Highlights

[PPB] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -18.33%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,621,789 2,512,158 2,319,348 2,274,036 2,212,341 2,169,450 2,014,532 19.18%
  QoQ % 4.36% 8.31% 1.99% 2.79% 1.98% 7.69% -
  Horiz. % 130.14% 124.70% 115.13% 112.88% 109.82% 107.69% 100.00%
PBT 1,107,369 1,156,290 1,133,980 1,131,486 1,260,769 1,256,982 1,210,352 -5.75%
  QoQ % -4.23% 1.97% 0.22% -10.25% 0.30% 3.85% -
  Horiz. % 91.49% 95.53% 93.69% 93.48% 104.17% 103.85% 100.00%
Tax -40,441 -35,432 -41,728 777,740 1,059,594 1,637,032 3,301,300 -
  QoQ % -14.14% 15.09% -105.37% -26.60% -35.27% -50.41% -
  Horiz. % -1.23% -1.07% -1.26% 23.56% 32.10% 49.59% 100.00%
NP 1,066,928 1,120,858 1,092,252 1,909,226 2,320,364 2,894,014 4,511,652 -61.73%
  QoQ % -4.81% 2.62% -42.79% -17.72% -19.82% -35.85% -
  Horiz. % 23.65% 24.84% 24.21% 42.32% 51.43% 64.15% 100.00%
NP to SH 1,028,092 1,083,328 1,060,924 1,884,949 2,308,121 2,886,200 4,501,416 -62.60%
  QoQ % -5.10% 2.11% -43.72% -18.33% -20.03% -35.88% -
  Horiz. % 22.84% 24.07% 23.57% 41.87% 51.28% 64.12% 100.00%
Tax Rate 3.65 % 3.06 % 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -
  QoQ % 19.28% -16.85% 105.35% 18.21% 35.47% 52.25% -
  Horiz. % -1.34% -1.12% -1.35% 25.20% 30.81% 47.75% 100.00%
Total Cost 1,554,861 1,391,300 1,227,096 364,810 -108,022 -724,564 -2,497,120 -
  QoQ % 11.76% 13.38% 236.37% 437.72% 85.09% 70.98% -
  Horiz. % -62.27% -55.72% -49.14% -14.61% 4.33% 29.02% 100.00%
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.88% 92.46% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 158,070 237,103 - 1,043,241 1,106,481 1,659,689 - -
  QoQ % -33.33% 0.00% 0.00% -5.72% -33.33% 0.00% -
  Horiz. % 9.52% 14.29% 0.00% 62.86% 66.67% 100.00% -
Div Payout % 15.38 % 21.89 % - % 55.35 % 47.94 % 57.50 % - % -
  QoQ % -29.74% 0.00% 0.00% 15.46% -16.63% 0.00% -
  Horiz. % 26.75% 38.07% 0.00% 96.26% 83.37% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.88% 92.46% 100.00% 100.00%
NOSH 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 0.00%
  QoQ % 0.00% -0.01% 0.01% -0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.02% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 40.69 % 44.62 % 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % -67.89%
  QoQ % -8.81% -5.25% -43.91% -19.95% -21.38% -40.44% -
  Horiz. % 18.17% 19.92% 21.03% 37.49% 46.83% 59.56% 100.00%
ROE 7.36 % 8.01 % 7.84 % 14.20 % 17.65 % 20.41 % 31.83 % -62.29%
  QoQ % -8.11% 2.17% -44.79% -19.55% -13.52% -35.88% -
  Horiz. % 23.12% 25.16% 24.63% 44.61% 55.45% 64.12% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 221.15 211.90 195.62 191.82 186.61 183.00 169.94 19.18%
  QoQ % 4.37% 8.32% 1.98% 2.79% 1.97% 7.69% -
  Horiz. % 130.13% 124.69% 115.11% 112.88% 109.81% 107.69% 100.00%
EPS 86.72 91.38 89.48 159.00 194.69 243.46 379.72 -62.60%
  QoQ % -5.10% 2.12% -43.72% -18.33% -20.03% -35.88% -
  Horiz. % 22.84% 24.07% 23.56% 41.87% 51.27% 64.12% 100.00%
DPS 13.33 20.00 0.00 88.00 93.33 140.00 0.00 -
  QoQ % -33.35% 0.00% 0.00% -5.71% -33.34% 0.00% -
  Horiz. % 9.52% 14.29% 0.00% 62.86% 66.66% 100.00% -
NAPS 11.7900 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 -0.78%
  QoQ % 3.33% -0.09% 1.96% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.64% 95.73% 93.88% 92.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 184.30 176.59 163.04 159.85 155.51 152.50 141.61 19.18%
  QoQ % 4.37% 8.31% 2.00% 2.79% 1.97% 7.69% -
  Horiz. % 130.15% 124.70% 115.13% 112.88% 109.82% 107.69% 100.00%
EPS 72.27 76.15 74.58 132.50 162.25 202.88 316.42 -62.60%
  QoQ % -5.10% 2.11% -43.71% -18.34% -20.03% -35.88% -
  Horiz. % 22.84% 24.07% 23.57% 41.87% 51.28% 64.12% 100.00%
DPS 11.11 16.67 0.00 73.33 77.78 116.67 0.00 -
  QoQ % -33.35% 0.00% 0.00% -5.72% -33.33% 0.00% -
  Horiz. % 9.52% 14.29% 0.00% 62.85% 66.67% 100.00% -
NAPS 9.8253 9.5085 9.5179 9.3334 9.1918 9.9416 9.9413 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.89% 92.46% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.6200 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 -
P/RPS 7.52 8.13 8.70 9.00 9.22 8.73 10.59 -20.39%
  QoQ % -7.50% -6.55% -3.33% -2.39% 5.61% -17.56% -
  Horiz. % 71.01% 76.77% 82.15% 84.99% 87.06% 82.44% 100.00%
P/EPS 19.17 18.84 19.02 10.86 8.83 6.56 4.74 153.63%
  QoQ % 1.75% -0.95% 75.14% 22.99% 34.60% 38.40% -
  Horiz. % 404.43% 397.47% 401.27% 229.11% 186.29% 138.40% 100.00%
EY 5.22 5.31 5.26 9.21 11.32 15.24 21.10 -60.56%
  QoQ % -1.69% 0.95% -42.89% -18.64% -25.72% -27.77% -
  Horiz. % 24.74% 25.17% 24.93% 43.65% 53.65% 72.23% 100.00%
DY 0.80 1.16 0.00 5.10 5.43 8.76 0.00 -
  QoQ % -31.03% 0.00% 0.00% -6.08% -38.01% 0.00% -
  Horiz. % 9.13% 13.24% 0.00% 58.22% 61.99% 100.00% -
P/NAPS 1.41 1.51 1.49 1.54 1.56 1.34 1.51 -4.46%
  QoQ % -6.62% 1.34% -3.25% -1.28% 16.42% -11.26% -
  Horiz. % 93.38% 100.00% 98.68% 101.99% 103.31% 88.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 -
Price 16.1000 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 -
P/RPS 7.28 8.12 8.89 8.60 10.07 9.23 9.53 -16.42%
  QoQ % -10.34% -8.66% 3.37% -14.60% 9.10% -3.15% -
  Horiz. % 76.39% 85.20% 93.28% 90.24% 105.67% 96.85% 100.00%
P/EPS 18.57 18.82 19.45 10.38 9.66 6.94 4.27 166.20%
  QoQ % -1.33% -3.24% 87.38% 7.45% 39.19% 62.53% -
  Horiz. % 434.89% 440.75% 455.50% 243.09% 226.23% 162.53% 100.00%
EY 5.39 5.31 5.14 9.64 10.36 14.41 23.44 -62.43%
  QoQ % 1.51% 3.31% -46.68% -6.95% -28.11% -38.52% -
  Horiz. % 22.99% 22.65% 21.93% 41.13% 44.20% 61.48% 100.00%
DY 0.83 1.16 0.00 5.33 4.96 8.28 0.00 -
  QoQ % -28.45% 0.00% 0.00% 7.46% -40.10% 0.00% -
  Horiz. % 10.02% 14.01% 0.00% 64.37% 59.90% 100.00% -
P/NAPS 1.37 1.51 1.52 1.47 1.70 1.42 1.36 0.49%
  QoQ % -9.27% -0.66% 3.40% -13.53% 19.72% 4.41% -
  Horiz. % 100.74% 111.03% 111.76% 108.09% 125.00% 104.41% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS