Highlights

[PPB] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -40.93%    YoY -     -3.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 574,531 581,092 503,633 503,640 511,176 543,725 495,228 10.40%
  QoQ % -1.13% 15.38% -0.00% -1.47% -5.99% 9.79% -
  Horiz. % 116.01% 117.34% 101.70% 101.70% 103.22% 109.79% 100.00%
PBT 317,086 325,903 302,588 322,418 506,891 361,669 264,412 12.86%
  QoQ % -2.71% 7.71% -6.15% -36.39% 40.15% 36.78% -
  Horiz. % 119.92% 123.26% 114.44% 121.94% 191.70% 136.78% 100.00%
Tax -23,820 -6,809 825,325 31,146 92,040 43,444 7,019 -
  QoQ % -249.83% -100.83% 2,549.86% -66.16% 111.86% 518.95% -
  Horiz. % -339.36% -97.01% 11,758.44% 443.74% 1,311.30% 618.95% 100.00%
NP 293,266 319,094 1,127,913 353,564 598,931 405,113 271,431 5.29%
  QoQ % -8.09% -71.71% 219.01% -40.97% 47.84% 49.25% -
  Horiz. % 108.04% 117.56% 415.54% 130.26% 220.66% 149.25% 100.00%
NP to SH 287,991 317,746 1,125,354 351,525 595,072 397,532 271,835 3.92%
  QoQ % -9.36% -71.76% 220.13% -40.93% 49.69% 46.24% -
  Horiz. % 105.94% 116.89% 413.98% 129.32% 218.91% 146.24% 100.00%
Tax Rate 7.51 % 2.09 % -272.76 % -9.66 % -18.16 % -12.01 % -2.65 % -
  QoQ % 259.33% 100.77% -2,723.60% 46.81% -51.21% -353.21% -
  Horiz. % -283.40% -78.87% 10,292.83% 364.53% 685.28% 453.21% 100.00%
Total Cost 281,265 261,998 -624,280 150,076 -87,755 138,612 223,797 16.44%
  QoQ % 7.35% 141.97% -515.98% 271.02% -163.31% -38.06% -
  Horiz. % 125.68% 117.07% -278.95% 67.06% -39.21% 61.94% 100.00%
Net Worth 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.17% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 829,933 - 806,195 - 59,280 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,400.02% 0.00% 1,359.98% 0.00% 100.00% -
Div Payout % - % 261.19 % - % 229.34 % - % 14.91 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,751.78% 0.00% 1,538.16% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.17% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
NOSH 1,185,636 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 0.01%
  QoQ % 0.00% 0.01% -0.01% 0.02% -0.02% 0.01% -
  Horiz. % 100.01% 100.01% 100.00% 100.01% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 51.04 % 54.91 % 223.96 % 70.20 % 117.17 % 74.51 % 54.81 % -4.64%
  QoQ % -7.05% -75.48% 219.03% -40.09% 57.25% 35.94% -
  Horiz. % 93.12% 100.18% 408.61% 128.08% 213.77% 135.94% 100.00%
ROE 2.20 % 2.25 % 7.96 % 2.50 % 4.27 % 2.95 % 2.00 % 6.55%
  QoQ % -2.22% -71.73% 218.40% -41.45% 44.75% 47.50% -
  Horiz. % 110.00% 112.50% 398.00% 125.00% 213.50% 147.50% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.46 49.01 42.48 42.48 43.12 45.86 41.77 10.40%
  QoQ % -1.12% 15.37% 0.00% -1.48% -5.97% 9.79% -
  Horiz. % 116.02% 117.33% 101.70% 101.70% 103.23% 109.79% 100.00%
EPS 24.29 26.80 94.93 29.65 50.20 33.53 22.93 3.91%
  QoQ % -9.37% -71.77% 220.17% -40.94% 49.72% 46.23% -
  Horiz. % 105.93% 116.88% 414.00% 129.31% 218.93% 146.23% 100.00%
DPS 0.00 70.00 0.00 68.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,400.00% 0.00% 1,360.00% 0.00% 100.00% -
NAPS 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.05% -
  Horiz. % 96.16% 104.01% 104.01% 103.57% 102.44% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.39 40.85 35.40 35.40 35.93 38.22 34.81 10.41%
  QoQ % -1.13% 15.40% 0.00% -1.48% -5.99% 9.80% -
  Horiz. % 116.03% 117.35% 101.69% 101.69% 103.22% 109.80% 100.00%
EPS 20.24 22.34 79.11 24.71 41.83 27.94 19.11 3.90%
  QoQ % -9.40% -71.76% 220.15% -40.93% 49.71% 46.21% -
  Horiz. % 105.91% 116.90% 413.97% 129.30% 218.89% 146.21% 100.00%
DPS 0.00 58.34 0.00 56.67 0.00 4.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,399.04% 0.00% 1,358.99% 0.00% 100.00% -
NAPS 9.1927 9.9427 9.9413 9.9007 9.7909 9.4591 9.5583 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.18% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 -
P/RPS 35.49 32.60 42.37 37.57 35.71 25.29 23.46 31.75%
  QoQ % 8.87% -23.06% 12.78% 5.21% 41.20% 7.80% -
  Horiz. % 151.28% 138.96% 180.61% 160.14% 152.22% 107.80% 100.00%
P/EPS 70.81 59.63 18.96 53.83 30.68 34.60 42.74 39.97%
  QoQ % 18.75% 214.50% -64.78% 75.46% -11.33% -19.05% -
  Horiz. % 165.68% 139.52% 44.36% 125.95% 71.78% 80.95% 100.00%
EY 1.41 1.68 5.27 1.86 3.26 2.89 2.34 -28.64%
  QoQ % -16.07% -68.12% 183.33% -42.94% 12.80% 23.50% -
  Horiz. % 60.26% 71.79% 225.21% 79.49% 139.32% 123.50% 100.00%
DY 0.00 4.38 0.00 4.26 0.00 0.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,018.60% 0.00% 990.70% 0.00% 100.00% -
P/NAPS 1.56 1.34 1.51 1.34 1.31 1.02 0.85 49.85%
  QoQ % 16.42% -11.26% 12.69% 2.29% 28.43% 20.00% -
  Horiz. % 183.53% 157.65% 177.65% 157.65% 154.12% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 -
Price 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 -
P/RPS 38.80 34.48 38.13 38.04 36.41 33.36 26.33 29.46%
  QoQ % 12.53% -9.57% 0.24% 4.48% 9.14% 26.70% -
  Horiz. % 147.36% 130.95% 144.82% 144.47% 138.28% 126.70% 100.00%
P/EPS 77.40 63.06 17.07 54.50 31.27 45.63 47.97 37.53%
  QoQ % 22.74% 269.42% -68.68% 74.29% -31.47% -4.88% -
  Horiz. % 161.35% 131.46% 35.58% 113.61% 65.19% 95.12% 100.00%
EY 1.29 1.59 5.86 1.83 3.20 2.19 2.08 -27.25%
  QoQ % -18.87% -72.87% 220.22% -42.81% 46.12% 5.29% -
  Horiz. % 62.02% 76.44% 281.73% 87.98% 153.85% 105.29% 100.00%
DY 0.00 4.14 0.00 4.21 0.00 0.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,254.55% 0.00% 1,275.76% 0.00% 100.00% -
P/NAPS 1.70 1.42 1.36 1.36 1.34 1.35 0.96 46.32%
  QoQ % 19.72% 4.41% 0.00% 1.49% -0.74% 40.63% -
  Horiz. % 177.08% 147.92% 141.67% 141.67% 139.58% 140.62% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers