Highlights

[PPB] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -5.10%    YoY -     -55.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,910,860 2,787,820 2,710,539 2,621,789 2,512,158 2,319,348 2,274,036 17.91%
  QoQ % 4.41% 2.85% 3.39% 4.36% 8.31% 1.99% -
  Horiz. % 128.00% 122.59% 119.20% 115.29% 110.47% 101.99% 100.00%
PBT 647,112 798,616 1,056,580 1,107,369 1,156,290 1,133,980 1,131,486 -31.12%
  QoQ % -18.97% -24.41% -4.59% -4.23% 1.97% 0.22% -
  Horiz. % 57.19% 70.58% 93.38% 97.87% 102.19% 100.22% 100.00%
Tax -43,602 -53,868 -44,072 -40,441 -35,432 -41,728 777,740 -
  QoQ % 19.06% -22.23% -8.98% -14.14% 15.09% -105.37% -
  Horiz. % -5.61% -6.93% -5.67% -5.20% -4.56% -5.37% 100.00%
NP 603,510 744,748 1,012,508 1,066,928 1,120,858 1,092,252 1,909,226 -53.63%
  QoQ % -18.96% -26.45% -5.10% -4.81% 2.62% -42.79% -
  Horiz. % 31.61% 39.01% 53.03% 55.88% 58.71% 57.21% 100.00%
NP to SH 573,846 714,016 980,372 1,028,092 1,083,328 1,060,924 1,884,949 -54.78%
  QoQ % -19.63% -27.17% -4.64% -5.10% 2.11% -43.72% -
  Horiz. % 30.44% 37.88% 52.01% 54.54% 57.47% 56.28% 100.00%
Tax Rate 6.74 % 6.75 % 4.17 % 3.65 % 3.06 % 3.68 % -68.74 % -
  QoQ % -0.15% 61.87% 14.25% 19.28% -16.85% 105.35% -
  Horiz. % -9.81% -9.82% -6.07% -5.31% -4.45% -5.35% 100.00%
Total Cost 2,307,350 2,043,072 1,698,031 1,554,861 1,391,300 1,227,096 364,810 242.39%
  QoQ % 12.94% 20.32% 9.21% 11.76% 13.38% 236.37% -
  Horiz. % 632.48% 560.04% 465.46% 426.21% 381.38% 336.37% 100.00%
Net Worth 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 4.54%
  QoQ % 2.05% -1.10% 0.59% 3.33% -0.10% 1.98% -
  Horiz. % 106.87% 104.73% 105.89% 105.27% 101.88% 101.98% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 165,969 - 272,664 158,070 237,103 - 1,043,241 -70.67%
  QoQ % 0.00% 0.00% 72.50% -33.33% 0.00% 0.00% -
  Horiz. % 15.91% 0.00% 26.14% 15.15% 22.73% 0.00% 100.00%
Div Payout % 28.92 % - % 27.81 % 15.38 % 21.89 % - % 55.35 % -35.15%
  QoQ % 0.00% 0.00% 80.82% -29.74% 0.00% 0.00% -
  Horiz. % 52.25% 0.00% 50.24% 27.79% 39.55% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 4.54%
  QoQ % 2.05% -1.10% 0.59% 3.33% -0.10% 1.98% -
  Horiz. % 106.87% 104.73% 105.89% 105.27% 101.88% 101.98% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 -0.00%
  QoQ % 0.00% 0.00% -0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.73 % 26.71 % 37.35 % 40.69 % 44.62 % 47.09 % 83.96 % -60.68%
  QoQ % -22.39% -28.49% -8.21% -8.81% -5.25% -43.91% -
  Horiz. % 24.69% 31.81% 44.49% 48.46% 53.14% 56.09% 100.00%
ROE 4.04 % 5.13 % 6.97 % 7.36 % 8.01 % 7.84 % 14.20 % -56.78%
  QoQ % -21.25% -26.40% -5.30% -8.11% 2.17% -44.79% -
  Horiz. % 28.45% 36.13% 49.08% 51.83% 56.41% 55.21% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 245.54 235.16 228.64 221.15 211.90 195.62 191.82 17.91%
  QoQ % 4.41% 2.85% 3.39% 4.37% 8.32% 1.98% -
  Horiz. % 128.01% 122.59% 119.20% 115.29% 110.47% 101.98% 100.00%
EPS 48.40 60.24 82.70 86.72 91.38 89.48 159.00 -54.78%
  QoQ % -19.65% -27.16% -4.64% -5.10% 2.12% -43.72% -
  Horiz. % 30.44% 37.89% 52.01% 54.54% 57.47% 56.28% 100.00%
DPS 14.00 0.00 23.00 13.33 20.00 0.00 88.00 -70.67%
  QoQ % 0.00% 0.00% 72.54% -33.35% 0.00% 0.00% -
  Horiz. % 15.91% 0.00% 26.14% 15.15% 22.73% 0.00% 100.00%
NAPS 11.9700 11.7300 11.8600 11.7900 11.4100 11.4200 11.2000 4.54%
  QoQ % 2.05% -1.10% 0.59% 3.33% -0.09% 1.96% -
  Horiz. % 106.88% 104.73% 105.89% 105.27% 101.87% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 204.62 195.97 190.53 184.30 176.59 163.04 159.85 17.91%
  QoQ % 4.41% 2.86% 3.38% 4.37% 8.31% 2.00% -
  Horiz. % 128.01% 122.60% 119.19% 115.30% 110.47% 102.00% 100.00%
EPS 40.34 50.19 68.91 72.27 76.15 74.58 132.50 -54.78%
  QoQ % -19.63% -27.17% -4.65% -5.10% 2.11% -43.71% -
  Horiz. % 30.45% 37.88% 52.01% 54.54% 57.47% 56.29% 100.00%
DPS 11.67 0.00 19.17 11.11 16.67 0.00 73.33 -70.67%
  QoQ % 0.00% 0.00% 72.55% -33.35% 0.00% 0.00% -
  Horiz. % 15.91% 0.00% 26.14% 15.15% 22.73% 0.00% 100.00%
NAPS 9.9750 9.7750 9.8833 9.8253 9.5085 9.5179 9.3334 4.54%
  QoQ % 2.05% -1.10% 0.59% 3.33% -0.10% 1.98% -
  Horiz. % 106.87% 104.73% 105.89% 105.27% 101.88% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 -
P/RPS 6.51 7.19 7.51 7.52 8.13 8.70 9.00 -19.44%
  QoQ % -9.46% -4.26% -0.13% -7.50% -6.55% -3.33% -
  Horiz. % 72.33% 79.89% 83.44% 83.56% 90.33% 96.67% 100.00%
P/EPS 33.01 28.06 20.75 19.17 18.84 19.02 10.86 109.98%
  QoQ % 17.64% 35.23% 8.24% 1.75% -0.95% 75.14% -
  Horiz. % 303.96% 258.38% 191.07% 176.52% 173.48% 175.14% 100.00%
EY 3.03 3.56 4.82 5.22 5.31 5.26 9.21 -52.38%
  QoQ % -14.89% -26.14% -7.66% -1.69% 0.95% -42.89% -
  Horiz. % 32.90% 38.65% 52.33% 56.68% 57.65% 57.11% 100.00%
DY 0.88 0.00 1.34 0.80 1.16 0.00 5.10 -69.04%
  QoQ % 0.00% 0.00% 67.50% -31.03% 0.00% 0.00% -
  Horiz. % 17.25% 0.00% 26.27% 15.69% 22.75% 0.00% 100.00%
P/NAPS 1.34 1.44 1.45 1.41 1.51 1.49 1.54 -8.86%
  QoQ % -6.94% -0.69% 2.84% -6.62% 1.34% -3.25% -
  Horiz. % 87.01% 93.51% 94.16% 91.56% 98.05% 96.75% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 -
P/RPS 5.69 6.68 7.52 7.28 8.12 8.89 8.60 -24.09%
  QoQ % -14.82% -11.17% 3.30% -10.34% -8.66% 3.37% -
  Horiz. % 66.16% 77.67% 87.44% 84.65% 94.42% 103.37% 100.00%
P/EPS 28.88 26.07 20.80 18.57 18.82 19.45 10.38 97.94%
  QoQ % 10.78% 25.34% 12.01% -1.33% -3.24% 87.38% -
  Horiz. % 278.23% 251.16% 200.39% 178.90% 181.31% 187.38% 100.00%
EY 3.46 3.84 4.81 5.39 5.31 5.14 9.64 -49.53%
  QoQ % -9.90% -20.17% -10.76% 1.51% 3.31% -46.68% -
  Horiz. % 35.89% 39.83% 49.90% 55.91% 55.08% 53.32% 100.00%
DY 1.00 0.00 1.34 0.83 1.16 0.00 5.33 -67.26%
  QoQ % 0.00% 0.00% 61.45% -28.45% 0.00% 0.00% -
  Horiz. % 18.76% 0.00% 25.14% 15.57% 21.76% 0.00% 100.00%
P/NAPS 1.17 1.34 1.45 1.37 1.51 1.52 1.47 -14.13%
  QoQ % -12.69% -7.59% 5.84% -9.27% -0.66% 3.40% -
  Horiz. % 79.59% 91.16% 98.64% 93.20% 102.72% 103.40% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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