Highlights

[PPB] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -4.15%    YoY -     25.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,212,341 2,169,450 2,014,532 2,053,769 2,066,838 2,077,906 1,980,912 7.64%
  QoQ % 1.98% 7.69% -1.91% -0.63% -0.53% 4.90% -
  Horiz. % 111.68% 109.52% 101.70% 103.68% 104.34% 104.90% 100.00%
PBT 1,260,769 1,256,982 1,210,352 1,455,390 1,510,629 1,252,162 1,057,648 12.41%
  QoQ % 0.30% 3.85% -16.84% -3.66% 20.64% 18.39% -
  Horiz. % 119.21% 118.85% 114.44% 137.61% 142.83% 118.39% 100.00%
Tax 1,059,594 1,637,032 3,301,300 173,649 190,004 100,926 28,076 1,022.65%
  QoQ % -35.27% -50.41% 1,801.13% -8.61% 88.26% 259.47% -
  Horiz. % 3,774.02% 5,830.72% 11,758.44% 618.50% 676.75% 359.47% 100.00%
NP 2,320,364 2,894,014 4,511,652 1,629,039 1,700,633 1,353,088 1,085,724 65.84%
  QoQ % -19.82% -35.85% 176.95% -4.21% 25.69% 24.63% -
  Horiz. % 213.72% 266.55% 415.54% 150.04% 156.64% 124.63% 100.00%
NP to SH 2,308,121 2,886,200 4,501,416 1,615,964 1,685,918 1,338,734 1,087,340 65.09%
  QoQ % -20.03% -35.88% 178.56% -4.15% 25.93% 23.12% -
  Horiz. % 212.27% 265.44% 413.98% 148.62% 155.05% 123.12% 100.00%
Tax Rate -84.04 % -130.24 % -272.76 % -11.93 % -12.58 % -8.06 % -2.65 % 899.80%
  QoQ % 35.47% 52.25% -2,186.34% 5.17% -56.08% -204.15% -
  Horiz. % 3,171.32% 4,914.72% 10,292.83% 450.19% 474.72% 304.15% 100.00%
Total Cost -108,022 -724,564 -2,497,120 424,730 366,205 724,818 895,188 -
  QoQ % 85.09% 70.98% -687.93% 15.98% -49.48% -19.03% -
  Horiz. % -12.07% -80.94% -278.95% 47.45% 40.91% 80.97% 100.00%
Net Worth 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.04% -
  Horiz. % 96.17% 104.01% 104.01% 103.58% 102.44% 98.96% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,106,481 1,659,689 - 865,419 79,032 118,555 - -
  QoQ % -33.33% 0.00% 0.00% 995.02% -33.34% 0.00% -
  Horiz. % 933.30% 1,399.92% 0.00% 729.97% 66.66% 100.00% -
Div Payout % 47.94 % 57.50 % - % 53.55 % 4.69 % 8.86 % - % -
  QoQ % -16.63% 0.00% 0.00% 1,041.79% -47.07% 0.00% -
  Horiz. % 541.08% 648.98% 0.00% 604.40% 52.93% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.04% -
  Horiz. % 96.17% 104.01% 104.01% 103.58% 102.44% 98.96% 100.00%
NOSH 1,185,516 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 104.88 % 133.40 % 223.96 % 79.32 % 82.28 % 65.12 % 54.81 % 54.07%
  QoQ % -21.38% -40.44% 182.35% -3.60% 26.35% 18.81% -
  Horiz. % 191.35% 243.39% 408.61% 144.72% 150.12% 118.81% 100.00%
ROE 17.65 % 20.41 % 31.83 % 11.47 % 12.10 % 9.95 % 8.00 % 69.39%
  QoQ % -13.52% -35.88% 177.51% -5.21% 21.61% 24.37% -
  Horiz. % 220.62% 255.12% 397.88% 143.38% 151.25% 124.38% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 186.61 183.00 169.94 173.24 174.35 175.27 167.10 7.63%
  QoQ % 1.97% 7.69% -1.90% -0.64% -0.52% 4.89% -
  Horiz. % 111.68% 109.52% 101.70% 103.67% 104.34% 104.89% 100.00%
EPS 194.69 243.46 379.72 136.31 142.21 112.92 91.72 65.09%
  QoQ % -20.03% -35.88% 178.57% -4.15% 25.94% 23.11% -
  Horiz. % 212.27% 265.44% 414.00% 148.62% 155.05% 123.11% 100.00%
DPS 93.33 140.00 0.00 73.00 6.67 10.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 994.45% -33.30% 0.00% -
  Horiz. % 933.30% 1,400.00% 0.00% 730.00% 66.70% 100.00% -
NAPS 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.05% -
  Horiz. % 96.16% 104.01% 104.01% 103.57% 102.44% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 155.51 152.50 141.61 144.37 145.29 146.06 139.25 7.63%
  QoQ % 1.97% 7.69% -1.91% -0.63% -0.53% 4.89% -
  Horiz. % 111.68% 109.52% 101.69% 103.68% 104.34% 104.89% 100.00%
EPS 162.25 202.88 316.42 113.59 118.51 94.10 76.43 65.10%
  QoQ % -20.03% -35.88% 178.56% -4.15% 25.94% 23.12% -
  Horiz. % 212.29% 265.45% 414.00% 148.62% 155.06% 123.12% 100.00%
DPS 77.78 116.67 0.00 60.83 5.56 8.33 0.00 -
  QoQ % -33.33% 0.00% 0.00% 994.06% -33.25% 0.00% -
  Horiz. % 933.73% 1,400.60% 0.00% 730.25% 66.75% 100.00% -
NAPS 9.1918 9.9416 9.9413 9.9001 9.7916 9.4588 9.5583 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.04% -
  Horiz. % 96.17% 104.01% 104.01% 103.58% 102.44% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 -
P/RPS 9.22 8.73 10.59 9.21 8.83 6.62 5.86 35.24%
  QoQ % 5.61% -17.56% 14.98% 4.30% 33.38% 12.97% -
  Horiz. % 157.34% 148.98% 180.72% 157.17% 150.68% 112.97% 100.00%
P/EPS 8.83 6.56 4.74 11.71 10.83 10.27 10.68 -11.90%
  QoQ % 34.60% 38.40% -59.52% 8.13% 5.45% -3.84% -
  Horiz. % 82.68% 61.42% 44.38% 109.64% 101.40% 96.16% 100.00%
EY 11.32 15.24 21.10 8.54 9.23 9.73 9.36 13.50%
  QoQ % -25.72% -27.77% 147.07% -7.48% -5.14% 3.95% -
  Horiz. % 120.94% 162.82% 225.43% 91.24% 98.61% 103.95% 100.00%
DY 5.43 8.76 0.00 4.57 0.43 0.86 0.00 -
  QoQ % -38.01% 0.00% 0.00% 962.79% -50.00% 0.00% -
  Horiz. % 631.40% 1,018.60% 0.00% 531.40% 50.00% 100.00% -
P/NAPS 1.56 1.34 1.51 1.34 1.31 1.02 0.85 49.85%
  QoQ % 16.42% -11.26% 12.69% 2.29% 28.43% 20.00% -
  Horiz. % 183.53% 157.65% 177.65% 157.65% 154.12% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 -
Price 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 -
P/RPS 10.07 9.23 9.53 9.33 9.01 8.73 6.58 32.77%
  QoQ % 9.10% -3.15% 2.14% 3.55% 3.21% 32.67% -
  Horiz. % 153.04% 140.27% 144.83% 141.79% 136.93% 132.67% 100.00%
P/EPS 9.66 6.94 4.27 11.86 11.04 13.55 11.99 -13.40%
  QoQ % 39.19% 62.53% -64.00% 7.43% -18.52% 13.01% -
  Horiz. % 80.57% 57.88% 35.61% 98.92% 92.08% 113.01% 100.00%
EY 10.36 14.41 23.44 8.44 9.06 7.38 8.34 15.54%
  QoQ % -28.11% -38.52% 177.73% -6.84% 22.76% -11.51% -
  Horiz. % 124.22% 172.78% 281.06% 101.20% 108.63% 88.49% 100.00%
DY 4.96 8.28 0.00 4.52 0.42 0.65 0.00 -
  QoQ % -40.10% 0.00% 0.00% 976.19% -35.38% 0.00% -
  Horiz. % 763.08% 1,273.85% 0.00% 695.38% 64.62% 100.00% -
P/NAPS 1.70 1.42 1.36 1.36 1.34 1.35 0.96 46.32%
  QoQ % 19.72% 4.41% 0.00% 1.49% -0.74% 40.63% -
  Horiz. % 177.08% 147.92% 141.67% 141.67% 139.58% 140.62% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers