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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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