Highlights

[PPB] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     178.56%    YoY -     313.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,274,036 2,212,341 2,169,450 2,014,532 2,053,769 2,066,838 2,077,906 6.18%
  QoQ % 2.79% 1.98% 7.69% -1.91% -0.63% -0.53% -
  Horiz. % 109.44% 106.47% 104.41% 96.95% 98.84% 99.47% 100.00%
PBT 1,131,486 1,260,769 1,256,982 1,210,352 1,455,390 1,510,629 1,252,162 -6.52%
  QoQ % -10.25% 0.30% 3.85% -16.84% -3.66% 20.64% -
  Horiz. % 90.36% 100.69% 100.38% 96.66% 116.23% 120.64% 100.00%
Tax 777,740 1,059,594 1,637,032 3,301,300 173,649 190,004 100,926 288.69%
  QoQ % -26.60% -35.27% -50.41% 1,801.13% -8.61% 88.26% -
  Horiz. % 770.60% 1,049.87% 1,622.01% 3,271.01% 172.06% 188.26% 100.00%
NP 1,909,226 2,320,364 2,894,014 4,511,652 1,629,039 1,700,633 1,353,088 25.72%
  QoQ % -17.72% -19.82% -35.85% 176.95% -4.21% 25.69% -
  Horiz. % 141.10% 171.49% 213.88% 333.43% 120.39% 125.69% 100.00%
NP to SH 1,884,949 2,308,121 2,886,200 4,501,416 1,615,964 1,685,918 1,338,734 25.55%
  QoQ % -18.33% -20.03% -35.88% 178.56% -4.15% 25.93% -
  Horiz. % 140.80% 172.41% 215.59% 336.24% 120.71% 125.93% 100.00%
Tax Rate -68.74 % -84.04 % -130.24 % -272.76 % -11.93 % -12.58 % -8.06 % 315.80%
  QoQ % 18.21% 35.47% 52.25% -2,186.34% 5.17% -56.08% -
  Horiz. % 852.85% 1,042.68% 1,615.88% 3,384.12% 148.01% 156.08% 100.00%
Total Cost 364,810 -108,022 -724,564 -2,497,120 424,730 366,205 724,818 -36.65%
  QoQ % 437.72% 85.09% 70.98% -687.93% 15.98% -49.48% -
  Horiz. % 50.33% -14.90% -99.96% -344.52% 58.60% 50.52% 100.00%
Net Worth 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.67% 97.18% 105.10% 105.10% 104.66% 103.52% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,043,241 1,106,481 1,659,689 - 865,419 79,032 118,555 324.54%
  QoQ % -5.72% -33.33% 0.00% 0.00% 995.02% -33.34% -
  Horiz. % 879.96% 933.30% 1,399.92% 0.00% 729.97% 66.66% 100.00%
Div Payout % 55.35 % 47.94 % 57.50 % - % 53.55 % 4.69 % 8.86 % 238.07%
  QoQ % 15.46% -16.63% 0.00% 0.00% 1,041.79% -47.07% -
  Horiz. % 624.72% 541.08% 648.98% 0.00% 604.40% 52.93% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.67% 97.18% 105.10% 105.10% 104.66% 103.52% 100.00%
NOSH 1,185,502 1,185,516 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 -0.00%
  QoQ % -0.00% 0.00% 0.00% -0.00% 0.00% -0.01% -
  Horiz. % 100.00% 100.00% 99.99% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 83.96 % 104.88 % 133.40 % 223.96 % 79.32 % 82.28 % 65.12 % 18.41%
  QoQ % -19.95% -21.38% -40.44% 182.35% -3.60% 26.35% -
  Horiz. % 128.93% 161.06% 204.85% 343.92% 121.81% 126.35% 100.00%
ROE 14.20 % 17.65 % 20.41 % 31.83 % 11.47 % 12.10 % 9.95 % 26.68%
  QoQ % -19.55% -13.52% -35.88% 177.51% -5.21% 21.61% -
  Horiz. % 142.71% 177.39% 205.13% 319.90% 115.28% 121.61% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 191.82 186.61 183.00 169.94 173.24 174.35 175.27 6.18%
  QoQ % 2.79% 1.97% 7.69% -1.90% -0.64% -0.52% -
  Horiz. % 109.44% 106.47% 104.41% 96.96% 98.84% 99.48% 100.00%
EPS 159.00 194.69 243.46 379.72 136.31 142.21 112.92 25.55%
  QoQ % -18.33% -20.03% -35.88% 178.57% -4.15% 25.94% -
  Horiz. % 140.81% 172.41% 215.60% 336.27% 120.71% 125.94% 100.00%
DPS 88.00 93.33 140.00 0.00 73.00 6.67 10.00 324.56%
  QoQ % -5.71% -33.34% 0.00% 0.00% 994.45% -33.30% -
  Horiz. % 880.00% 933.30% 1,400.00% 0.00% 730.00% 66.70% 100.00%
NAPS 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.68% 97.18% 105.11% 105.11% 104.67% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 159.85 155.51 152.50 141.61 144.37 145.29 146.06 6.18%
  QoQ % 2.79% 1.97% 7.69% -1.91% -0.63% -0.53% -
  Horiz. % 109.44% 106.47% 104.41% 96.95% 98.84% 99.47% 100.00%
EPS 132.50 162.25 202.88 316.42 113.59 118.51 94.10 25.55%
  QoQ % -18.34% -20.03% -35.88% 178.56% -4.15% 25.94% -
  Horiz. % 140.81% 172.42% 215.60% 336.26% 120.71% 125.94% 100.00%
DPS 73.33 77.78 116.67 0.00 60.83 5.56 8.33 324.66%
  QoQ % -5.72% -33.33% 0.00% 0.00% 994.06% -33.25% -
  Horiz. % 880.31% 933.73% 1,400.60% 0.00% 730.25% 66.75% 100.00%
NAPS 9.3334 9.1918 9.9416 9.9413 9.9001 9.7916 9.4588 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.67% 97.18% 105.10% 105.10% 104.67% 103.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 -
P/RPS 9.00 9.22 8.73 10.59 9.21 8.83 6.62 22.65%
  QoQ % -2.39% 5.61% -17.56% 14.98% 4.30% 33.38% -
  Horiz. % 135.95% 139.27% 131.87% 159.97% 139.12% 133.38% 100.00%
P/EPS 10.86 8.83 6.56 4.74 11.71 10.83 10.27 3.78%
  QoQ % 22.99% 34.60% 38.40% -59.52% 8.13% 5.45% -
  Horiz. % 105.74% 85.98% 63.88% 46.15% 114.02% 105.45% 100.00%
EY 9.21 11.32 15.24 21.10 8.54 9.23 9.73 -3.59%
  QoQ % -18.64% -25.72% -27.77% 147.07% -7.48% -5.14% -
  Horiz. % 94.66% 116.34% 156.63% 216.86% 87.77% 94.86% 100.00%
DY 5.10 5.43 8.76 0.00 4.57 0.43 0.86 226.57%
  QoQ % -6.08% -38.01% 0.00% 0.00% 962.79% -50.00% -
  Horiz. % 593.02% 631.40% 1,018.60% 0.00% 531.40% 50.00% 100.00%
P/NAPS 1.54 1.56 1.34 1.51 1.34 1.31 1.02 31.51%
  QoQ % -1.28% 16.42% -11.26% 12.69% 2.29% 28.43% -
  Horiz. % 150.98% 152.94% 131.37% 148.04% 131.37% 128.43% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 -
Price 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 -
P/RPS 8.60 10.07 9.23 9.53 9.33 9.01 8.73 -0.99%
  QoQ % -14.60% 9.10% -3.15% 2.14% 3.55% 3.21% -
  Horiz. % 98.51% 115.35% 105.73% 109.16% 106.87% 103.21% 100.00%
P/EPS 10.38 9.66 6.94 4.27 11.86 11.04 13.55 -16.24%
  QoQ % 7.45% 39.19% 62.53% -64.00% 7.43% -18.52% -
  Horiz. % 76.61% 71.29% 51.22% 31.51% 87.53% 81.48% 100.00%
EY 9.64 10.36 14.41 23.44 8.44 9.06 7.38 19.44%
  QoQ % -6.95% -28.11% -38.52% 177.73% -6.84% 22.76% -
  Horiz. % 130.62% 140.38% 195.26% 317.62% 114.36% 122.76% 100.00%
DY 5.33 4.96 8.28 0.00 4.52 0.42 0.65 305.08%
  QoQ % 7.46% -40.10% 0.00% 0.00% 976.19% -35.38% -
  Horiz. % 820.00% 763.08% 1,273.85% 0.00% 695.38% 64.62% 100.00%
P/NAPS 1.47 1.70 1.42 1.36 1.36 1.34 1.35 5.83%
  QoQ % -13.53% 19.72% 4.41% 0.00% 1.49% -0.74% -
  Horiz. % 108.89% 125.93% 105.19% 100.74% 100.74% 99.26% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers