Highlights

[PPB] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -20.03%    YoY -     36.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,512,158 2,319,348 2,274,036 2,212,341 2,169,450 2,014,532 2,053,769 14.42%
  QoQ % 8.31% 1.99% 2.79% 1.98% 7.69% -1.91% -
  Horiz. % 122.32% 112.93% 110.73% 107.72% 105.63% 98.09% 100.00%
PBT 1,156,290 1,133,980 1,131,486 1,260,769 1,256,982 1,210,352 1,455,390 -14.26%
  QoQ % 1.97% 0.22% -10.25% 0.30% 3.85% -16.84% -
  Horiz. % 79.45% 77.92% 77.74% 86.63% 86.37% 83.16% 100.00%
Tax -35,432 -41,728 777,740 1,059,594 1,637,032 3,301,300 173,649 -
  QoQ % 15.09% -105.37% -26.60% -35.27% -50.41% 1,801.13% -
  Horiz. % -20.40% -24.03% 447.88% 610.19% 942.72% 1,901.13% 100.00%
NP 1,120,858 1,092,252 1,909,226 2,320,364 2,894,014 4,511,652 1,629,039 -22.12%
  QoQ % 2.62% -42.79% -17.72% -19.82% -35.85% 176.95% -
  Horiz. % 68.80% 67.05% 117.20% 142.44% 177.65% 276.95% 100.00%
NP to SH 1,083,328 1,060,924 1,884,949 2,308,121 2,886,200 4,501,416 1,615,964 -23.46%
  QoQ % 2.11% -43.72% -18.33% -20.03% -35.88% 178.56% -
  Horiz. % 67.04% 65.65% 116.65% 142.83% 178.61% 278.56% 100.00%
Tax Rate 3.06 % 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -11.93 % -
  QoQ % -16.85% 105.35% 18.21% 35.47% 52.25% -2,186.34% -
  Horiz. % -25.65% -30.85% 576.19% 704.44% 1,091.70% 2,286.34% 100.00%
Total Cost 1,391,300 1,227,096 364,810 -108,022 -724,564 -2,497,120 424,730 121.05%
  QoQ % 13.38% 236.37% 437.72% 85.09% 70.98% -687.93% -
  Horiz. % 327.57% 288.91% 85.89% -25.43% -170.59% -587.93% 100.00%
Net Worth 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 -2.66%
  QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 237,103 - 1,043,241 1,106,481 1,659,689 - 865,419 -57.92%
  QoQ % 0.00% 0.00% -5.72% -33.33% 0.00% 0.00% -
  Horiz. % 27.40% 0.00% 120.55% 127.85% 191.78% 0.00% 100.00%
Div Payout % 21.89 % - % 55.35 % 47.94 % 57.50 % - % 53.55 % -45.01%
  QoQ % 0.00% 0.00% 15.46% -16.63% 0.00% 0.00% -
  Horiz. % 40.88% 0.00% 103.36% 89.52% 107.38% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 -2.66%
  QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
NOSH 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 1,185,506 0.00%
  QoQ % -0.01% 0.01% -0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 44.62 % 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % 79.32 % -31.93%
  QoQ % -5.25% -43.91% -19.95% -21.38% -40.44% 182.35% -
  Horiz. % 56.25% 59.37% 105.85% 132.22% 168.18% 282.35% 100.00%
ROE 8.01 % 7.84 % 14.20 % 17.65 % 20.41 % 31.83 % 11.47 % -21.34%
  QoQ % 2.17% -44.79% -19.55% -13.52% -35.88% 177.51% -
  Horiz. % 69.83% 68.35% 123.80% 153.88% 177.94% 277.51% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 211.90 195.62 191.82 186.61 183.00 169.94 173.24 14.41%
  QoQ % 8.32% 1.98% 2.79% 1.97% 7.69% -1.90% -
  Horiz. % 122.32% 112.92% 110.73% 107.72% 105.63% 98.10% 100.00%
EPS 91.38 89.48 159.00 194.69 243.46 379.72 136.31 -23.46%
  QoQ % 2.12% -43.72% -18.33% -20.03% -35.88% 178.57% -
  Horiz. % 67.04% 65.64% 116.65% 142.83% 178.61% 278.57% 100.00%
DPS 20.00 0.00 88.00 93.33 140.00 0.00 73.00 -57.92%
  QoQ % 0.00% 0.00% -5.71% -33.34% 0.00% 0.00% -
  Horiz. % 27.40% 0.00% 120.55% 127.85% 191.78% 0.00% 100.00%
NAPS 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 -2.66%
  QoQ % -0.09% 1.96% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 96.04% 96.13% 94.28% 92.85% 100.42% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 176.59 163.04 159.85 155.51 152.50 141.61 144.37 14.42%
  QoQ % 8.31% 2.00% 2.79% 1.97% 7.69% -1.91% -
  Horiz. % 122.32% 112.93% 110.72% 107.72% 105.63% 98.09% 100.00%
EPS 76.15 74.58 132.50 162.25 202.88 316.42 113.59 -23.46%
  QoQ % 2.11% -43.71% -18.34% -20.03% -35.88% 178.56% -
  Horiz. % 67.04% 65.66% 116.65% 142.84% 178.61% 278.56% 100.00%
DPS 16.67 0.00 73.33 77.78 116.67 0.00 60.83 -57.91%
  QoQ % 0.00% 0.00% -5.72% -33.33% 0.00% 0.00% -
  Horiz. % 27.40% 0.00% 120.55% 127.86% 191.80% 0.00% 100.00%
NAPS 9.5085 9.5179 9.3334 9.1918 9.9416 9.9413 9.9001 -2.66%
  QoQ % -0.10% 1.98% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 96.04% 96.14% 94.28% 92.85% 100.42% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 -
P/RPS 8.13 8.70 9.00 9.22 8.73 10.59 9.21 -8.00%
  QoQ % -6.55% -3.33% -2.39% 5.61% -17.56% 14.98% -
  Horiz. % 88.27% 94.46% 97.72% 100.11% 94.79% 114.98% 100.00%
P/EPS 18.84 19.02 10.86 8.83 6.56 4.74 11.71 37.42%
  QoQ % -0.95% 75.14% 22.99% 34.60% 38.40% -59.52% -
  Horiz. % 160.89% 162.43% 92.74% 75.41% 56.02% 40.48% 100.00%
EY 5.31 5.26 9.21 11.32 15.24 21.10 8.54 -27.21%
  QoQ % 0.95% -42.89% -18.64% -25.72% -27.77% 147.07% -
  Horiz. % 62.18% 61.59% 107.85% 132.55% 178.45% 247.07% 100.00%
DY 1.16 0.00 5.10 5.43 8.76 0.00 4.57 -60.01%
  QoQ % 0.00% 0.00% -6.08% -38.01% 0.00% 0.00% -
  Horiz. % 25.38% 0.00% 111.60% 118.82% 191.68% 0.00% 100.00%
P/NAPS 1.51 1.49 1.54 1.56 1.34 1.51 1.34 8.31%
  QoQ % 1.34% -3.25% -1.28% 16.42% -11.26% 12.69% -
  Horiz. % 112.69% 111.19% 114.93% 116.42% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 -
P/RPS 8.12 8.89 8.60 10.07 9.23 9.53 9.33 -8.87%
  QoQ % -8.66% 3.37% -14.60% 9.10% -3.15% 2.14% -
  Horiz. % 87.03% 95.28% 92.18% 107.93% 98.93% 102.14% 100.00%
P/EPS 18.82 19.45 10.38 9.66 6.94 4.27 11.86 36.16%
  QoQ % -3.24% 87.38% 7.45% 39.19% 62.53% -64.00% -
  Horiz. % 158.68% 164.00% 87.52% 81.45% 58.52% 36.00% 100.00%
EY 5.31 5.14 9.64 10.36 14.41 23.44 8.44 -26.64%
  QoQ % 3.31% -46.68% -6.95% -28.11% -38.52% 177.73% -
  Horiz. % 62.91% 60.90% 114.22% 122.75% 170.73% 277.73% 100.00%
DY 1.16 0.00 5.33 4.96 8.28 0.00 4.52 -59.72%
  QoQ % 0.00% 0.00% 7.46% -40.10% 0.00% 0.00% -
  Horiz. % 25.66% 0.00% 117.92% 109.73% 183.19% 0.00% 100.00%
P/NAPS 1.51 1.52 1.47 1.70 1.42 1.36 1.36 7.24%
  QoQ % -0.66% 3.40% -13.53% 19.72% 4.41% 0.00% -
  Horiz. % 111.03% 111.76% 108.09% 125.00% 104.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
6. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS