Highlights

[PPB] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -9.36%    YoY -     -51.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 676,242 579,837 614,780 574,531 581,092 503,633 503,640 21.77%
  QoQ % 16.63% -5.68% 7.01% -1.13% 15.38% -0.00% -
  Horiz. % 134.27% 115.13% 122.07% 114.08% 115.38% 100.00% 100.00%
PBT 294,650 283,495 185,909 317,086 325,903 302,588 322,418 -5.84%
  QoQ % 3.93% 52.49% -41.37% -2.71% 7.71% -6.15% -
  Horiz. % 91.39% 87.93% 57.66% 98.35% 101.08% 93.85% 100.00%
Tax -7,284 -10,432 -16,956 -23,820 -6,809 825,325 31,146 -
  QoQ % 30.18% 38.48% 28.82% -249.83% -100.83% 2,549.86% -
  Horiz. % -23.39% -33.49% -54.44% -76.48% -21.86% 2,649.86% 100.00%
NP 287,366 273,063 168,953 293,266 319,094 1,127,913 353,564 -12.94%
  QoQ % 5.24% 61.62% -42.39% -8.09% -71.71% 219.01% -
  Horiz. % 81.28% 77.23% 47.79% 82.95% 90.25% 319.01% 100.00%
NP to SH 276,433 265,231 153,858 287,991 317,746 1,125,354 351,525 -14.84%
  QoQ % 4.22% 72.39% -46.58% -9.36% -71.76% 220.13% -
  Horiz. % 78.64% 75.45% 43.77% 81.93% 90.39% 320.13% 100.00%
Tax Rate 2.47 % 3.68 % 9.12 % 7.51 % 2.09 % -272.76 % -9.66 % -
  QoQ % -32.88% -59.65% 21.44% 259.33% 100.77% -2,723.60% -
  Horiz. % -25.57% -38.10% -94.41% -77.74% -21.64% 2,823.60% 100.00%
Total Cost 388,876 306,774 445,827 281,265 261,998 -624,280 150,076 88.98%
  QoQ % 26.76% -31.19% 58.51% 7.35% 141.97% -515.98% -
  Horiz. % 259.12% 204.41% 297.07% 187.42% 174.58% -415.98% 100.00%
Net Worth 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 0.22%
  QoQ % 4.37% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 100.33% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 123,849 - 213,361 - 829,933 - 806,195 -71.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.36% 0.00% 26.47% 0.00% 102.94% 0.00% 100.00%
Div Payout % 44.80 % - % 138.67 % - % 261.19 % - % 229.34 % -66.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.53% 0.00% 60.46% 0.00% 113.89% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 0.22%
  QoQ % 4.37% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 100.33% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
NOSH 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 2.96%
  QoQ % 4.46% 0.03% -0.02% 0.00% 0.01% -0.01% -
  Horiz. % 104.46% 100.01% 99.98% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 42.49 % 47.09 % 27.48 % 51.04 % 54.91 % 223.96 % 70.20 % -28.51%
  QoQ % -9.77% 71.36% -46.16% -7.05% -75.48% 219.03% -
  Horiz. % 60.53% 67.08% 39.15% 72.71% 78.22% 319.03% 100.00%
ROE 1.96 % 1.96 % 1.16 % 2.20 % 2.25 % 7.96 % 2.50 % -15.01%
  QoQ % 0.00% 68.97% -47.27% -2.22% -71.73% 218.40% -
  Horiz. % 78.40% 78.40% 46.40% 88.00% 90.00% 318.40% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.60 48.90 51.87 48.46 49.01 42.48 42.48 18.27%
  QoQ % 11.66% -5.73% 7.04% -1.12% 15.37% 0.00% -
  Horiz. % 128.53% 115.11% 122.10% 114.08% 115.37% 100.00% 100.00%
EPS 22.32 22.37 12.98 24.29 26.80 94.93 29.65 -17.29%
  QoQ % -0.22% 72.34% -46.56% -9.37% -71.77% 220.17% -
  Horiz. % 75.28% 75.45% 43.78% 81.92% 90.39% 320.17% 100.00%
DPS 10.00 0.00 18.00 0.00 70.00 0.00 68.00 -72.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.71% 0.00% 26.47% 0.00% 102.94% 0.00% 100.00%
NAPS 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 -2.66%
  QoQ % -0.09% 1.96% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 96.04% 96.13% 94.28% 92.85% 100.42% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.54 40.76 43.22 40.39 40.85 35.40 35.40 21.79%
  QoQ % 16.63% -5.69% 7.01% -1.13% 15.40% 0.00% -
  Horiz. % 134.29% 115.14% 122.09% 114.10% 115.40% 100.00% 100.00%
EPS 19.43 18.64 10.82 20.24 22.34 79.11 24.71 -14.85%
  QoQ % 4.24% 72.27% -46.54% -9.40% -71.76% 220.15% -
  Horiz. % 78.63% 75.44% 43.79% 81.91% 90.41% 320.15% 100.00%
DPS 8.71 0.00 15.00 0.00 58.34 0.00 56.67 -71.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.37% 0.00% 26.47% 0.00% 102.95% 0.00% 100.00%
NAPS 9.9334 9.5179 9.3321 9.1927 9.9427 9.9413 9.9007 0.22%
  QoQ % 4.37% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 100.33% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 -
P/RPS 31.54 34.80 33.28 35.49 32.60 42.37 37.57 -11.04%
  QoQ % -9.37% 4.57% -6.23% 8.87% -23.06% 12.78% -
  Horiz. % 83.95% 92.63% 88.58% 94.46% 86.77% 112.78% 100.00%
P/EPS 77.15 76.08 132.97 70.81 59.63 18.96 53.83 27.20%
  QoQ % 1.41% -42.78% 87.78% 18.75% 214.50% -64.78% -
  Horiz. % 143.32% 141.33% 247.02% 131.54% 110.77% 35.22% 100.00%
EY 1.30 1.31 0.75 1.41 1.68 5.27 1.86 -21.30%
  QoQ % -0.76% 74.67% -46.81% -16.07% -68.12% 183.33% -
  Horiz. % 69.89% 70.43% 40.32% 75.81% 90.32% 283.33% 100.00%
DY 0.58 0.00 1.04 0.00 4.38 0.00 4.26 -73.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.62% 0.00% 24.41% 0.00% 102.82% 0.00% 100.00%
P/NAPS 1.51 1.49 1.54 1.56 1.34 1.51 1.34 8.31%
  QoQ % 1.34% -3.25% -1.28% 16.42% -11.26% 12.69% -
  Horiz. % 112.69% 111.19% 114.93% 116.42% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 -
P/RPS 31.50 35.58 31.81 38.80 34.48 38.13 38.04 -11.85%
  QoQ % -11.47% 11.85% -18.02% 12.53% -9.57% 0.24% -
  Horiz. % 82.81% 93.53% 83.62% 102.00% 90.64% 100.24% 100.00%
P/EPS 77.06 77.78 127.12 77.40 63.06 17.07 54.50 26.06%
  QoQ % -0.93% -38.81% 64.24% 22.74% 269.42% -68.68% -
  Horiz. % 141.39% 142.72% 233.25% 142.02% 115.71% 31.32% 100.00%
EY 1.30 1.29 0.79 1.29 1.59 5.86 1.83 -20.43%
  QoQ % 0.78% 63.29% -38.76% -18.87% -72.87% 220.22% -
  Horiz. % 71.04% 70.49% 43.17% 70.49% 86.89% 320.22% 100.00%
DY 0.58 0.00 1.09 0.00 4.14 0.00 4.21 -73.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.78% 0.00% 25.89% 0.00% 98.34% 0.00% 100.00%
P/NAPS 1.51 1.52 1.47 1.70 1.42 1.36 1.36 7.24%
  QoQ % -0.66% 3.40% -13.53% 19.72% 4.41% 0.00% -
  Horiz. % 111.03% 111.76% 108.09% 125.00% 104.41% 100.00% 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.
 


 

227  265  503  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.34+0.04 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers