Highlights

[PPB] QoQ Quarter Result on 2009-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     49.69%    YoY -     187.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 581,092 503,633 503,640 511,176 543,725 495,228 594,850 -1.55%
  QoQ % 15.38% -0.00% -1.47% -5.99% 9.79% -16.75% -
  Horiz. % 97.69% 84.67% 84.67% 85.93% 91.41% 83.25% 100.00%
PBT 325,903 302,588 322,418 506,891 361,669 264,412 336,179 -2.05%
  QoQ % 7.71% -6.15% -36.39% 40.15% 36.78% -21.35% -
  Horiz. % 96.94% 90.01% 95.91% 150.78% 107.58% 78.65% 100.00%
Tax -6,809 825,325 31,146 92,040 43,444 7,019 25,179 -
  QoQ % -100.83% 2,549.86% -66.16% 111.86% 518.95% -72.12% -
  Horiz. % -27.04% 3,277.83% 123.70% 365.54% 172.54% 27.88% 100.00%
NP 319,094 1,127,913 353,564 598,931 405,113 271,431 361,358 -7.98%
  QoQ % -71.71% 219.01% -40.97% 47.84% 49.25% -24.89% -
  Horiz. % 88.30% 312.13% 97.84% 165.74% 112.11% 75.11% 100.00%
NP to SH 317,746 1,125,354 351,525 595,072 397,532 271,835 363,280 -8.56%
  QoQ % -71.76% 220.13% -40.93% 49.69% 46.24% -25.17% -
  Horiz. % 87.47% 309.78% 96.76% 163.81% 109.43% 74.83% 100.00%
Tax Rate 2.09 % -272.76 % -9.66 % -18.16 % -12.01 % -2.65 % -7.49 % -
  QoQ % 100.77% -2,723.60% 46.81% -51.21% -353.21% 64.62% -
  Horiz. % -27.90% 3,641.66% 128.97% 242.46% 160.35% 35.38% 100.00%
Total Cost 261,998 -624,280 150,076 -87,755 138,612 223,797 233,492 8.00%
  QoQ % 141.97% -515.98% 271.02% -163.31% -38.06% -4.15% -
  Horiz. % 112.21% -267.37% 64.27% -37.58% 59.36% 95.85% 100.00%
Net Worth 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 10.18%
  QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% -
  Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 829,933 - 806,195 - 59,280 - 213,415 147.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 388.88% 0.00% 377.76% 0.00% 27.78% 0.00% 100.00%
Div Payout % 261.19 % - % 229.34 % - % 14.91 % - % 58.75 % 171.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 444.58% 0.00% 390.37% 0.00% 25.38% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 10.18%
  QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% -
  Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 100.00%
NOSH 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 1,185,642 -0.00%
  QoQ % 0.01% -0.01% 0.02% -0.02% 0.01% -0.01% -
  Horiz. % 100.00% 99.98% 99.99% 99.98% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 54.91 % 223.96 % 70.20 % 117.17 % 74.51 % 54.81 % 60.75 % -6.53%
  QoQ % -75.48% 219.03% -40.09% 57.25% 35.94% -9.78% -
  Horiz. % 90.39% 368.66% 115.56% 192.87% 122.65% 90.22% 100.00%
ROE 2.25 % 7.96 % 2.50 % 4.27 % 2.95 % 2.00 % 2.97 % -16.94%
  QoQ % -71.73% 218.40% -41.45% 44.75% 47.50% -32.66% -
  Horiz. % 75.76% 268.01% 84.18% 143.77% 99.33% 67.34% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.01 42.48 42.48 43.12 45.86 41.77 50.17 -1.55%
  QoQ % 15.37% 0.00% -1.48% -5.97% 9.79% -16.74% -
  Horiz. % 97.69% 84.67% 84.67% 85.95% 91.41% 83.26% 100.00%
EPS 26.80 94.93 29.65 50.20 33.53 22.93 30.64 -8.56%
  QoQ % -71.77% 220.17% -40.94% 49.72% 46.23% -25.16% -
  Horiz. % 87.47% 309.82% 96.77% 163.84% 109.43% 74.84% 100.00%
DPS 70.00 0.00 68.00 0.00 5.00 0.00 18.00 147.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 388.89% 0.00% 377.78% 0.00% 27.78% 0.00% 100.00%
NAPS 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 10.18%
  QoQ % 0.00% 0.42% 1.11% 3.52% -1.05% 11.14% -
  Horiz. % 115.60% 115.60% 115.12% 113.86% 109.98% 111.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.85 35.40 35.40 35.93 38.22 34.81 41.81 -1.54%
  QoQ % 15.40% 0.00% -1.48% -5.99% 9.80% -16.74% -
  Horiz. % 97.70% 84.67% 84.67% 85.94% 91.41% 83.26% 100.00%
EPS 22.34 79.11 24.71 41.83 27.94 19.11 25.54 -8.56%
  QoQ % -71.76% 220.15% -40.93% 49.71% 46.21% -25.18% -
  Horiz. % 87.47% 309.75% 96.75% 163.78% 109.40% 74.82% 100.00%
DPS 58.34 0.00 56.67 0.00 4.17 0.00 15.00 147.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 388.93% 0.00% 377.80% 0.00% 27.80% 0.00% 100.00%
NAPS 9.9427 9.9413 9.9007 9.7909 9.4591 9.5583 8.6010 10.18%
  QoQ % 0.01% 0.41% 1.12% 3.51% -1.04% 11.13% -
  Horiz. % 115.60% 115.58% 115.11% 113.83% 109.98% 111.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 -
P/RPS 32.60 42.37 37.57 35.71 25.29 23.46 18.54 45.83%
  QoQ % -23.06% 12.78% 5.21% 41.20% 7.80% 26.54% -
  Horiz. % 175.84% 228.53% 202.64% 192.61% 136.41% 126.54% 100.00%
P/EPS 59.63 18.96 53.83 30.68 34.60 42.74 30.35 57.06%
  QoQ % 214.50% -64.78% 75.46% -11.33% -19.05% 40.82% -
  Horiz. % 196.47% 62.47% 177.36% 101.09% 114.00% 140.82% 100.00%
EY 1.68 5.27 1.86 3.26 2.89 2.34 3.29 -36.19%
  QoQ % -68.12% 183.33% -42.94% 12.80% 23.50% -28.88% -
  Horiz. % 51.06% 160.18% 56.53% 99.09% 87.84% 71.12% 100.00%
DY 4.38 0.00 4.26 0.00 0.43 0.00 1.94 72.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.77% 0.00% 219.59% 0.00% 22.16% 0.00% 100.00%
P/NAPS 1.34 1.51 1.34 1.31 1.02 0.85 0.90 30.48%
  QoQ % -11.26% 12.69% 2.29% 28.43% 20.00% -5.56% -
  Horiz. % 148.89% 167.78% 148.89% 145.56% 113.33% 94.44% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 -
Price 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 -
P/RPS 34.48 38.13 38.04 36.41 33.36 26.33 19.33 47.24%
  QoQ % -9.57% 0.24% 4.48% 9.14% 26.70% 36.21% -
  Horiz. % 178.38% 197.26% 196.79% 188.36% 172.58% 136.21% 100.00%
P/EPS 63.06 17.07 54.50 31.27 45.63 47.97 31.66 58.51%
  QoQ % 269.42% -68.68% 74.29% -31.47% -4.88% 51.52% -
  Horiz. % 199.18% 53.92% 172.14% 98.77% 144.13% 151.52% 100.00%
EY 1.59 5.86 1.83 3.20 2.19 2.08 3.16 -36.82%
  QoQ % -72.87% 220.22% -42.81% 46.12% 5.29% -34.18% -
  Horiz. % 50.32% 185.44% 57.91% 101.27% 69.30% 65.82% 100.00%
DY 4.14 0.00 4.21 0.00 0.33 0.00 1.86 70.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.58% 0.00% 226.34% 0.00% 17.74% 0.00% 100.00%
P/NAPS 1.42 1.36 1.36 1.34 1.35 0.96 0.94 31.76%
  QoQ % 4.41% 0.00% 1.49% -0.74% 40.63% 2.13% -
  Horiz. % 151.06% 144.68% 144.68% 142.55% 143.62% 102.13% 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.
 


 

249  226  490  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 AT 0.050.00 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers