Highlights

[PPB] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     28.24%    YoY -     115.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 579,837 2,274,036 1,659,256 1,084,725 503,633 2,053,769 1,550,129 -48.12%
  QoQ % -74.50% 37.05% 52.97% 115.38% -75.48% 32.49% -
  Horiz. % 37.41% 146.70% 107.04% 69.98% 32.49% 132.49% 100.00%
PBT 283,495 1,131,486 945,577 628,491 302,588 1,455,390 1,132,972 -60.32%
  QoQ % -74.94% 19.66% 50.45% 107.71% -79.21% 28.46% -
  Horiz. % 25.02% 99.87% 83.46% 55.47% 26.71% 128.46% 100.00%
Tax -10,432 777,740 794,696 818,516 825,325 173,649 142,503 -
  QoQ % -101.34% -2.13% -2.91% -0.83% 375.28% 21.86% -
  Horiz. % -7.32% 545.77% 557.67% 574.39% 579.16% 121.86% 100.00%
NP 273,063 1,909,226 1,740,273 1,447,007 1,127,913 1,629,039 1,275,475 -64.25%
  QoQ % -85.70% 9.71% 20.27% 28.29% -30.76% 27.72% -
  Horiz. % 21.41% 149.69% 136.44% 113.45% 88.43% 127.72% 100.00%
NP to SH 265,231 1,884,949 1,731,091 1,443,100 1,125,354 1,615,964 1,264,439 -64.73%
  QoQ % -85.93% 8.89% 19.96% 28.24% -30.36% 27.80% -
  Horiz. % 20.98% 149.07% 136.91% 114.13% 89.00% 127.80% 100.00%
Tax Rate 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -11.93 % -12.58 % -
  QoQ % 105.35% 18.21% 35.47% 52.25% -2,186.34% 5.17% -
  Horiz. % -29.25% 546.42% 668.04% 1,035.29% 2,168.20% 94.83% 100.00%
Total Cost 306,774 364,810 -81,017 -362,282 -624,280 424,730 274,654 7.66%
  QoQ % -15.91% 550.29% 77.64% 41.97% -246.98% 54.64% -
  Horiz. % 111.69% 132.83% -29.50% -131.90% -227.30% 154.64% 100.00%
Net Worth 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,455 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.21% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,043,241 829,861 829,844 - 865,419 59,274 -
  QoQ % 0.00% 25.71% 0.00% 0.00% 0.00% 1,360.03% -
  Horiz. % 0.00% 1,760.02% 1,400.04% 1,400.01% 0.00% 1,460.03% 100.00%
Div Payout % - % 55.35 % 47.94 % 57.50 % - % 53.55 % 4.69 % -
  QoQ % 0.00% 15.46% -16.63% 0.00% 0.00% 1,041.79% -
  Horiz. % 0.00% 1,180.17% 1,022.17% 1,226.01% 0.00% 1,141.79% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 14,083,818 13,929,455 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.21% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
NOSH 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 1,185,506 1,185,485 0.01%
  QoQ % 0.01% -0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % 79.32 % 82.28 % -31.09%
  QoQ % -43.91% -19.95% -21.38% -40.44% 182.35% -3.60% -
  Horiz. % 57.23% 102.04% 127.47% 162.13% 272.19% 96.40% 100.00%
ROE 1.96 % 14.20 % 13.24 % 10.20 % 7.96 % 11.47 % 9.08 % -64.05%
  QoQ % -86.20% 7.25% 29.80% 28.14% -30.60% 26.32% -
  Horiz. % 21.59% 156.39% 145.81% 112.33% 87.67% 126.32% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.90 191.82 139.96 91.50 42.48 173.24 130.76 -48.12%
  QoQ % -74.51% 37.05% 52.96% 115.40% -75.48% 32.49% -
  Horiz. % 37.40% 146.70% 107.04% 69.98% 32.49% 132.49% 100.00%
EPS 22.37 159.00 146.02 121.73 94.93 136.31 106.66 -64.73%
  QoQ % -85.93% 8.89% 19.95% 28.23% -30.36% 27.80% -
  Horiz. % 20.97% 149.07% 136.90% 114.13% 89.00% 127.80% 100.00%
DPS 0.00 88.00 70.00 70.00 0.00 73.00 5.00 -
  QoQ % 0.00% 25.71% 0.00% 0.00% 0.00% 1,360.00% -
  Horiz. % 0.00% 1,760.00% 1,400.00% 1,400.00% 0.00% 1,460.00% 100.00%
NAPS 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 -1.88%
  QoQ % 1.96% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.19% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.76 159.85 116.64 76.25 35.40 144.37 108.96 -48.11%
  QoQ % -74.50% 37.05% 52.97% 115.40% -75.48% 32.50% -
  Horiz. % 37.41% 146.71% 107.05% 69.98% 32.49% 132.50% 100.00%
EPS 18.64 132.50 121.69 101.44 79.11 113.59 88.88 -64.73%
  QoQ % -85.93% 8.88% 19.96% 28.23% -30.35% 27.80% -
  Horiz. % 20.97% 149.08% 136.91% 114.13% 89.01% 127.80% 100.00%
DPS 0.00 73.33 58.33 58.33 0.00 60.83 4.17 -
  QoQ % 0.00% 25.72% 0.00% 0.00% 0.00% 1,358.75% -
  Horiz. % 0.00% 1,758.51% 1,398.80% 1,398.80% 0.00% 1,458.75% 100.00%
NAPS 9.5179 9.3334 9.1918 9.9416 9.9413 9.9001 9.7915 -1.87%
  QoQ % 1.98% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.21% 95.32% 93.88% 101.53% 101.53% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 -
P/RPS 34.80 9.00 12.29 17.46 42.37 9.21 11.78 106.02%
  QoQ % 286.67% -26.77% -29.61% -58.79% 360.04% -21.82% -
  Horiz. % 295.42% 76.40% 104.33% 148.22% 359.68% 78.18% 100.00%
P/EPS 76.08 10.86 11.78 13.13 18.96 11.71 14.44 203.09%
  QoQ % 600.55% -7.81% -10.28% -30.75% 61.91% -18.91% -
  Horiz. % 526.87% 75.21% 81.58% 90.93% 131.30% 81.09% 100.00%
EY 1.31 9.21 8.49 7.62 5.27 8.54 6.93 -67.10%
  QoQ % -85.78% 8.48% 11.42% 44.59% -38.29% 23.23% -
  Horiz. % 18.90% 132.90% 122.51% 109.96% 76.05% 123.23% 100.00%
DY 0.00 5.10 4.07 4.38 0.00 4.57 0.32 -
  QoQ % 0.00% 25.31% -7.08% 0.00% 0.00% 1,328.12% -
  Horiz. % 0.00% 1,593.75% 1,271.88% 1,368.75% 0.00% 1,428.13% 100.00%
P/NAPS 1.49 1.54 1.56 1.34 1.51 1.34 1.31 8.97%
  QoQ % -3.25% -1.28% 16.42% -11.26% 12.69% 2.29% -
  Horiz. % 113.74% 117.56% 119.08% 102.29% 115.27% 102.29% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 -
Price 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 -
P/RPS 35.58 8.60 13.43 18.47 38.13 9.33 12.01 106.41%
  QoQ % 313.72% -35.96% -27.29% -51.56% 308.68% -22.31% -
  Horiz. % 296.25% 71.61% 111.82% 153.79% 317.49% 77.69% 100.00%
P/EPS 77.78 10.38 12.87 13.88 17.07 11.86 14.72 203.68%
  QoQ % 649.33% -19.35% -7.28% -18.69% 43.93% -19.43% -
  Horiz. % 528.40% 70.52% 87.43% 94.29% 115.96% 80.57% 100.00%
EY 1.29 9.64 7.77 7.20 5.86 8.44 6.79 -66.99%
  QoQ % -86.62% 24.07% 7.92% 22.87% -30.57% 24.30% -
  Horiz. % 19.00% 141.97% 114.43% 106.04% 86.30% 124.30% 100.00%
DY 0.00 5.33 3.72 4.14 0.00 4.52 0.32 -
  QoQ % 0.00% 43.28% -10.14% 0.00% 0.00% 1,312.50% -
  Horiz. % 0.00% 1,665.62% 1,162.50% 1,293.75% 0.00% 1,412.50% 100.00%
P/NAPS 1.52 1.47 1.70 1.42 1.36 1.36 1.34 8.77%
  QoQ % 3.40% -13.53% 19.72% 4.41% 0.00% 1.49% -
  Horiz. % 113.43% 109.70% 126.87% 105.97% 101.49% 101.49% 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
 
 

260  640  540  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUPERMX-HB 0.215-0.03 
 HLT-WA 0.42+0.01 
 HLT 0.695+0.04 
 TOPGLOV-HA 0.18-0.025 
 BCMALL 0.235+0.015 
 PDZ-WB 0.04-0.01 
 TOPGLOV-C82 0.275-0.08 
 LKL 0.545+0.01 
 K1-WC 0.265+0.015 
 SUPERMX-C97 0.485-0.19 

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
Partners & Brokers