209.47% 75.42% 80.97% 65.95% 74.53% 100.00%
DY 8.28 0.00 4.52 0.42 0.65 0.00 8.76 -3.70%
  QoQ % 0.00% 0.00% 976.19% -35.38% 0.00% 0.00% -
  Horiz. % 94.52% 0.00% 51.60% 4.79% 7.42% 0.00% 100.00%
P/NAPS 1.42 1.36 1.36 1.34 1.35 0.96 0.94 31.76%
  QoQ % 4.41% 0.00% 1.49% -0.74% 40.63% 2.13% -
  Horiz. % 151.06% 144.68% 144.68% 142.55% 143.62% 102.13% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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