Highlights

[PPB] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     39.35%    YoY -     -81.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,550,129 1,038,953 495,228 2,488,566 2,629,686 1,650,724 808,888 54.22%
  QoQ % 49.20% 109.79% -80.10% -5.37% 59.31% 104.07% -
  Horiz. % 191.64% 128.44% 61.22% 307.65% 325.10% 204.07% 100.00%
PBT 1,132,972 626,081 264,412 1,220,339 1,034,112 775,113 416,969 94.60%
  QoQ % 80.96% 136.78% -78.33% 18.01% 33.41% 85.89% -
  Horiz. % 271.72% 150.15% 63.41% 292.67% 248.01% 185.89% 100.00%
Tax 142,503 50,463 7,019 73,085 -102,047 -54,513 -32,646 -
  QoQ % 182.39% 618.95% -90.40% 171.62% -87.20% -66.98% -
  Horiz. % -436.51% -154.58% -21.50% -223.87% 312.59% 166.98% 100.00%
NP 1,275,475 676,544 271,431 1,293,424 932,065 720,600 384,323 122.33%
  QoQ % 88.53% 149.25% -79.01% 38.77% 29.35% 87.50% -
  Horiz. % 331.88% 176.04% 70.63% 336.55% 242.52% 187.50% 100.00%
NP to SH 1,264,439 669,367 271,835 1,286,509 923,228 716,221 383,098 121.52%
  QoQ % 88.90% 146.24% -78.87% 39.35% 28.90% 86.96% -
  Horiz. % 330.06% 174.72% 70.96% 335.82% 240.99% 186.96% 100.00%
Tax Rate -12.58 % -8.06 % -2.65 % -5.99 % 9.87 % 7.03 % 7.83 % -
  QoQ % -56.08% -204.15% 55.76% -160.69% 40.40% -10.22% -
  Horiz. % -160.66% -102.94% -33.84% -76.50% 126.05% 89.78% 100.00%
Total Cost 274,654 362,409 223,797 1,195,142 1,697,621 930,124 424,565 -25.18%
  QoQ % -24.21% 61.94% -81.27% -29.60% 82.52% 119.08% -
  Horiz. % 64.69% 85.36% 52.71% 281.50% 399.85% 219.08% 100.00%
Net Worth 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 12.48%
  QoQ % 3.52% -1.04% 11.14% 3.72% 3.76% -2.63% -
  Horiz. % 119.31% 115.25% 116.46% 104.79% 101.03% 97.37% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 59,274 59,277 - 1,007,678 794,251 794,220 - -
  QoQ % -0.01% 0.00% 0.00% 26.87% 0.00% 0.00% -
  Horiz. % 7.46% 7.46% 0.00% 126.88% 100.00% 100.00% -
Div Payout % 4.69 % 8.86 % - % 78.33 % 86.03 % 110.89 % - % -
  QoQ % -47.07% 0.00% 0.00% -8.95% -22.42% 0.00% -
  Horiz. % 4.23% 7.99% 0.00% 70.64% 77.58% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 12.48%
  QoQ % 3.52% -1.04% 11.14% 3.72% 3.76% -2.63% -
  Horiz. % 119.31% 115.25% 116.46% 104.79% 101.03% 97.37% 100.00%
NOSH 1,185,485 1,185,559 1,185,499 1,185,504 1,185,449 1,185,403 1,185,327 0.01%
  QoQ % -0.01% 0.01% -0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.02% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 82.28 % 65.12 % 54.81 % 51.97 % 35.44 % 43.65 % 47.51 % 44.17%
  QoQ % 26.35% 18.81% 5.46% 46.64% -18.81% -8.12% -
  Horiz. % 173.18% 137.07% 115.37% 109.39% 74.59% 91.88% 100.00%
ROE 9.08 % 4.97 % 2.00 % 10.52 % 7.83 % 6.30 % 3.28 % 97.03%
  QoQ % 82.70% 148.50% -80.99% 34.36% 24.29% 92.07% -
  Horiz. % 276.83% 151.52% 60.98% 320.73% 238.72% 192.07% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 130.76 87.63 41.77 209.92 221.83 139.25 68.24 54.21%
  QoQ % 49.22% 109.79% -80.10% -5.37% 59.30% 104.06% -
  Horiz. % 191.62% 128.41% 61.21% 307.62% 325.07% 204.06% 100.00%
EPS 106.66 56.46 22.93 108.52 77.88 60.42 32.32 121.50%
  QoQ % 88.91% 146.23% -78.87% 39.34% 28.90% 86.94% -
  Horiz. % 330.01% 174.69% 70.95% 335.77% 240.97% 186.94% 100.00%
DPS 5.00 5.00 0.00 85.00 67.00 67.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.87% 0.00% 0.00% -
  Horiz. % 7.46% 7.46% 0.00% 126.87% 100.00% 100.00% -
NAPS 11.7500 11.3500 11.4700 10.3200 9.9500 9.5900 9.8500 12.47%
  QoQ % 3.52% -1.05% 11.14% 3.72% 3.75% -2.64% -
  Horiz. % 119.29% 115.23% 116.45% 104.77% 101.02% 97.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 108.96 73.03 34.81 174.93 184.85 116.04 56.86 54.22%
  QoQ % 49.20% 109.80% -80.10% -5.37% 59.30% 104.08% -
  Horiz. % 191.63% 128.44% 61.22% 307.65% 325.10% 204.08% 100.00%
EPS 88.88 47.05 19.11 90.43 64.90 50.35 26.93 121.51%
  QoQ % 88.91% 146.21% -78.87% 39.34% 28.90% 86.97% -
  Horiz. % 330.04% 174.71% 70.96% 335.80% 241.00% 186.97% 100.00%
DPS 4.17 4.17 0.00 70.83 55.83 55.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.87% 0.00% 0.00% -
  Horiz. % 7.47% 7.47% 0.00% 126.87% 100.00% 100.00% -
NAPS 9.7915 9.4588 9.5583 8.6000 8.2913 7.9910 8.2071 12.48%
  QoQ % 3.52% -1.04% 11.14% 3.72% 3.76% -2.63% -
  Horiz. % 119.31% 115.25% 116.46% 104.79% 101.03% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 15.4000 11.6000 9.8000 9.3000 8.5500 10.8000 10.2000 -
P/RPS 11.78 13.24 23.46 4.43 3.85 7.76 14.95 -14.68%
  QoQ % -11.03% -43.56% 429.57% 15.06% -50.39% -48.09% -
  Horiz. % 78.80% 88.56% 156.92% 29.63% 25.75% 51.91% 100.00%
P/EPS 14.44 20.55 42.74 8.57 10.98 17.87 31.56 -40.59%
  QoQ % -29.73% -51.92% 398.72% -21.95% -38.56% -43.38% -
  Horiz. % 45.75% 65.11% 135.42% 27.15% 34.79% 56.62% 100.00%
EY 6.93 4.87 2.34 11.67 9.11 5.59 3.17 68.36%
  QoQ % 42.30% 108.12% -79.95% 28.10% 62.97% 76.34% -
  Horiz. % 218.61% 153.63% 73.82% 368.14% 287.38% 176.34% 100.00%
DY 0.32 0.43 0.00 9.14 7.84 6.20 0.00 -
  QoQ % -25.58% 0.00% 0.00% 16.58% 26.45% 0.00% -
  Horiz. % 5.16% 6.94% 0.00% 147.42% 126.45% 100.00% -
P/NAPS 1.31 1.02 0.85 0.90 0.86 1.13 1.04 16.62%
  QoQ % 28.43% 20.00% -5.56% 4.65% -23.89% 8.65% -
  Horiz. % 125.96% 98.08% 81.73% 86.54% 82.69% 108.65% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 -
Price 15.7000 15.3000 11.0000 9.7000 8.5500 8.8000 11.0000 -
P/RPS 12.01 17.46 26.33 4.62 3.85 6.32 16.12 -17.80%
  QoQ % -31.21% -33.69% 469.91% 20.00% -39.08% -60.79% -
  Horiz. % 74.50% 108.31% 163.34% 28.66% 23.88% 39.21% 100.00%
P/EPS 14.72 27.10 47.97 8.94 10.98 14.56 34.03 -42.78%
  QoQ % -45.68% -43.51% 436.58% -18.58% -24.59% -57.21% -
  Horiz. % 43.26% 79.64% 140.96% 26.27% 32.27% 42.79% 100.00%
EY 6.79 3.69 2.08 11.19 9.11 6.87 2.94 74.63%
  QoQ % 84.01% 77.40% -81.41% 22.83% 32.61% 133.67% -
  Horiz. % 230.95% 125.51% 70.75% 380.61% 309.86% 233.67% 100.00%
DY 0.32 0.33 0.00 8.76 7.84 7.61 0.00 -
  QoQ % -3.03% 0.00% 0.00% 11.73% 3.02% 0.00% -
  Horiz. % 4.20% 4.34% 0.00% 115.11% 103.02% 100.00% -
P/NAPS 1.34 1.35 0.96 0.94 0.86 0.92 1.12 12.69%
  QoQ % -0.74% 40.63% 2.13% 9.30% -6.52% -17.86% -
  Horiz. % 119.64% 120.54% 85.71% 83.93% 76.79% 82.14% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. 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
Partners & Brokers