Highlights

[PPB] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -17.01%    YoY -     -20.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 758,475 696,955 744,197 710,263 676,242 579,837 614,780 15.05%
  QoQ % 8.83% -6.35% 4.78% 5.03% 16.63% -5.68% -
  Horiz. % 123.37% 113.37% 121.05% 115.53% 110.00% 94.32% 100.00%
PBT 123,902 199,654 226,053 252,382 294,650 283,495 185,909 -23.72%
  QoQ % -37.94% -11.68% -10.43% -14.35% 3.93% 52.49% -
  Horiz. % 66.65% 107.39% 121.59% 135.76% 158.49% 152.49% 100.00%
Tax -8,334 -13,467 -13,741 -12,615 -7,284 -10,432 -16,956 -37.75%
  QoQ % 38.12% 1.99% -8.93% -73.19% 30.18% 38.48% -
  Horiz. % 49.15% 79.42% 81.04% 74.40% 42.96% 61.52% 100.00%
NP 115,568 186,187 212,312 239,767 287,366 273,063 168,953 -22.38%
  QoQ % -37.93% -12.31% -11.45% -16.56% 5.24% 61.62% -
  Horiz. % 68.40% 110.20% 125.66% 141.91% 170.09% 161.62% 100.00%
NP to SH 108,419 178,504 209,303 229,405 276,433 265,231 153,858 -20.83%
  QoQ % -39.26% -14.72% -8.76% -17.01% 4.22% 72.39% -
  Horiz. % 70.47% 116.02% 136.04% 149.10% 179.67% 172.39% 100.00%
Tax Rate 6.73 % 6.75 % 6.08 % 5.00 % 2.47 % 3.68 % 9.12 % -18.35%
  QoQ % -0.30% 11.02% 21.60% 102.43% -32.88% -59.65% -
  Horiz. % 73.79% 74.01% 66.67% 54.82% 27.08% 40.35% 100.00%
Total Cost 642,907 510,768 531,885 470,496 388,876 306,774 445,827 27.67%
  QoQ % 25.87% -3.97% 13.05% 20.99% 26.76% -31.19% -
  Horiz. % 144.21% 114.57% 119.30% 105.53% 87.23% 68.81% 100.00%
Net Worth 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 4.55%
  QoQ % 2.05% -1.10% 0.59% -1.09% 4.37% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 106.44% 101.99% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 82,984 - 154,114 - 123,849 - 213,361 -46.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.89% 0.00% 72.23% 0.00% 58.05% 0.00% 100.00%
Div Payout % 76.54 % - % 73.63 % - % 44.80 % - % 138.67 % -32.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.20% 0.00% 53.10% 0.00% 32.31% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 4.55%
  QoQ % 2.05% -1.10% 0.59% -1.09% 4.37% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 106.44% 101.99% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 1,185,341 0.01%
  QoQ % 0.00% 0.00% -0.00% -4.27% 4.46% 0.03% -
  Horiz. % 100.01% 100.01% 100.01% 100.02% 104.48% 100.03% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.24 % 26.71 % 28.53 % 33.76 % 42.49 % 47.09 % 27.48 % -32.52%
  QoQ % -42.94% -6.38% -15.49% -20.55% -9.77% 71.36% -
  Horiz. % 55.46% 97.20% 103.82% 122.85% 154.62% 171.36% 100.00%
ROE 0.76 % 1.28 % 1.49 % 1.64 % 1.96 % 1.96 % 1.16 % -24.58%
  QoQ % -40.62% -14.09% -9.15% -16.33% 0.00% 68.97% -
  Horiz. % 65.52% 110.34% 128.45% 141.38% 168.97% 168.97% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 63.98 58.79 62.77 59.91 54.60 48.90 51.87 15.03%
  QoQ % 8.83% -6.34% 4.77% 9.73% 11.66% -5.73% -
  Horiz. % 123.35% 113.34% 121.01% 115.50% 105.26% 94.27% 100.00%
EPS 9.15 15.06 17.66 19.35 22.32 22.37 12.98 -20.81%
  QoQ % -39.24% -14.72% -8.73% -13.31% -0.22% 72.34% -
  Horiz. % 70.49% 116.02% 136.06% 149.08% 171.96% 172.34% 100.00%
DPS 7.00 0.00 13.00 0.00 10.00 0.00 18.00 -46.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.89% 0.00% 72.22% 0.00% 55.56% 0.00% 100.00%
NAPS 11.9700 11.7300 11.8600 11.7900 11.4100 11.4200 11.2000 4.54%
  QoQ % 2.05% -1.10% 0.59% 3.33% -0.09% 1.96% -
  Horiz. % 106.88% 104.73% 105.89% 105.27% 101.87% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.32 48.99 52.31 49.93 47.54 40.76 43.22 15.04%
  QoQ % 8.84% -6.35% 4.77% 5.03% 16.63% -5.69% -
  Horiz. % 123.37% 113.35% 121.03% 115.53% 110.00% 94.31% 100.00%
EPS 7.62 12.55 14.71 16.13 19.43 18.64 10.82 -20.86%
  QoQ % -39.28% -14.68% -8.80% -16.98% 4.24% 72.27% -
  Horiz. % 70.43% 115.99% 135.95% 149.08% 179.57% 172.27% 100.00%
DPS 5.83 0.00 10.83 0.00 8.71 0.00 15.00 -46.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.87% 0.00% 72.20% 0.00% 58.07% 0.00% 100.00%
NAPS 9.9750 9.7750 9.8833 9.8255 9.9334 9.5179 9.3321 4.55%
  QoQ % 2.05% -1.10% 0.59% -1.09% 4.37% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 106.44% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 -
P/RPS 24.98 28.75 27.34 27.74 31.54 34.80 33.28 -17.42%
  QoQ % -13.11% 5.16% -1.44% -12.05% -9.37% 4.57% -
  Horiz. % 75.06% 86.39% 82.15% 83.35% 94.77% 104.57% 100.00%
P/EPS 174.73 112.24 97.19 85.89 77.15 76.08 132.97 19.99%
  QoQ % 55.68% 15.49% 13.16% 11.33% 1.41% -42.78% -
  Horiz. % 131.41% 84.41% 73.09% 64.59% 58.02% 57.22% 100.00%
EY 0.57 0.89 1.03 1.16 1.30 1.31 0.75 -16.73%
  QoQ % -35.96% -13.59% -11.21% -10.77% -0.76% 74.67% -
  Horiz. % 76.00% 118.67% 137.33% 154.67% 173.33% 174.67% 100.00%
DY 0.44 0.00 0.76 0.00 0.58 0.00 1.04 -43.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.31% 0.00% 73.08% 0.00% 55.77% 0.00% 100.00%
P/NAPS 1.34 1.44 1.45 1.41 1.51 1.49 1.54 -8.86%
  QoQ % -6.94% -0.69% 2.84% -6.62% 1.34% -3.25% -
  Horiz. % 87.01% 93.51% 94.16% 91.56% 98.05% 96.75% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 -
P/RPS 21.85 26.71 27.40 26.87 31.50 35.58 31.81 -22.17%
  QoQ % -18.20% -2.52% 1.97% -14.70% -11.47% 11.85% -
  Horiz. % 68.69% 83.97% 86.14% 84.47% 99.03% 111.85% 100.00%
P/EPS 152.86 104.27 97.42 83.20 77.06 77.78 127.12 13.09%
  QoQ % 46.60% 7.03% 17.09% 7.97% -0.93% -38.81% -
  Horiz. % 120.25% 82.02% 76.64% 65.45% 60.62% 61.19% 100.00%
EY 0.65 0.96 1.03 1.20 1.30 1.29 0.79 -12.20%
  QoQ % -32.29% -6.80% -14.17% -7.69% 0.78% 63.29% -
  Horiz. % 82.28% 121.52% 130.38% 151.90% 164.56% 163.29% 100.00%
DY 0.50 0.00 0.76 0.00 0.58 0.00 1.09 -40.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.87% 0.00% 69.72% 0.00% 53.21% 0.00% 100.00%
P/NAPS 1.17 1.34 1.45 1.37 1.51 1.52 1.47 -14.13%
  QoQ % -12.69% -7.59% 5.84% -9.27% -0.66% 3.40% -
  Horiz. % 79.59% 91.16% 98.64% 93.20% 102.72% 103.40% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers