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.
 


 

247  285  522  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers