Highlights

[PPB] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     27.14%    YoY -     -47.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,235,303 1,455,430 696,955 2,710,539 1,966,342 1,256,079 579,837 145.26%
  QoQ % 53.58% 108.83% -74.29% 37.85% 56.55% 116.63% -
  Horiz. % 385.51% 251.01% 120.20% 467.47% 339.12% 216.63% 100.00%
PBT 585,493 323,556 199,654 1,056,580 830,527 578,145 283,495 61.96%
  QoQ % 80.96% 62.06% -81.10% 27.22% 43.65% 103.93% -
  Horiz. % 206.53% 114.13% 70.43% 372.70% 292.96% 203.93% 100.00%
Tax -31,397 -21,801 -13,467 -44,072 -30,331 -17,716 -10,432 108.04%
  QoQ % -44.02% -61.88% 69.44% -45.30% -71.21% -69.82% -
  Horiz. % 300.97% 208.98% 129.09% 422.47% 290.75% 169.82% 100.00%
NP 554,096 301,755 186,187 1,012,508 800,196 560,429 273,063 60.07%
  QoQ % 83.62% 62.07% -81.61% 26.53% 42.78% 105.24% -
  Horiz. % 202.92% 110.51% 68.18% 370.80% 293.04% 205.24% 100.00%
NP to SH 536,158 286,923 178,504 980,372 771,069 541,664 265,231 59.67%
  QoQ % 86.86% 60.74% -81.79% 27.14% 42.35% 104.22% -
  Horiz. % 202.15% 108.18% 67.30% 369.63% 290.72% 204.22% 100.00%
Tax Rate 5.36 % 6.74 % 6.75 % 4.17 % 3.65 % 3.06 % 3.68 % 28.40%
  QoQ % -20.47% -0.15% 61.87% 14.25% 19.28% -16.85% -
  Horiz. % 145.65% 183.15% 183.42% 113.32% 99.18% 83.15% 100.00%
Total Cost 1,681,207 1,153,675 510,768 1,698,031 1,166,146 695,650 306,774 209.88%
  QoQ % 45.73% 125.87% -69.92% 45.61% 67.63% 126.76% -
  Horiz. % 548.03% 376.07% 166.50% 553.51% 380.13% 226.76% 100.00%
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 829 82,984 - 272,664 118,553 118,551 - -
  QoQ % -99.00% 0.00% 0.00% 129.99% 0.00% 0.00% -
  Horiz. % 0.70% 70.00% 0.00% 230.00% 100.00% 100.00% -
Div Payout % 0.15 % 28.92 % - % 27.81 % 15.38 % 21.89 % - % -
  QoQ % -99.48% 0.00% 0.00% 80.82% -29.74% 0.00% -
  Horiz. % 0.69% 132.12% 0.00% 127.04% 70.26% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.79 % 20.73 % 26.71 % 37.35 % 40.69 % 44.62 % 47.09 % -34.73%
  QoQ % 19.59% -22.39% -28.49% -8.21% -8.81% -5.25% -
  Horiz. % 52.64% 44.02% 56.72% 79.32% 86.41% 94.75% 100.00%
ROE 3.85 % 2.02 % 1.28 % 6.97 % 5.52 % 4.00 % 1.96 % 56.65%
  QoQ % 90.59% 57.81% -81.64% 26.27% 38.00% 104.08% -
  Horiz. % 196.43% 103.06% 65.31% 355.61% 281.63% 204.08% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 188.55 122.77 58.79 228.64 165.86 105.95 48.90 145.29%
  QoQ % 53.58% 108.83% -74.29% 37.85% 56.55% 116.67% -
  Horiz. % 385.58% 251.06% 120.22% 467.57% 339.18% 216.67% 100.00%
EPS 45.23 24.20 15.06 82.70 65.04 45.69 22.37 59.69%
  QoQ % 86.90% 60.69% -81.79% 27.15% 42.35% 104.25% -
  Horiz. % 202.19% 108.18% 67.32% 369.69% 290.75% 204.25% 100.00%
DPS 0.07 7.00 0.00 23.00 10.00 10.00 0.00 -
  QoQ % -99.00% 0.00% 0.00% 130.00% 0.00% 0.00% -
  Horiz. % 0.70% 70.00% 0.00% 230.00% 100.00% 100.00% -
NAPS 11.7500 11.9700 11.7300 11.8600 11.7900 11.4100 11.4200 1.91%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.09% -
  Horiz. % 102.89% 104.82% 102.71% 103.85% 103.24% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 157.13 102.31 48.99 190.53 138.22 88.29 40.76 145.25%
  QoQ % 53.58% 108.84% -74.29% 37.85% 56.55% 116.61% -
  Horiz. % 385.50% 251.01% 120.19% 467.44% 339.11% 216.61% 100.00%
EPS 37.69 20.17 12.55 68.91 54.20 38.08 18.64 59.70%
  QoQ % 86.86% 60.72% -81.79% 27.14% 42.33% 104.29% -
  Horiz. % 202.20% 108.21% 67.33% 369.69% 290.77% 204.29% 100.00%
DPS 0.06 5.83 0.00 19.17 8.33 8.33 0.00 -
  QoQ % -98.97% 0.00% 0.00% 130.13% 0.00% 0.00% -
  Horiz. % 0.72% 69.99% 0.00% 230.13% 100.00% 100.00% -
NAPS 9.7917 9.9750 9.7750 9.8833 9.8253 9.5085 9.5179 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 3.33% -0.10% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 -
P/RPS 6.40 13.02 28.75 7.51 10.02 16.25 34.80 -67.56%
  QoQ % -50.84% -54.71% 282.82% -25.05% -38.34% -53.30% -
  Horiz. % 18.39% 37.41% 82.61% 21.58% 28.79% 46.70% 100.00%
P/EPS 26.67 66.03 112.24 20.75 25.55 37.69 76.08 -50.19%
  QoQ % -59.61% -41.17% 440.92% -18.79% -32.21% -50.46% -
  Horiz. % 35.06% 86.79% 147.53% 27.27% 33.58% 49.54% 100.00%
EY 3.75 1.51 0.89 4.82 3.91 2.65 1.31 101.22%
  QoQ % 148.34% 69.66% -81.54% 23.27% 47.55% 102.29% -
  Horiz. % 286.26% 115.27% 67.94% 367.94% 298.47% 202.29% 100.00%
DY 0.01 0.44 0.00 1.34 0.60 0.58 0.00 -
  QoQ % -97.73% 0.00% 0.00% 123.33% 3.45% 0.00% -
  Horiz. % 1.72% 75.86% 0.00% 231.03% 103.45% 100.00% -
P/NAPS 1.03 1.34 1.44 1.45 1.41 1.51 1.49 -21.77%
  QoQ % -23.13% -6.94% -0.69% 2.84% -6.62% 1.34% -
  Horiz. % 69.13% 89.93% 96.64% 97.32% 94.63% 101.34% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 -
Price 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 -
P/RPS 6.36 11.39 26.71 7.52 9.71 16.23 35.58 -68.17%
  QoQ % -44.16% -57.36% 255.19% -22.55% -40.17% -54.38% -
  Horiz. % 17.88% 32.01% 75.07% 21.14% 27.29% 45.62% 100.00%
P/EPS 26.53 57.76 104.27 20.80 24.75 37.65 77.78 -51.09%
  QoQ % -54.07% -44.61% 401.30% -15.96% -34.26% -51.59% -
  Horiz. % 34.11% 74.26% 134.06% 26.74% 31.82% 48.41% 100.00%
EY 3.77 1.73 0.96 4.81 4.04 2.66 1.29 104.01%
  QoQ % 117.92% 80.21% -80.04% 19.06% 51.88% 106.20% -
  Horiz. % 292.25% 134.11% 74.42% 372.87% 313.18% 206.20% 100.00%
DY 0.01 0.50 0.00 1.34 0.62 0.58 0.00 -
  QoQ % -98.00% 0.00% 0.00% 116.13% 6.90% 0.00% -
  Horiz. % 1.72% 86.21% 0.00% 231.03% 106.90% 100.00% -
P/NAPS 1.02 1.17 1.34 1.45 1.37 1.51 1.52 -23.30%
  QoQ % -12.82% -12.69% -7.59% 5.84% -9.27% -0.66% -
  Horiz. % 67.11% 76.97% 88.16% 95.39% 90.13% 99.34% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS