Highlights

[PPB] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -43.72%    YoY -     -76.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,710,539 2,621,789 2,512,158 2,319,348 2,274,036 2,212,341 2,169,450 15.96%
  QoQ % 3.39% 4.36% 8.31% 1.99% 2.79% 1.98% -
  Horiz. % 124.94% 120.85% 115.80% 106.91% 104.82% 101.98% 100.00%
PBT 1,056,580 1,107,369 1,156,290 1,133,980 1,131,486 1,260,769 1,256,982 -10.91%
  QoQ % -4.59% -4.23% 1.97% 0.22% -10.25% 0.30% -
  Horiz. % 84.06% 88.10% 91.99% 90.21% 90.02% 100.30% 100.00%
Tax -44,072 -40,441 -35,432 -41,728 777,740 1,059,594 1,637,032 -
  QoQ % -8.98% -14.14% 15.09% -105.37% -26.60% -35.27% -
  Horiz. % -2.69% -2.47% -2.16% -2.55% 47.51% 64.73% 100.00%
NP 1,012,508 1,066,928 1,120,858 1,092,252 1,909,226 2,320,364 2,894,014 -50.25%
  QoQ % -5.10% -4.81% 2.62% -42.79% -17.72% -19.82% -
  Horiz. % 34.99% 36.87% 38.73% 37.74% 65.97% 80.18% 100.00%
NP to SH 980,372 1,028,092 1,083,328 1,060,924 1,884,949 2,308,121 2,886,200 -51.22%
  QoQ % -4.64% -5.10% 2.11% -43.72% -18.33% -20.03% -
  Horiz. % 33.97% 35.62% 37.53% 36.76% 65.31% 79.97% 100.00%
Tax Rate 4.17 % 3.65 % 3.06 % 3.68 % -68.74 % -84.04 % -130.24 % -
  QoQ % 14.25% 19.28% -16.85% 105.35% 18.21% 35.47% -
  Horiz. % -3.20% -2.80% -2.35% -2.83% 52.78% 64.53% 100.00%
Total Cost 1,698,031 1,554,861 1,391,300 1,227,096 364,810 -108,022 -724,564 -
  QoQ % 9.21% 11.76% 13.38% 236.37% 437.72% 85.09% -
  Horiz. % -234.35% -214.59% -192.02% -169.36% -50.35% 14.91% 100.00%
Net Worth 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 -0.39%
  QoQ % 0.59% 3.33% -0.10% 1.98% 1.54% -7.54% -
  Horiz. % 99.41% 98.83% 95.64% 95.74% 93.88% 92.46% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 272,664 158,070 237,103 - 1,043,241 1,106,481 1,659,689 -69.90%
  QoQ % 72.50% -33.33% 0.00% 0.00% -5.72% -33.33% -
  Horiz. % 16.43% 9.52% 14.29% 0.00% 62.86% 66.67% 100.00%
Div Payout % 27.81 % 15.38 % 21.89 % - % 55.35 % 47.94 % 57.50 % -38.30%
  QoQ % 80.82% -29.74% 0.00% 0.00% 15.46% -16.63% -
  Horiz. % 48.37% 26.75% 38.07% 0.00% 96.26% 83.37% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 -0.39%
  QoQ % 0.59% 3.33% -0.10% 1.98% 1.54% -7.54% -
  Horiz. % 99.41% 98.83% 95.64% 95.74% 93.88% 92.46% 100.00%
NOSH 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 0.00%
  QoQ % -0.00% 0.00% -0.01% 0.01% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 37.35 % 40.69 % 44.62 % 47.09 % 83.96 % 104.88 % 133.40 % -57.10%
  QoQ % -8.21% -8.81% -5.25% -43.91% -19.95% -21.38% -
  Horiz. % 28.00% 30.50% 33.45% 35.30% 62.94% 78.62% 100.00%
ROE 6.97 % 7.36 % 8.01 % 7.84 % 14.20 % 17.65 % 20.41 % -51.05%
  QoQ % -5.30% -8.11% 2.17% -44.79% -19.55% -13.52% -
  Horiz. % 34.15% 36.06% 39.25% 38.41% 69.57% 86.48% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 228.64 221.15 211.90 195.62 191.82 186.61 183.00 15.96%
  QoQ % 3.39% 4.37% 8.32% 1.98% 2.79% 1.97% -
  Horiz. % 124.94% 120.85% 115.79% 106.90% 104.82% 101.97% 100.00%
EPS 82.70 86.72 91.38 89.48 159.00 194.69 243.46 -51.22%
  QoQ % -4.64% -5.10% 2.12% -43.72% -18.33% -20.03% -
  Horiz. % 33.97% 35.62% 37.53% 36.75% 65.31% 79.97% 100.00%
DPS 23.00 13.33 20.00 0.00 88.00 93.33 140.00 -69.90%
  QoQ % 72.54% -33.35% 0.00% 0.00% -5.71% -33.34% -
  Horiz. % 16.43% 9.52% 14.29% 0.00% 62.86% 66.66% 100.00%
NAPS 11.8600 11.7900 11.4100 11.4200 11.2000 11.0300 11.9300 -0.39%
  QoQ % 0.59% 3.33% -0.09% 1.96% 1.54% -7.54% -
  Horiz. % 99.41% 98.83% 95.64% 95.73% 93.88% 92.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.53 184.30 176.59 163.04 159.85 155.51 152.50 15.95%
  QoQ % 3.38% 4.37% 8.31% 2.00% 2.79% 1.97% -
  Horiz. % 124.94% 120.85% 115.80% 106.91% 104.82% 101.97% 100.00%
EPS 68.91 72.27 76.15 74.58 132.50 162.25 202.88 -51.22%
  QoQ % -4.65% -5.10% 2.11% -43.71% -18.34% -20.03% -
  Horiz. % 33.97% 35.62% 37.53% 36.76% 65.31% 79.97% 100.00%
DPS 19.17 11.11 16.67 0.00 73.33 77.78 116.67 -69.90%
  QoQ % 72.55% -33.35% 0.00% 0.00% -5.72% -33.33% -
  Horiz. % 16.43% 9.52% 14.29% 0.00% 62.85% 66.67% 100.00%
NAPS 9.8833 9.8253 9.5085 9.5179 9.3334 9.1918 9.9416 -0.39%
  QoQ % 0.59% 3.33% -0.10% 1.98% 1.54% -7.54% -
  Horiz. % 99.41% 98.83% 95.64% 95.74% 93.88% 92.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 17.1600 16.6200 17.2200 17.0200 17.2600 17.2000 15.9800 -
P/RPS 7.51 7.52 8.13 8.70 9.00 9.22 8.73 -9.52%
  QoQ % -0.13% -7.50% -6.55% -3.33% -2.39% 5.61% -
  Horiz. % 86.03% 86.14% 93.13% 99.66% 103.09% 105.61% 100.00%
P/EPS 20.75 19.17 18.84 19.02 10.86 8.83 6.56 115.03%
  QoQ % 8.24% 1.75% -0.95% 75.14% 22.99% 34.60% -
  Horiz. % 316.31% 292.23% 287.20% 289.94% 165.55% 134.60% 100.00%
EY 4.82 5.22 5.31 5.26 9.21 11.32 15.24 -53.48%
  QoQ % -7.66% -1.69% 0.95% -42.89% -18.64% -25.72% -
  Horiz. % 31.63% 34.25% 34.84% 34.51% 60.43% 74.28% 100.00%
DY 1.34 0.80 1.16 0.00 5.10 5.43 8.76 -71.30%
  QoQ % 67.50% -31.03% 0.00% 0.00% -6.08% -38.01% -
  Horiz. % 15.30% 9.13% 13.24% 0.00% 58.22% 61.99% 100.00%
P/NAPS 1.45 1.41 1.51 1.49 1.54 1.56 1.34 5.39%
  QoQ % 2.84% -6.62% 1.34% -3.25% -1.28% 16.42% -
  Horiz. % 108.21% 105.22% 112.69% 111.19% 114.93% 116.42% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 -
Price 17.2000 16.1000 17.2000 17.4000 16.5000 18.8000 16.9000 -
P/RPS 7.52 7.28 8.12 8.89 8.60 10.07 9.23 -12.74%
  QoQ % 3.30% -10.34% -8.66% 3.37% -14.60% 9.10% -
  Horiz. % 81.47% 78.87% 87.97% 96.32% 93.17% 109.10% 100.00%
P/EPS 20.80 18.57 18.82 19.45 10.38 9.66 6.94 107.46%
  QoQ % 12.01% -1.33% -3.24% 87.38% 7.45% 39.19% -
  Horiz. % 299.71% 267.58% 271.18% 280.26% 149.57% 139.19% 100.00%
EY 4.81 5.39 5.31 5.14 9.64 10.36 14.41 -51.78%
  QoQ % -10.76% 1.51% 3.31% -46.68% -6.95% -28.11% -
  Horiz. % 33.38% 37.40% 36.85% 35.67% 66.90% 71.89% 100.00%
DY 1.34 0.83 1.16 0.00 5.33 4.96 8.28 -70.20%
  QoQ % 61.45% -28.45% 0.00% 0.00% 7.46% -40.10% -
  Horiz. % 16.18% 10.02% 14.01% 0.00% 64.37% 59.90% 100.00%
P/NAPS 1.45 1.37 1.51 1.52 1.47 1.70 1.42 1.40%
  QoQ % 5.84% -9.27% -0.66% 3.40% -13.53% 19.72% -
  Horiz. % 102.11% 96.48% 106.34% 107.04% 103.52% 119.72% 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