Highlights

[PPB] QoQ TTM Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     5.48%    YoY -     17.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,062,174 2,053,769 2,144,979 2,612,765 2,910,876 3,224,536 3,440,571 -28.93%
  QoQ % 0.41% -4.25% -17.90% -10.24% -9.73% -6.28% -
  Horiz. % 59.94% 59.69% 62.34% 75.94% 84.60% 93.72% 100.00%
PBT 1,493,566 1,455,390 1,469,151 1,221,259 1,217,734 1,370,291 1,156,110 18.64%
  QoQ % 2.62% -0.94% 20.30% 0.29% -11.13% 18.53% -
  Horiz. % 129.19% 125.89% 127.08% 105.64% 105.33% 118.53% 100.00%
Tax 991,955 173,649 167,682 28,108 -37,203 -76,868 -116,949 -
  QoQ % 471.24% 3.56% 496.56% 175.55% 51.60% 34.27% -
  Horiz. % -848.19% -148.48% -143.38% -24.03% 31.81% 65.73% 100.00%
NP 2,485,521 1,629,039 1,636,833 1,249,367 1,180,531 1,293,423 1,039,161 78.95%
  QoQ % 52.58% -0.48% 31.01% 5.83% -8.73% 24.47% -
  Horiz. % 239.19% 156.76% 157.51% 120.23% 113.60% 124.47% 100.00%
NP to SH 2,469,483 1,615,964 1,627,719 1,239,654 1,175,245 1,286,508 1,042,779 77.76%
  QoQ % 52.82% -0.72% 31.30% 5.48% -8.65% 23.37% -
  Horiz. % 236.82% 154.97% 156.09% 118.88% 112.70% 123.37% 100.00%
Tax Rate -66.42 % -11.93 % -11.41 % -2.30 % 3.06 % 5.61 % 10.12 % -
  QoQ % -456.75% -4.56% -396.09% -175.16% -45.45% -44.57% -
  Horiz. % -656.32% -117.89% -112.75% -22.73% 30.24% 55.43% 100.00%
Total Cost -423,347 424,730 508,146 1,363,398 1,730,345 1,931,113 2,401,410 -
  QoQ % -199.67% -16.42% -62.73% -21.21% -10.40% -19.58% -
  Horiz. % -17.63% 17.69% 21.16% 56.77% 72.06% 80.42% 100.00%
Net Worth 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 865,475 865,475 272,695 272,695 1,007,694 1,007,694 1,090,473 -14.29%
  QoQ % 0.00% 217.38% 0.00% -72.94% 0.00% -7.59% -
  Horiz. % 79.37% 79.37% 25.01% 25.01% 92.41% 92.41% 100.00%
Div Payout % 35.05 % 53.56 % 16.75 % 22.00 % 85.74 % 78.33 % 104.57 % -51.78%
  QoQ % -34.56% 219.76% -23.86% -74.34% 9.46% -25.09% -
  Horiz. % 33.52% 51.22% 16.02% 21.04% 81.99% 74.91% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
NOSH 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 1,185,642 1,185,607 -0.01%
  QoQ % -0.01% 0.02% -0.02% 0.01% -0.01% 0.00% -
  Horiz. % 99.99% 100.00% 99.98% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 120.53 % 79.32 % 76.31 % 47.82 % 40.56 % 40.11 % 30.20 % 151.82%
  QoQ % 51.95% 3.94% 59.58% 17.90% 1.12% 32.81% -
  Horiz. % 399.11% 262.65% 252.68% 158.34% 134.30% 132.81% 100.00%
ROE 17.46 % 11.47 % 11.69 % 9.21 % 8.64 % 10.51 % 8.84 % 57.49%
  QoQ % 52.22% -1.88% 26.93% 6.60% -17.79% 18.89% -
  Horiz. % 197.51% 129.75% 132.24% 104.19% 97.74% 118.89% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 173.96 173.23 180.95 220.37 245.54 271.97 290.19 -28.93%
  QoQ % 0.42% -4.27% -17.89% -10.25% -9.72% -6.28% -
  Horiz. % 59.95% 59.70% 62.36% 75.94% 84.61% 93.72% 100.00%
EPS 208.31 136.30 137.31 104.56 99.14 108.51 87.95 77.78%
  QoQ % 52.83% -0.74% 31.32% 5.47% -8.64% 23.38% -
  Horiz. % 236.85% 154.97% 156.12% 118.89% 112.72% 123.38% 100.00%
DPS 73.00 73.00 23.00 23.00 85.00 85.00 92.00 -14.30%
  QoQ % 0.00% 217.39% 0.00% -72.94% 0.00% -7.61% -
  Horiz. % 79.35% 79.35% 25.00% 25.00% 92.39% 92.39% 100.00%
NAPS 11.9300 11.8800 11.7500 11.3500 11.4700 10.3200 9.9500 12.87%
  QoQ % 0.42% 1.11% 3.52% -1.05% 11.14% 3.72% -
  Horiz. % 119.90% 119.40% 118.09% 114.07% 115.28% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 144.96 144.37 150.78 183.66 204.62 226.67 241.85 -28.93%
  QoQ % 0.41% -4.25% -17.90% -10.24% -9.73% -6.28% -
  Horiz. % 59.94% 59.69% 62.34% 75.94% 84.61% 93.72% 100.00%
EPS 173.59 113.59 114.42 87.14 82.61 90.43 73.30 77.76%
  QoQ % 52.82% -0.73% 31.31% 5.48% -8.65% 23.37% -
  Horiz. % 236.82% 154.97% 156.10% 118.88% 112.70% 123.37% 100.00%
DPS 60.84 60.84 19.17 19.17 70.83 70.83 76.65 -14.28%
  QoQ % 0.00% 217.37% 0.00% -72.94% 0.00% -7.59% -
  Horiz. % 79.37% 79.37% 25.01% 25.01% 92.41% 92.41% 100.00%
NAPS 9.9413 9.9007 9.7909 9.4591 9.5583 8.6010 8.2924 12.86%
  QoQ % 0.41% 1.12% 3.51% -1.04% 11.13% 3.72% -
  Horiz. % 119.88% 119.39% 118.07% 114.07% 115.27% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 18.0000 15.9600 15.4000 11.6000 9.8000 9.3000 8.5500 -
P/RPS 10.35 9.21 8.51 5.26 3.99 3.42 2.95 131.07%
  QoQ % 12.38% 8.23% 61.79% 31.83% 16.67% 15.93% -
  Horiz. % 350.85% 312.20% 288.47% 178.31% 135.25% 115.93% 100.00%
P/EPS 8.64 11.71 11.22 11.09 9.89 8.57 9.72 -7.56%
  QoQ % -26.22% 4.37% 1.17% 12.13% 15.40% -11.83% -
  Horiz. % 88.89% 120.47% 115.43% 114.09% 101.75% 88.17% 100.00%
EY 11.57 8.54 8.92 9.01 10.12 11.67 10.29 8.14%
  QoQ % 35.48% -4.26% -1.00% -10.97% -13.28% 13.41% -
  Horiz. % 112.44% 82.99% 86.69% 87.56% 98.35% 113.41% 100.00%
DY 4.06 4.57 1.49 1.98 8.67 9.14 10.76 -47.81%
  QoQ % -11.16% 206.71% -24.75% -77.16% -5.14% -15.06% -
  Horiz. % 37.73% 42.47% 13.85% 18.40% 80.58% 84.94% 100.00%
P/NAPS 1.51 1.34 1.31 1.02 0.85 0.90 0.86 45.59%
  QoQ % 12.69% 2.29% 28.43% 20.00% -5.56% 4.65% -
  Horiz. % 175.58% 155.81% 152.33% 118.60% 98.84% 104.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 -
Price 16.2000 16.1600 15.7000 15.3000 11.0000 9.7000 8.5500 -
P/RPS 9.31 9.33 8.68 6.94 4.48 3.57 2.95 115.31%
  QoQ % -0.21% 7.49% 25.07% 54.91% 25.49% 21.02% -
  Horiz. % 315.59% 316.27% 294.24% 235.25% 151.86% 121.02% 100.00%
P/EPS 7.78 11.86 11.43 14.63 11.10 8.94 9.72 -13.80%
  QoQ % -34.40% 3.76% -21.87% 31.80% 24.16% -8.02% -
  Horiz. % 80.04% 122.02% 117.59% 150.51% 114.20% 91.98% 100.00%
EY 12.86 8.43 8.75 6.83 9.01 11.19 10.29 16.04%
  QoQ % 52.55% -3.66% 28.11% -24.20% -19.48% 8.75% -
  Horiz. % 124.98% 81.92% 85.03% 66.38% 87.56% 108.75% 100.00%
DY 4.51 4.52 1.46 1.50 7.73 8.76 10.76 -44.02%
  QoQ % -0.22% 209.59% -2.67% -80.60% -11.76% -18.59% -
  Horiz. % 41.91% 42.01% 13.57% 13.94% 71.84% 81.41% 100.00%
P/NAPS 1.36 1.36 1.34 1.35 0.96 0.94 0.86 35.77%
  QoQ % 0.00% 1.49% -0.74% 40.63% 2.13% 9.30% -
  Horiz. % 158.14% 158.14% 155.81% 156.98% 111.63% 109.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

433  510  520  491 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TOPGLOV-HA 0.20+0.135 
 PDZ 0.235+0.03 
 SUPERMX-HB 0.235+0.175 
 VSOLAR-WB 0.015-0.005 
 VSOLAR 0.04-0.015 
 PHB 0.02+0.005 
 ANZO 0.155-0.04 
 VIVOCOM 0.040.00 
 DGB 0.05+0.005 
 JCY 0.445+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers