Highlights

[PPB] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.22%    YoY -     -13.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 696,955 744,197 710,263 676,242 579,837 614,780 574,531 13.73%
  QoQ % -6.35% 4.78% 5.03% 16.63% -5.68% 7.01% -
  Horiz. % 121.31% 129.53% 123.62% 117.70% 100.92% 107.01% 100.00%
PBT 199,654 226,053 252,382 294,650 283,495 185,909 317,086 -26.52%
  QoQ % -11.68% -10.43% -14.35% 3.93% 52.49% -41.37% -
  Horiz. % 62.97% 71.29% 79.59% 92.92% 89.41% 58.63% 100.00%
Tax -13,467 -13,741 -12,615 -7,284 -10,432 -16,956 -23,820 -31.60%
  QoQ % 1.99% -8.93% -73.19% 30.18% 38.48% 28.82% -
  Horiz. % 56.54% 57.69% 52.96% 30.58% 43.80% 71.18% 100.00%
NP 186,187 212,312 239,767 287,366 273,063 168,953 293,266 -26.11%
  QoQ % -12.31% -11.45% -16.56% 5.24% 61.62% -42.39% -
  Horiz. % 63.49% 72.40% 81.76% 97.99% 93.11% 57.61% 100.00%
NP to SH 178,504 209,303 229,405 276,433 265,231 153,858 287,991 -27.28%
  QoQ % -14.72% -8.76% -17.01% 4.22% 72.39% -46.58% -
  Horiz. % 61.98% 72.68% 79.66% 95.99% 92.10% 53.42% 100.00%
Tax Rate 6.75 % 6.08 % 5.00 % 2.47 % 3.68 % 9.12 % 7.51 % -6.86%
  QoQ % 11.02% 21.60% 102.43% -32.88% -59.65% 21.44% -
  Horiz. % 89.88% 80.96% 66.58% 32.89% 49.00% 121.44% 100.00%
Total Cost 510,768 531,885 470,496 388,876 306,774 445,827 281,265 48.79%
  QoQ % -3.97% 13.05% 20.99% 26.76% -31.19% 58.51% -
  Horiz. % 181.60% 189.10% 167.28% 138.26% 109.07% 158.51% 100.00%
Net Worth 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 4.18%
  QoQ % -1.10% 0.59% -1.09% 4.37% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 108.06% 103.54% 101.52% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 154,114 - 123,849 - 213,361 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.23% 0.00% 58.05% 0.00% 100.00% -
Div Payout % - % 73.63 % - % 44.80 % - % 138.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.10% 0.00% 32.31% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 4.18%
  QoQ % -1.10% 0.59% -1.09% 4.37% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 108.06% 103.54% 101.52% 100.00%
NOSH 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 1,185,341 1,185,636 -0.01%
  QoQ % 0.00% -0.00% -4.27% 4.46% 0.03% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 104.46% 100.00% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.71 % 28.53 % 33.76 % 42.49 % 47.09 % 27.48 % 51.04 % -35.03%
  QoQ % -6.38% -15.49% -20.55% -9.77% 71.36% -46.16% -
  Horiz. % 52.33% 55.90% 66.14% 83.25% 92.26% 53.84% 100.00%
ROE 1.28 % 1.49 % 1.64 % 1.96 % 1.96 % 1.16 % 2.20 % -30.28%
  QoQ % -14.09% -9.15% -16.33% 0.00% 68.97% -47.27% -
  Horiz. % 58.18% 67.73% 74.55% 89.09% 89.09% 52.73% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.79 62.77 59.91 54.60 48.90 51.87 48.46 13.74%
  QoQ % -6.34% 4.77% 9.73% 11.66% -5.73% 7.04% -
  Horiz. % 121.32% 129.53% 123.63% 112.67% 100.91% 107.04% 100.00%
EPS 15.06 17.66 19.35 22.32 22.37 12.98 24.29 -27.27%
  QoQ % -14.72% -8.73% -13.31% -0.22% 72.34% -46.56% -
  Horiz. % 62.00% 72.70% 79.66% 91.89% 92.10% 53.44% 100.00%
DPS 0.00 13.00 0.00 10.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.22% 0.00% 55.56% 0.00% 100.00% -
NAPS 11.7300 11.8600 11.7900 11.4100 11.4200 11.2000 11.0300 4.18%
  QoQ % -1.10% 0.59% 3.33% -0.09% 1.96% 1.54% -
  Horiz. % 106.35% 107.52% 106.89% 103.45% 103.54% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.99 52.31 49.93 47.54 40.76 43.22 40.39 13.72%
  QoQ % -6.35% 4.77% 5.03% 16.63% -5.69% 7.01% -
  Horiz. % 121.29% 129.51% 123.62% 117.70% 100.92% 107.01% 100.00%
EPS 12.55 14.71 16.13 19.43 18.64 10.82 20.24 -27.26%
  QoQ % -14.68% -8.80% -16.98% 4.24% 72.27% -46.54% -
  Horiz. % 62.01% 72.68% 79.69% 96.00% 92.09% 53.46% 100.00%
DPS 0.00 10.83 0.00 8.71 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.20% 0.00% 58.07% 0.00% 100.00% -
NAPS 9.7750 9.8833 9.8255 9.9334 9.5179 9.3321 9.1927 4.18%
  QoQ % -1.10% 0.59% -1.09% 4.37% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 108.06% 103.54% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 17.2000 -
P/RPS 28.75 27.34 27.74 31.54 34.80 33.28 35.49 -13.09%
  QoQ % 5.16% -1.44% -12.05% -9.37% 4.57% -6.23% -
  Horiz. % 81.01% 77.04% 78.16% 88.87% 98.06% 93.77% 100.00%
P/EPS 112.24 97.19 85.89 77.15 76.08 132.97 70.81 35.91%
  QoQ % 15.49% 13.16% 11.33% 1.41% -42.78% 87.78% -
  Horiz. % 158.51% 137.25% 121.30% 108.95% 107.44% 187.78% 100.00%
EY 0.89 1.03 1.16 1.30 1.31 0.75 1.41 -26.40%
  QoQ % -13.59% -11.21% -10.77% -0.76% 74.67% -46.81% -
  Horiz. % 63.12% 73.05% 82.27% 92.20% 92.91% 53.19% 100.00%
DY 0.00 0.76 0.00 0.58 0.00 1.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.08% 0.00% 55.77% 0.00% 100.00% -
P/NAPS 1.44 1.45 1.41 1.51 1.49 1.54 1.56 -5.19%
  QoQ % -0.69% 2.84% -6.62% 1.34% -3.25% -1.28% -
  Horiz. % 92.31% 92.95% 90.38% 96.79% 95.51% 98.72% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 -
Price 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 18.8000 -
P/RPS 26.71 27.40 26.87 31.50 35.58 31.81 38.80 -22.02%
  QoQ % -2.52% 1.97% -14.70% -11.47% 11.85% -18.02% -
  Horiz. % 68.84% 70.62% 69.25% 81.19% 91.70% 81.98% 100.00%
P/EPS 104.27 97.42 83.20 77.06 77.78 127.12 77.40 21.96%
  QoQ % 7.03% 17.09% 7.97% -0.93% -38.81% 64.24% -
  Horiz. % 134.72% 125.87% 107.49% 99.56% 100.49% 164.24% 100.00%
EY 0.96 1.03 1.20 1.30 1.29 0.79 1.29 -17.86%
  QoQ % -6.80% -14.17% -7.69% 0.78% 63.29% -38.76% -
  Horiz. % 74.42% 79.84% 93.02% 100.78% 100.00% 61.24% 100.00%
DY 0.00 0.76 0.00 0.58 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.72% 0.00% 53.21% 0.00% 100.00% -
P/NAPS 1.34 1.45 1.37 1.51 1.52 1.47 1.70 -14.66%
  QoQ % -7.59% 5.84% -9.27% -0.66% 3.40% -13.53% -
  Horiz. % 78.82% 85.29% 80.59% 88.82% 89.41% 86.47% 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
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS