Highlights

[PPB] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -4.64%    YoY -     -47.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,980,404 2,910,860 2,787,820 2,710,539 2,621,789 2,512,158 2,319,348 18.14%
  QoQ % 2.39% 4.41% 2.85% 3.39% 4.36% 8.31% -
  Horiz. % 128.50% 125.50% 120.20% 116.87% 113.04% 108.31% 100.00%
PBT 780,657 647,112 798,616 1,056,580 1,107,369 1,156,290 1,133,980 -21.98%
  QoQ % 20.64% -18.97% -24.41% -4.59% -4.23% 1.97% -
  Horiz. % 68.84% 57.07% 70.43% 93.17% 97.65% 101.97% 100.00%
Tax -41,862 -43,602 -53,868 -44,072 -40,441 -35,432 -41,728 0.21%
  QoQ % 3.99% 19.06% -22.23% -8.98% -14.14% 15.09% -
  Horiz. % 100.32% 104.49% 129.09% 105.62% 96.92% 84.91% 100.00%
NP 738,794 603,510 744,748 1,012,508 1,066,928 1,120,858 1,092,252 -22.89%
  QoQ % 22.42% -18.96% -26.45% -5.10% -4.81% 2.62% -
  Horiz. % 67.64% 55.25% 68.18% 92.70% 97.68% 102.62% 100.00%
NP to SH 714,877 573,846 714,016 980,372 1,028,092 1,083,328 1,060,924 -23.09%
  QoQ % 24.58% -19.63% -27.17% -4.64% -5.10% 2.11% -
  Horiz. % 67.38% 54.09% 67.30% 92.41% 96.91% 102.11% 100.00%
Tax Rate 5.36 % 6.74 % 6.75 % 4.17 % 3.65 % 3.06 % 3.68 % 28.40%
  QoQ % -20.47% -0.15% 61.87% 14.25% 19.28% -16.85% -
  Horiz. % 145.65% 183.15% 183.42% 113.32% 99.18% 83.15% 100.00%
Total Cost 2,241,609 2,307,350 2,043,072 1,698,031 1,554,861 1,391,300 1,227,096 49.27%
  QoQ % -2.85% 12.94% 20.32% 9.21% 11.76% 13.38% -
  Horiz. % 182.68% 188.03% 166.50% 138.38% 126.71% 113.38% 100.00%
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,106 165,969 - 272,664 158,070 237,103 - -
  QoQ % -99.33% 0.00% 0.00% 72.50% -33.33% 0.00% -
  Horiz. % 0.47% 70.00% 0.00% 115.00% 66.67% 100.00% -
Div Payout % 0.15 % 28.92 % - % 27.81 % 15.38 % 21.89 % - % -
  QoQ % -99.48% 0.00% 0.00% 80.82% -29.74% 0.00% -
  Horiz. % 0.69% 132.12% 0.00% 127.04% 70.26% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.79 % 20.73 % 26.71 % 37.35 % 40.69 % 44.62 % 47.09 % -34.73%
  QoQ % 19.59% -22.39% -28.49% -8.21% -8.81% -5.25% -
  Horiz. % 52.64% 44.02% 56.72% 79.32% 86.41% 94.75% 100.00%
ROE 5.13 % 4.04 % 5.13 % 6.97 % 7.36 % 8.01 % 7.84 % -24.57%
  QoQ % 26.98% -21.25% -26.40% -5.30% -8.11% 2.17% -
  Horiz. % 65.43% 51.53% 65.43% 88.90% 93.88% 102.17% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 251.40 245.54 235.16 228.64 221.15 211.90 195.62 18.15%
  QoQ % 2.39% 4.41% 2.85% 3.39% 4.37% 8.32% -
  Horiz. % 128.51% 125.52% 120.21% 116.88% 113.05% 108.32% 100.00%
EPS 60.31 48.40 60.24 82.70 86.72 91.38 89.48 -23.07%
  QoQ % 24.61% -19.65% -27.16% -4.64% -5.10% 2.12% -
  Horiz. % 67.40% 54.09% 67.32% 92.42% 96.92% 102.12% 100.00%
DPS 0.09 14.00 0.00 23.00 13.33 20.00 0.00 -
  QoQ % -99.36% 0.00% 0.00% 72.54% -33.35% 0.00% -
  Horiz. % 0.45% 70.00% 0.00% 115.00% 66.65% 100.00% -
NAPS 11.7500 11.9700 11.7300 11.8600 11.7900 11.4100 11.4200 1.91%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.09% -
  Horiz. % 102.89% 104.82% 102.71% 103.85% 103.24% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 209.50 204.62 195.97 190.53 184.30 176.59 163.04 18.14%
  QoQ % 2.38% 4.41% 2.86% 3.38% 4.37% 8.31% -
  Horiz. % 128.50% 125.50% 120.20% 116.86% 113.04% 108.31% 100.00%
EPS 50.25 40.34 50.19 68.91 72.27 76.15 74.58 -23.09%
  QoQ % 24.57% -19.63% -27.17% -4.65% -5.10% 2.11% -
  Horiz. % 67.38% 54.09% 67.30% 92.40% 96.90% 102.11% 100.00%
DPS 0.08 11.67 0.00 19.17 11.11 16.67 0.00 -
  QoQ % -99.31% 0.00% 0.00% 72.55% -33.35% 0.00% -
  Horiz. % 0.48% 70.01% 0.00% 115.00% 66.65% 100.00% -
NAPS 9.7917 9.9750 9.7750 9.8833 9.8253 9.5085 9.5179 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 -
P/RPS 4.80 6.51 7.19 7.51 7.52 8.13 8.70 -32.66%
  QoQ % -26.27% -9.46% -4.26% -0.13% -7.50% -6.55% -
  Horiz. % 55.17% 74.83% 82.64% 86.32% 86.44% 93.45% 100.00%
P/EPS 20.00 33.01 28.06 20.75 19.17 18.84 19.02 3.40%
  QoQ % -39.41% 17.64% 35.23% 8.24% 1.75% -0.95% -
  Horiz. % 105.15% 173.55% 147.53% 109.10% 100.79% 99.05% 100.00%
EY 5.00 3.03 3.56 4.82 5.22 5.31 5.26 -3.31%
  QoQ % 65.02% -14.89% -26.14% -7.66% -1.69% 0.95% -
  Horiz. % 95.06% 57.60% 67.68% 91.63% 99.24% 100.95% 100.00%
DY 0.01 0.88 0.00 1.34 0.80 1.16 0.00 -
  QoQ % -98.86% 0.00% 0.00% 67.50% -31.03% 0.00% -
  Horiz. % 0.86% 75.86% 0.00% 115.52% 68.97% 100.00% -
P/NAPS 1.03 1.34 1.44 1.45 1.41 1.51 1.49 -21.77%
  QoQ % -23.13% -6.94% -0.69% 2.84% -6.62% 1.34% -
  Horiz. % 69.13% 89.93% 96.64% 97.32% 94.63% 101.34% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 -
Price 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 -
P/RPS 4.77 5.69 6.68 7.52 7.28 8.12 8.89 -33.89%
  QoQ % -16.17% -14.82% -11.17% 3.30% -10.34% -8.66% -
  Horiz. % 53.66% 64.00% 75.14% 84.59% 81.89% 91.34% 100.00%
P/EPS 19.90 28.88 26.07 20.80 18.57 18.82 19.45 1.53%
  QoQ % -31.09% 10.78% 25.34% 12.01% -1.33% -3.24% -
  Horiz. % 102.31% 148.48% 134.04% 106.94% 95.48% 96.76% 100.00%
EY 5.03 3.46 3.84 4.81 5.39 5.31 5.14 -1.43%
  QoQ % 45.38% -9.90% -20.17% -10.76% 1.51% 3.31% -
  Horiz. % 97.86% 67.32% 74.71% 93.58% 104.86% 103.31% 100.00%
DY 0.01 1.00 0.00 1.34 0.83 1.16 0.00 -
  QoQ % -99.00% 0.00% 0.00% 61.45% -28.45% 0.00% -
  Horiz. % 0.86% 86.21% 0.00% 115.52% 71.55% 100.00% -
P/NAPS 1.02 1.17 1.34 1.45 1.37 1.51 1.52 -23.30%
  QoQ % -12.82% -12.69% -7.59% 5.84% -9.27% -0.66% -
  Horiz. % 67.11% 76.97% 88.16% 95.39% 90.13% 99.34% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers