Highlights

[PPB] QoQ Quarter Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     46.24%    YoY -     19.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 503,633 503,640 511,176 543,725 495,228 594,850 978,962 -35.82%
  QoQ % -0.00% -1.47% -5.99% 9.79% -16.75% -39.24% -
  Horiz. % 51.45% 51.45% 52.22% 55.54% 50.59% 60.76% 100.00%
PBT 302,588 322,418 506,891 361,669 264,412 336,179 258,999 10.94%
  QoQ % -6.15% -36.39% 40.15% 36.78% -21.35% 29.80% -
  Horiz. % 116.83% 124.49% 195.71% 139.64% 102.09% 129.80% 100.00%
Tax 825,325 31,146 92,040 43,444 7,019 25,179 -47,534 -
  QoQ % 2,549.86% -66.16% 111.86% 518.95% -72.12% 152.97% -
  Horiz. % -1,736.28% -65.52% -193.63% -91.40% -14.77% -52.97% 100.00%
NP 1,127,913 353,564 598,931 405,113 271,431 361,358 211,465 205.59%
  QoQ % 219.01% -40.97% 47.84% 49.25% -24.89% 70.88% -
  Horiz. % 533.38% 167.20% 283.23% 191.57% 128.36% 170.88% 100.00%
NP to SH 1,125,354 351,525 595,072 397,532 271,835 363,280 207,007 209.49%
  QoQ % 220.13% -40.93% 49.69% 46.24% -25.17% 75.49% -
  Horiz. % 543.63% 169.81% 287.46% 192.04% 131.32% 175.49% 100.00%
Tax Rate -272.76 % -9.66 % -18.16 % -12.01 % -2.65 % -7.49 % 18.35 % -
  QoQ % -2,723.60% 46.81% -51.21% -353.21% 64.62% -140.82% -
  Horiz. % -1,486.43% -52.64% -98.96% -65.45% -14.44% -40.82% 100.00%
Total Cost -624,280 150,076 -87,755 138,612 223,797 233,492 767,497 -
  QoQ % -515.98% 271.02% -163.31% -38.06% -4.15% -69.58% -
  Horiz. % -81.34% 19.55% -11.43% 18.06% 29.16% 30.42% 100.00%
Net Worth 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 806,195 - 59,280 - 213,415 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 377.76% 0.00% 27.78% 0.00% 100.00% -
Div Payout % - % 229.34 % - % 14.91 % - % 58.75 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 390.37% 0.00% 25.38% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
NOSH 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 1,185,642 1,185,607 -0.01%
  QoQ % -0.01% 0.02% -0.02% 0.01% -0.01% 0.00% -
  Horiz. % 99.99% 100.00% 99.98% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 223.96 % 70.20 % 117.17 % 74.51 % 54.81 % 60.75 % 21.60 % 376.17%
  QoQ % 219.03% -40.09% 57.25% 35.94% -9.78% 181.25% -
  Horiz. % 1,036.85% 325.00% 542.45% 344.95% 253.75% 281.25% 100.00%
ROE 7.96 % 2.50 % 4.27 % 2.95 % 2.00 % 2.97 % 1.75 % 174.78%
  QoQ % 218.40% -41.45% 44.75% 47.50% -32.66% 69.71% -
  Horiz. % 454.86% 142.86% 244.00% 168.57% 114.29% 169.71% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.48 42.48 43.12 45.86 41.77 50.17 82.57 -35.82%
  QoQ % 0.00% -1.48% -5.97% 9.79% -16.74% -39.24% -
  Horiz. % 51.45% 51.45% 52.22% 55.54% 50.59% 60.76% 100.00%
EPS 94.93 29.65 50.20 33.53 22.93 30.64 17.46 209.52%
  QoQ % 220.17% -40.94% 49.72% 46.23% -25.16% 75.49% -
  Horiz. % 543.70% 169.82% 287.51% 192.04% 131.33% 175.49% 100.00%
DPS 0.00 68.00 0.00 5.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 377.78% 0.00% 27.78% 0.00% 100.00% -
NAPS 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 9.9500 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.05% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.07% 115.28% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.40 35.40 35.93 38.22 34.81 41.81 68.81 -35.82%
  QoQ % 0.00% -1.48% -5.99% 9.80% -16.74% -39.24% -
  Horiz. % 51.45% 51.45% 52.22% 55.54% 50.59% 60.76% 100.00%
EPS 79.11 24.71 41.83 27.94 19.11 25.54 14.55 209.52%
  QoQ % 220.15% -40.93% 49.71% 46.21% -25.18% 75.53% -
  Horiz. % 543.71% 169.83% 287.49% 192.03% 131.34% 175.53% 100.00%
DPS 0.00 56.67 0.00 4.17 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 377.80% 0.00% 27.80% 0.00% 100.00% -
NAPS 9.9413 9.9007 9.7909 9.4591 9.5583 8.6010 8.2924 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 8.5500 -
P/RPS 42.37 37.57 35.71 25.29 23.46 18.54 10.35 156.12%
  QoQ % 12.78% 5.21% 41.20% 7.80% 26.54% 79.13% -
  Horiz. % 409.37% 363.00% 345.02% 244.35% 226.67% 179.13% 100.00%
P/EPS 18.96 53.83 30.68 34.60 42.74 30.35 48.97 -46.91%
  QoQ % -64.78% 75.46% -11.33% -19.05% 40.82% -38.02% -
  Horiz. % 38.72% 109.92% 62.65% 70.66% 87.28% 61.98% 100.00%
EY 5.27 1.86 3.26 2.89 2.34 3.29 2.04 88.38%
  QoQ % 183.33% -42.94% 12.80% 23.50% -28.88% 61.27% -
  Horiz. % 258.33% 91.18% 159.80% 141.67% 114.71% 161.27% 100.00%
DY 0.00 4.26 0.00 0.43 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 219.59% 0.00% 22.16% 0.00% 100.00% -
P/NAPS 1.51 1.34 1.31 1.02 0.85 0.90 0.86 45.59%
  QoQ % 12.69% 2.29% 28.43% 20.00% -5.56% 4.65% -
  Horiz. % 175.58% 155.81% 152.33% 118.60% 98.84% 104.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 -
Price 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 8.5500 -
P/RPS 38.13 38.04 36.41 33.36 26.33 19.33 10.35 138.72%
  QoQ % 0.24% 4.48% 9.14% 26.70% 36.21% 86.76% -
  Horiz. % 368.41% 367.54% 351.79% 322.32% 254.40% 186.76% 100.00%
P/EPS 17.07 54.50 31.27 45.63 47.97 31.66 48.97 -50.50%
  QoQ % -68.68% 74.29% -31.47% -4.88% 51.52% -35.35% -
  Horiz. % 34.86% 111.29% 63.86% 93.18% 97.96% 64.65% 100.00%
EY 5.86 1.83 3.20 2.19 2.08 3.16 2.04 102.20%
  QoQ % 220.22% -42.81% 46.12% 5.29% -34.18% 54.90% -
  Horiz. % 287.25% 89.71% 156.86% 107.35% 101.96% 154.90% 100.00%
DY 0.00 4.21 0.00 0.33 0.00 1.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 226.34% 0.00% 17.74% 0.00% 100.00% -
P/NAPS 1.36 1.36 1.34 1.35 0.96 0.94 0.86 35.77%
  QoQ % 0.00% 1.49% -0.74% 40.63% 2.13% 9.30% -
  Horiz. % 158.14% 158.14% 155.81% 156.98% 111.63% 109.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+0.01 

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