Highlights

[PPB] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     8.89%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,966,342 1,256,079 579,837 2,274,036 1,659,256 1,084,725 503,633 147.74%
  QoQ % 56.55% 116.63% -74.50% 37.05% 52.97% 115.38% -
  Horiz. % 390.43% 249.40% 115.13% 451.53% 329.46% 215.38% 100.00%
PBT 830,527 578,145 283,495 1,131,486 945,577 628,491 302,588 95.92%
  QoQ % 43.65% 103.93% -74.94% 19.66% 50.45% 107.71% -
  Horiz. % 274.47% 191.07% 93.69% 373.94% 312.50% 207.71% 100.00%
Tax -30,331 -17,716 -10,432 777,740 794,696 818,516 825,325 -
  QoQ % -71.21% -69.82% -101.34% -2.13% -2.91% -0.83% -
  Horiz. % -3.68% -2.15% -1.26% 94.23% 96.29% 99.17% 100.00%
NP 800,196 560,429 273,063 1,909,226 1,740,273 1,447,007 1,127,913 -20.44%
  QoQ % 42.78% 105.24% -85.70% 9.71% 20.27% 28.29% -
  Horiz. % 70.94% 49.69% 24.21% 169.27% 154.29% 128.29% 100.00%
NP to SH 771,069 541,664 265,231 1,884,949 1,731,091 1,443,100 1,125,354 -22.26%
  QoQ % 42.35% 104.22% -85.93% 8.89% 19.96% 28.24% -
  Horiz. % 68.52% 48.13% 23.57% 167.50% 153.83% 128.24% 100.00%
Tax Rate 3.65 % 3.06 % 3.68 % -68.74 % -84.04 % -130.24 % -272.76 % -
  QoQ % 19.28% -16.85% 105.35% 18.21% 35.47% 52.25% -
  Horiz. % -1.34% -1.12% -1.35% 25.20% 30.81% 47.75% 100.00%
Total Cost 1,166,146 695,650 306,774 364,810 -81,017 -362,282 -624,280 -
  QoQ % 67.63% 126.76% -15.91% 550.29% 77.64% 41.97% -
  Horiz. % -186.80% -111.43% -49.14% -58.44% 12.98% 58.03% 100.00%
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.88% 92.46% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 118,553 118,551 - 1,043,241 829,861 829,844 - -
  QoQ % 0.00% 0.00% 0.00% 25.71% 0.00% 0.00% -
  Horiz. % 14.29% 14.29% 0.00% 125.72% 100.00% 100.00% -
Div Payout % 15.38 % 21.89 % - % 55.35 % 47.94 % 57.50 % - % -
  QoQ % -29.74% 0.00% 0.00% 15.46% -16.63% 0.00% -
  Horiz. % 26.75% 38.07% 0.00% 96.26% 83.37% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.88% 92.46% 100.00% 100.00%
NOSH 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 0.00%
  QoQ % 0.00% -0.01% 0.01% -0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.02% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 40.69 % 44.62 % 47.09 % 83.96 % 104.88 % 133.40 % 223.96 % -67.89%
  QoQ % -8.81% -5.25% -43.91% -19.95% -21.38% -40.44% -
  Horiz. % 18.17% 19.92% 21.03% 37.49% 46.83% 59.56% 100.00%
ROE 5.52 % 4.00 % 1.96 % 14.20 % 13.24 % 10.20 % 7.96 % -21.64%
  QoQ % 38.00% 104.08% -86.20% 7.25% 29.80% 28.14% -
  Horiz. % 69.35% 50.25% 24.62% 178.39% 166.33% 128.14% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 165.86 105.95 48.90 191.82 139.96 91.50 42.48 147.75%
  QoQ % 56.55% 116.67% -74.51% 37.05% 52.96% 115.40% -
  Horiz. % 390.44% 249.41% 115.11% 451.55% 329.47% 215.40% 100.00%
EPS 65.04 45.69 22.37 159.00 146.02 121.73 94.93 -22.26%
  QoQ % 42.35% 104.25% -85.93% 8.89% 19.95% 28.23% -
  Horiz. % 68.51% 48.13% 23.56% 167.49% 153.82% 128.23% 100.00%
DPS 10.00 10.00 0.00 88.00 70.00 70.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 25.71% 0.00% 0.00% -
  Horiz. % 14.29% 14.29% 0.00% 125.71% 100.00% 100.00% -
NAPS 11.7900 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 -0.78%
  QoQ % 3.33% -0.09% 1.96% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.64% 95.73% 93.88% 92.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.22 88.29 40.76 159.85 116.64 76.25 35.40 147.75%
  QoQ % 56.55% 116.61% -74.50% 37.05% 52.97% 115.40% -
  Horiz. % 390.45% 249.41% 115.14% 451.55% 329.49% 215.40% 100.00%
EPS 54.20 38.08 18.64 132.50 121.69 101.44 79.11 -22.27%
  QoQ % 42.33% 104.29% -85.93% 8.88% 19.96% 28.23% -
  Horiz. % 68.51% 48.14% 23.56% 167.49% 153.82% 128.23% 100.00%
DPS 8.33 8.33 0.00 73.33 58.33 58.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 25.72% 0.00% 0.00% -
  Horiz. % 14.28% 14.28% 0.00% 125.72% 100.00% 100.00% -
NAPS 9.8253 9.5085 9.5179 9.3334 9.1918 9.9416 9.9413 -0.78%
  QoQ % 3.33% -0.10% 1.98% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.65% 95.74% 93.89% 92.46% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.6200 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 -
P/RPS 10.02 16.25 34.80 9.00 12.29 17.46 42.37 -61.72%
  QoQ % -38.34% -53.30% 286.67% -26.77% -29.61% -58.79% -
  Horiz. % 23.65% 38.35% 82.13% 21.24% 29.01% 41.21% 100.00%
P/EPS 25.55 37.69 76.08 10.86 11.78 13.13 18.96 21.98%
  QoQ % -32.21% -50.46% 600.55% -7.81% -10.28% -30.75% -
  Horiz. % 134.76% 198.79% 401.27% 57.28% 62.13% 69.25% 100.00%
EY 3.91 2.65 1.31 9.21 8.49 7.62 5.27 -18.03%
  QoQ % 47.55% 102.29% -85.78% 8.48% 11.42% 44.59% -
  Horiz. % 74.19% 50.28% 24.86% 174.76% 161.10% 144.59% 100.00%
DY 0.60 0.58 0.00 5.10 4.07 4.38 0.00 -
  QoQ % 3.45% 0.00% 0.00% 25.31% -7.08% 0.00% -
  Horiz. % 13.70% 13.24% 0.00% 116.44% 92.92% 100.00% -
P/NAPS 1.41 1.51 1.49 1.54 1.56 1.34 1.51 -4.46%
  QoQ % -6.62% 1.34% -3.25% -1.28% 16.42% -11.26% -
  Horiz. % 93.38% 100.00% 98.68% 101.99% 103.31% 88.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 -
Price 16.1000 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 -
P/RPS 9.71 16.23 35.58 8.60 13.43 18.47 38.13 -59.79%
  QoQ % -40.17% -54.38% 313.72% -35.96% -27.29% -51.56% -
  Horiz. % 25.47% 42.56% 93.31% 22.55% 35.22% 48.44% 100.00%
P/EPS 24.75 37.65 77.78 10.38 12.87 13.88 17.07 28.07%
  QoQ % -34.26% -51.59% 649.33% -19.35% -7.28% -18.69% -
  Horiz. % 144.99% 220.56% 455.65% 60.81% 75.40% 81.31% 100.00%
EY 4.04 2.66 1.29 9.64 7.77 7.20 5.86 -21.94%
  QoQ % 51.88% 106.20% -86.62% 24.07% 7.92% 22.87% -
  Horiz. % 68.94% 45.39% 22.01% 164.51% 132.59% 122.87% 100.00%
DY 0.62 0.58 0.00 5.33 3.72 4.14 0.00 -
  QoQ % 6.90% 0.00% 0.00% 43.28% -10.14% 0.00% -
  Horiz. % 14.98% 14.01% 0.00% 128.74% 89.86% 100.00% -
P/NAPS 1.37 1.51 1.52 1.47 1.70 1.42 1.36 0.49%
  QoQ % -9.27% -0.66% 3.40% -13.53% 19.72% 4.41% -
  Horiz. % 100.74% 111.03% 111.76% 108.09% 125.00% 104.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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
Partners & Brokers