Highlights

[PPB] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -46.58%    YoY -     -56.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 710,263 676,242 579,837 614,780 574,531 581,092 503,633 25.73%
  QoQ % 5.03% 16.63% -5.68% 7.01% -1.13% 15.38% -
  Horiz. % 141.03% 134.27% 115.13% 122.07% 114.08% 115.38% 100.00%
PBT 252,382 294,650 283,495 185,909 317,086 325,903 302,588 -11.38%
  QoQ % -14.35% 3.93% 52.49% -41.37% -2.71% 7.71% -
  Horiz. % 83.41% 97.38% 93.69% 61.44% 104.79% 107.71% 100.00%
Tax -12,615 -7,284 -10,432 -16,956 -23,820 -6,809 825,325 -
  QoQ % -73.19% 30.18% 38.48% 28.82% -249.83% -100.83% -
  Horiz. % -1.53% -0.88% -1.26% -2.05% -2.89% -0.83% 100.00%
NP 239,767 287,366 273,063 168,953 293,266 319,094 1,127,913 -64.35%
  QoQ % -16.56% 5.24% 61.62% -42.39% -8.09% -71.71% -
  Horiz. % 21.26% 25.48% 24.21% 14.98% 26.00% 28.29% 100.00%
NP to SH 229,405 276,433 265,231 153,858 287,991 317,746 1,125,354 -65.33%
  QoQ % -17.01% 4.22% 72.39% -46.58% -9.36% -71.76% -
  Horiz. % 20.39% 24.56% 23.57% 13.67% 25.59% 28.24% 100.00%
Tax Rate 5.00 % 2.47 % 3.68 % 9.12 % 7.51 % 2.09 % -272.76 % -
  QoQ % 102.43% -32.88% -59.65% 21.44% 259.33% 100.77% -
  Horiz. % -1.83% -0.91% -1.35% -3.34% -2.75% -0.77% 100.00%
Total Cost 470,496 388,876 306,774 445,827 281,265 261,998 -624,280 -
  QoQ % 20.99% 26.76% -31.19% 58.51% 7.35% 141.97% -
  Horiz. % -75.37% -62.29% -49.14% -71.41% -45.05% -41.97% 100.00%
Net Worth 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 -0.78%
  QoQ % -1.09% 4.37% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.83% 99.92% 95.74% 93.87% 92.47% 100.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 123,849 - 213,361 - 829,933 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.92% 0.00% 25.71% 0.00% 100.00% -
Div Payout % - % 44.80 % - % 138.67 % - % 261.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 17.15% 0.00% 53.09% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 -0.78%
  QoQ % -1.09% 4.37% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.83% 99.92% 95.74% 93.87% 92.47% 100.01% 100.00%
NOSH 1,185,555 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 0.01%
  QoQ % -4.27% 4.46% 0.03% -0.02% 0.00% 0.01% -
  Horiz. % 100.01% 104.47% 100.02% 99.99% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.76 % 42.49 % 47.09 % 27.48 % 51.04 % 54.91 % 223.96 % -71.64%
  QoQ % -20.55% -9.77% 71.36% -46.16% -7.05% -75.48% -
  Horiz. % 15.07% 18.97% 21.03% 12.27% 22.79% 24.52% 100.00%
ROE 1.64 % 1.96 % 1.96 % 1.16 % 2.20 % 2.25 % 7.96 % -65.08%
  QoQ % -16.33% 0.00% 68.97% -47.27% -2.22% -71.73% -
  Horiz. % 20.60% 24.62% 24.62% 14.57% 27.64% 28.27% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.91 54.60 48.90 51.87 48.46 49.01 42.48 25.73%
  QoQ % 9.73% 11.66% -5.73% 7.04% -1.12% 15.37% -
  Horiz. % 141.03% 128.53% 115.11% 122.10% 114.08% 115.37% 100.00%
EPS 19.35 22.32 22.37 12.98 24.29 26.80 94.93 -65.33%
  QoQ % -13.31% -0.22% 72.34% -46.56% -9.37% -71.77% -
  Horiz. % 20.38% 23.51% 23.56% 13.67% 25.59% 28.23% 100.00%
DPS 0.00 10.00 0.00 18.00 0.00 70.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.29% 0.00% 25.71% 0.00% 100.00% -
NAPS 11.7900 11.4100 11.4200 11.2000 11.0300 11.9300 11.9300 -0.78%
  QoQ % 3.33% -0.09% 1.96% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 95.64% 95.73% 93.88% 92.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.93 47.54 40.76 43.22 40.39 40.85 35.40 25.74%
  QoQ % 5.03% 16.63% -5.69% 7.01% -1.13% 15.40% -
  Horiz. % 141.05% 134.29% 115.14% 122.09% 114.10% 115.40% 100.00%
EPS 16.13 19.43 18.64 10.82 20.24 22.34 79.11 -65.32%
  QoQ % -16.98% 4.24% 72.27% -46.54% -9.40% -71.76% -
  Horiz. % 20.39% 24.56% 23.56% 13.68% 25.58% 28.24% 100.00%
DPS 0.00 8.71 0.00 15.00 0.00 58.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.93% 0.00% 25.71% 0.00% 100.00% -
NAPS 9.8255 9.9334 9.5179 9.3321 9.1927 9.9427 9.9413 -0.78%
  QoQ % -1.09% 4.37% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.84% 99.92% 95.74% 93.87% 92.47% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.6200 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 -
P/RPS 27.74 31.54 34.80 33.28 35.49 32.60 42.37 -24.58%
  QoQ % -12.05% -9.37% 4.57% -6.23% 8.87% -23.06% -
  Horiz. % 65.47% 74.44% 82.13% 78.55% 83.76% 76.94% 100.00%
P/EPS 85.89 77.15 76.08 132.97 70.81 59.63 18.96 173.53%
  QoQ % 11.33% 1.41% -42.78% 87.78% 18.75% 214.50% -
  Horiz. % 453.01% 406.91% 401.27% 701.32% 373.47% 314.50% 100.00%
EY 1.16 1.30 1.31 0.75 1.41 1.68 5.27 -63.51%
  QoQ % -10.77% -0.76% 74.67% -46.81% -16.07% -68.12% -
  Horiz. % 22.01% 24.67% 24.86% 14.23% 26.76% 31.88% 100.00%
DY 0.00 0.58 0.00 1.04 0.00 4.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 13.24% 0.00% 23.74% 0.00% 100.00% -
P/NAPS 1.41 1.51 1.49 1.54 1.56 1.34 1.51 -4.46%
  QoQ % -6.62% 1.34% -3.25% -1.28% 16.42% -11.26% -
  Horiz. % 93.38% 100.00% 98.68% 101.99% 103.31% 88.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 -
Price 16.1000 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 -
P/RPS 26.87 31.50 35.58 31.81 38.80 34.48 38.13 -20.79%
  QoQ % -14.70% -11.47% 11.85% -18.02% 12.53% -9.57% -
  Horiz. % 70.47% 82.61% 93.31% 83.43% 101.76% 90.43% 100.00%
P/EPS 83.20 77.06 77.78 127.12 77.40 63.06 17.07 187.19%
  QoQ % 7.97% -0.93% -38.81% 64.24% 22.74% 269.42% -
  Horiz. % 487.40% 451.44% 455.65% 744.70% 453.43% 369.42% 100.00%
EY 1.20 1.30 1.29 0.79 1.29 1.59 5.86 -65.22%
  QoQ % -7.69% 0.78% 63.29% -38.76% -18.87% -72.87% -
  Horiz. % 20.48% 22.18% 22.01% 13.48% 22.01% 27.13% 100.00%
DY 0.00 0.58 0.00 1.09 0.00 4.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 14.01% 0.00% 26.33% 0.00% 100.00% -
P/NAPS 1.37 1.51 1.52 1.47 1.70 1.42 1.36 0.49%
  QoQ % -9.27% -0.66% 3.40% -13.53% 19.72% 4.41% -
  Horiz. % 100.74% 111.03% 111.76% 108.09% 125.00% 104.41% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers