Highlights

[PPB] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     220.13%    YoY -     313.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 614,780 574,531 581,092 503,633 503,640 511,176 543,725 8.51%
  QoQ % 7.01% -1.13% 15.38% -0.00% -1.47% -5.99% -
  Horiz. % 113.07% 105.67% 106.87% 92.63% 92.63% 94.01% 100.00%
PBT 185,909 317,086 325,903 302,588 322,418 506,891 361,669 -35.75%
  QoQ % -41.37% -2.71% 7.71% -6.15% -36.39% 40.15% -
  Horiz. % 51.40% 87.67% 90.11% 83.66% 89.15% 140.15% 100.00%
Tax -16,956 -23,820 -6,809 825,325 31,146 92,040 43,444 -
  QoQ % 28.82% -249.83% -100.83% 2,549.86% -66.16% 111.86% -
  Horiz. % -39.03% -54.83% -15.67% 1,899.74% 71.69% 211.86% 100.00%
NP 168,953 293,266 319,094 1,127,913 353,564 598,931 405,113 -44.09%
  QoQ % -42.39% -8.09% -71.71% 219.01% -40.97% 47.84% -
  Horiz. % 41.71% 72.39% 78.77% 278.42% 87.28% 147.84% 100.00%
NP to SH 153,858 287,991 317,746 1,125,354 351,525 595,072 397,532 -46.80%
  QoQ % -46.58% -9.36% -71.76% 220.13% -40.93% 49.69% -
  Horiz. % 38.70% 72.44% 79.93% 283.09% 88.43% 149.69% 100.00%
Tax Rate 9.12 % 7.51 % 2.09 % -272.76 % -9.66 % -18.16 % -12.01 % -
  QoQ % 21.44% 259.33% 100.77% -2,723.60% 46.81% -51.21% -
  Horiz. % -75.94% -62.53% -17.40% 2,271.11% 80.43% 151.21% 100.00%
Total Cost 445,827 281,265 261,998 -624,280 150,076 -87,755 138,612 117.43%
  QoQ % 58.51% 7.35% 141.97% -515.98% 271.02% -163.31% -
  Horiz. % 321.64% 202.92% 189.02% -450.38% 108.27% -63.31% 100.00%
Net Worth 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 -0.90%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 213,361 - 829,933 - 806,195 - 59,280 134.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.92% 0.00% 1,400.02% 0.00% 1,359.98% 0.00% 100.00%
Div Payout % 138.67 % - % 261.19 % - % 229.34 % - % 14.91 % 340.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 930.05% 0.00% 1,751.78% 0.00% 1,538.16% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 -0.90%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
NOSH 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 -0.01%
  QoQ % -0.02% 0.00% 0.01% -0.01% 0.02% -0.02% -
  Horiz. % 99.98% 100.00% 100.00% 99.99% 100.00% 99.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.48 % 51.04 % 54.91 % 223.96 % 70.20 % 117.17 % 74.51 % -48.48%
  QoQ % -46.16% -7.05% -75.48% 219.03% -40.09% 57.25% -
  Horiz. % 36.88% 68.50% 73.69% 300.58% 94.22% 157.25% 100.00%
ROE 1.16 % 2.20 % 2.25 % 7.96 % 2.50 % 4.27 % 2.95 % -46.24%
  QoQ % -47.27% -2.22% -71.73% 218.40% -41.45% 44.75% -
  Horiz. % 39.32% 74.58% 76.27% 269.83% 84.75% 144.75% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.87 48.46 49.01 42.48 42.48 43.12 45.86 8.53%
  QoQ % 7.04% -1.12% 15.37% 0.00% -1.48% -5.97% -
  Horiz. % 113.11% 105.67% 106.87% 92.63% 92.63% 94.03% 100.00%
EPS 12.98 24.29 26.80 94.93 29.65 50.20 33.53 -46.79%
  QoQ % -46.56% -9.37% -71.77% 220.17% -40.94% 49.72% -
  Horiz. % 38.71% 72.44% 79.93% 283.12% 88.43% 149.72% 100.00%
DPS 18.00 0.00 70.00 0.00 68.00 0.00 5.00 134.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 360.00% 0.00% 1,400.00% 0.00% 1,360.00% 0.00% 100.00%
NAPS 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.68% 97.18% 105.11% 105.11% 104.67% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.22 40.39 40.85 35.40 35.40 35.93 38.22 8.52%
  QoQ % 7.01% -1.13% 15.40% 0.00% -1.48% -5.99% -
  Horiz. % 113.08% 105.68% 106.88% 92.62% 92.62% 94.01% 100.00%
EPS 10.82 20.24 22.34 79.11 24.71 41.83 27.94 -46.78%
  QoQ % -46.54% -9.40% -71.76% 220.15% -40.93% 49.71% -
  Horiz. % 38.73% 72.44% 79.96% 283.14% 88.44% 149.71% 100.00%
DPS 15.00 0.00 58.34 0.00 56.67 0.00 4.17 134.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.71% 0.00% 1,399.04% 0.00% 1,358.99% 0.00% 100.00%
NAPS 9.3321 9.1927 9.9427 9.9413 9.9007 9.7909 9.4591 -0.89%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 -
P/RPS 33.28 35.49 32.60 42.37 37.57 35.71 25.29 20.03%
  QoQ % -6.23% 8.87% -23.06% 12.78% 5.21% 41.20% -
  Horiz. % 131.59% 140.33% 128.90% 167.54% 148.56% 141.20% 100.00%
P/EPS 132.97 70.81 59.63 18.96 53.83 30.68 34.60 144.75%
  QoQ % 87.78% 18.75% 214.50% -64.78% 75.46% -11.33% -
  Horiz. % 384.31% 204.65% 172.34% 54.80% 155.58% 88.67% 100.00%
EY 0.75 1.41 1.68 5.27 1.86 3.26 2.89 -59.21%
  QoQ % -46.81% -16.07% -68.12% 183.33% -42.94% 12.80% -
  Horiz. % 25.95% 48.79% 58.13% 182.35% 64.36% 112.80% 100.00%
DY 1.04 0.00 4.38 0.00 4.26 0.00 0.43 79.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.86% 0.00% 1,018.60% 0.00% 990.70% 0.00% 100.00%
P/NAPS 1.54 1.56 1.34 1.51 1.34 1.31 1.02 31.51%
  QoQ % -1.28% 16.42% -11.26% 12.69% 2.29% 28.43% -
  Horiz. % 150.98% 152.94% 131.37% 148.04% 131.37% 128.43% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 -
Price 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 -
P/RPS 31.81 38.80 34.48 38.13 38.04 36.41 33.36 -3.11%
  QoQ % -18.02% 12.53% -9.57% 0.24% 4.48% 9.14% -
  Horiz. % 95.35% 116.31% 103.36% 114.30% 114.03% 109.14% 100.00%
P/EPS 127.12 77.40 63.06 17.07 54.50 31.27 45.63 97.62%
  QoQ % 64.24% 22.74% 269.42% -68.68% 74.29% -31.47% -
  Horiz. % 278.59% 169.63% 138.20% 37.41% 119.44% 68.53% 100.00%
EY 0.79 1.29 1.59 5.86 1.83 3.20 2.19 -49.23%
  QoQ % -38.76% -18.87% -72.87% 220.22% -42.81% 46.12% -
  Horiz. % 36.07% 58.90% 72.60% 267.58% 83.56% 146.12% 100.00%
DY 1.09 0.00 4.14 0.00 4.21 0.00 0.33 121.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 330.30% 0.00% 1,254.55% 0.00% 1,275.76% 0.00% 100.00%
P/NAPS 1.47 1.70 1.42 1.36 1.36 1.34 1.35 5.83%
  QoQ % -13.53% 19.72% 4.41% 0.00% 1.49% -0.74% -
  Horiz. % 108.89% 125.93% 105.19% 100.74% 100.74% 99.26% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers