Highlights

[PPB] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 19-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -78.87%    YoY -     -29.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,053,769 1,550,129 1,038,953 495,228 2,488,566 2,629,686 1,650,724 15.63%
  QoQ % 32.49% 49.20% 109.79% -80.10% -5.37% 59.31% -
  Horiz. % 124.42% 93.91% 62.94% 30.00% 150.76% 159.31% 100.00%
PBT 1,455,390 1,132,972 626,081 264,412 1,220,339 1,034,112 775,113 52.02%
  QoQ % 28.46% 80.96% 136.78% -78.33% 18.01% 33.41% -
  Horiz. % 187.76% 146.17% 80.77% 34.11% 157.44% 133.41% 100.00%
Tax 173,649 142,503 50,463 7,019 73,085 -102,047 -54,513 -
  QoQ % 21.86% 182.39% 618.95% -90.40% 171.62% -87.20% -
  Horiz. % -318.55% -261.41% -92.57% -12.88% -134.07% 187.20% 100.00%
NP 1,629,039 1,275,475 676,544 271,431 1,293,424 932,065 720,600 71.99%
  QoQ % 27.72% 88.53% 149.25% -79.01% 38.77% 29.35% -
  Horiz. % 226.07% 177.00% 93.89% 37.67% 179.49% 129.35% 100.00%
NP to SH 1,615,964 1,264,439 669,367 271,835 1,286,509 923,228 716,221 71.77%
  QoQ % 27.80% 88.90% 146.24% -78.87% 39.35% 28.90% -
  Horiz. % 225.62% 176.54% 93.46% 37.95% 179.62% 128.90% 100.00%
Tax Rate -11.93 % -12.58 % -8.06 % -2.65 % -5.99 % 9.87 % 7.03 % -
  QoQ % 5.17% -56.08% -204.15% 55.76% -160.69% 40.40% -
  Horiz. % -169.70% -178.95% -114.65% -37.70% -85.21% 140.40% 100.00%
Total Cost 424,730 274,654 362,409 223,797 1,195,142 1,697,621 930,124 -40.62%
  QoQ % 54.64% -24.21% 61.94% -81.27% -29.60% 82.52% -
  Horiz. % 45.66% 29.53% 38.96% 24.06% 128.49% 182.52% 100.00%
Net Worth 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 15.31%
  QoQ % 1.11% 3.52% -1.04% 11.14% 3.72% 3.76% -
  Horiz. % 123.89% 122.53% 118.37% 119.61% 107.62% 103.76% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 865,419 59,274 59,277 - 1,007,678 794,251 794,220 5.87%
  QoQ % 1,360.03% -0.01% 0.00% 0.00% 26.87% 0.00% -
  Horiz. % 108.96% 7.46% 7.46% 0.00% 126.88% 100.00% 100.00%
Div Payout % 53.55 % 4.69 % 8.86 % - % 78.33 % 86.03 % 110.89 % -38.37%
  QoQ % 1,041.79% -47.07% 0.00% 0.00% -8.95% -22.42% -
  Horiz. % 48.29% 4.23% 7.99% 0.00% 70.64% 77.58% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 15.31%
  QoQ % 1.11% 3.52% -1.04% 11.14% 3.72% 3.76% -
  Horiz. % 123.89% 122.53% 118.37% 119.61% 107.62% 103.76% 100.00%
NOSH 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 1,185,449 1,185,403 0.01%
  QoQ % 0.00% -0.01% 0.01% -0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 79.32 % 82.28 % 65.12 % 54.81 % 51.97 % 35.44 % 43.65 % 48.75%
  QoQ % -3.60% 26.35% 18.81% 5.46% 46.64% -18.81% -
  Horiz. % 181.72% 188.50% 149.19% 125.57% 119.06% 81.19% 100.00%
ROE 11.47 % 9.08 % 4.97 % 2.00 % 10.52 % 7.83 % 6.30 % 48.94%
  QoQ % 26.32% 82.70% 148.50% -80.99% 34.36% 24.29% -
  Horiz. % 182.06% 144.13% 78.89% 31.75% 166.98% 124.29% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 173.24 130.76 87.63 41.77 209.92 221.83 139.25 15.63%
  QoQ % 32.49% 49.22% 109.79% -80.10% -5.37% 59.30% -
  Horiz. % 124.41% 93.90% 62.93% 30.00% 150.75% 159.30% 100.00%
EPS 136.31 106.66 56.46 22.93 108.52 77.88 60.42 71.76%
  QoQ % 27.80% 88.91% 146.23% -78.87% 39.34% 28.90% -
  Horiz. % 225.60% 176.53% 93.45% 37.95% 179.61% 128.90% 100.00%
DPS 73.00 5.00 5.00 0.00 85.00 67.00 67.00 5.87%
  QoQ % 1,360.00% 0.00% 0.00% 0.00% 26.87% 0.00% -
  Horiz. % 108.96% 7.46% 7.46% 0.00% 126.87% 100.00% 100.00%
NAPS 11.8800 11.7500 11.3500 11.4700 10.3200 9.9500 9.5900 15.30%
  QoQ % 1.11% 3.52% -1.05% 11.14% 3.72% 3.75% -
  Horiz. % 123.88% 122.52% 118.35% 119.60% 107.61% 103.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 144.37 108.96 73.03 34.81 174.93 184.85 116.04 15.63%
  QoQ % 32.50% 49.20% 109.80% -80.10% -5.37% 59.30% -
  Horiz. % 124.41% 93.90% 62.94% 30.00% 150.75% 159.30% 100.00%
EPS 113.59 88.88 47.05 19.11 90.43 64.90 50.35 71.76%
  QoQ % 27.80% 88.91% 146.21% -78.87% 39.34% 28.90% -
  Horiz. % 225.60% 176.52% 93.45% 37.95% 179.60% 128.90% 100.00%
DPS 60.83 4.17 4.17 0.00 70.83 55.83 55.83 5.87%
  QoQ % 1,358.75% 0.00% 0.00% 0.00% 26.87% 0.00% -
  Horiz. % 108.96% 7.47% 7.47% 0.00% 126.87% 100.00% 100.00%
NAPS 9.9001 9.7915 9.4588 9.5583 8.6000 8.2913 7.9910 15.31%
  QoQ % 1.11% 3.52% -1.04% 11.14% 3.72% 3.76% -
  Horiz. % 123.89% 122.53% 118.37% 119.61% 107.62% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 15.9600 15.4000 11.6000 9.8000 9.3000 8.5500 10.8000 -
P/RPS 9.21 11.78 13.24 23.46 4.43 3.85 7.76 12.06%
  QoQ % -21.82% -11.03% -43.56% 429.57% 15.06% -50.39% -
  Horiz. % 118.69% 151.80% 170.62% 302.32% 57.09% 49.61% 100.00%
P/EPS 11.71 14.44 20.55 42.74 8.57 10.98 17.87 -24.50%
  QoQ % -18.91% -29.73% -51.92% 398.72% -21.95% -38.56% -
  Horiz. % 65.53% 80.81% 115.00% 239.17% 47.96% 61.44% 100.00%
EY 8.54 6.93 4.87 2.34 11.67 9.11 5.59 32.54%
  QoQ % 23.23% 42.30% 108.12% -79.95% 28.10% 62.97% -
  Horiz. % 152.77% 123.97% 87.12% 41.86% 208.77% 162.97% 100.00%
DY 4.57 0.32 0.43 0.00 9.14 7.84 6.20 -18.36%
  QoQ % 1,328.12% -25.58% 0.00% 0.00% 16.58% 26.45% -
  Horiz. % 73.71% 5.16% 6.94% 0.00% 147.42% 126.45% 100.00%
P/NAPS 1.34 1.31 1.02 0.85 0.90 0.86 1.13 12.00%
  QoQ % 2.29% 28.43% 20.00% -5.56% 4.65% -23.89% -
  Horiz. % 118.58% 115.93% 90.27% 75.22% 79.65% 76.11% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 -
Price 16.1600 15.7000 15.3000 11.0000 9.7000 8.5500 8.8000 -
P/RPS 9.33 12.01 17.46 26.33 4.62 3.85 6.32 29.56%
  QoQ % -22.31% -31.21% -33.69% 469.91% 20.00% -39.08% -
  Horiz. % 147.63% 190.03% 276.27% 416.61% 73.10% 60.92% 100.00%
P/EPS 11.86 14.72 27.10 47.97 8.94 10.98 14.56 -12.75%
  QoQ % -19.43% -45.68% -43.51% 436.58% -18.58% -24.59% -
  Horiz. % 81.46% 101.10% 186.13% 329.46% 61.40% 75.41% 100.00%
EY 8.44 6.79 3.69 2.08 11.19 9.11 6.87 14.66%
  QoQ % 24.30% 84.01% 77.40% -81.41% 22.83% 32.61% -
  Horiz. % 122.85% 98.84% 53.71% 30.28% 162.88% 132.61% 100.00%
DY 4.52 0.32 0.33 0.00 8.76 7.84 7.61 -29.27%
  QoQ % 1,312.50% -3.03% 0.00% 0.00% 11.73% 3.02% -
  Horiz. % 59.40% 4.20% 4.34% 0.00% 115.11% 103.02% 100.00%
P/NAPS 1.36 1.34 1.35 0.96 0.94 0.86 0.92 29.68%
  QoQ % 1.49% -0.74% 40.63% 2.13% 9.30% -6.52% -
  Horiz. % 147.83% 145.65% 146.74% 104.35% 102.17% 93.48% 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
 
 

313  373  597  957 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.045+0.025 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 AT 0.085-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.07-0.01 
 TAWIN 0.14-0.01 
 HUBLINE 0.08+0.005 

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