Highlights

[PPB] QoQ TTM Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -3.23%    YoY -     92.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,350,240 2,274,036 2,162,896 2,099,541 2,062,174 2,053,769 2,144,979 6.29%
  QoQ % 3.35% 5.14% 3.02% 1.81% 0.41% -4.25% -
  Horiz. % 109.57% 106.02% 100.84% 97.88% 96.14% 95.75% 100.00%
PBT 1,112,393 1,131,486 1,267,995 1,457,800 1,493,566 1,455,390 1,469,151 -16.94%
  QoQ % -1.69% -10.77% -13.02% -2.39% 2.62% -0.94% -
  Horiz. % 75.72% 77.02% 86.31% 99.23% 101.66% 99.06% 100.00%
Tax -58,017 777,740 825,842 941,702 991,955 173,649 167,682 -
  QoQ % -107.46% -5.82% -12.30% -5.07% 471.24% 3.56% -
  Horiz. % -34.60% 463.82% 492.50% 561.60% 591.57% 103.56% 100.00%
NP 1,054,376 1,909,226 2,093,837 2,399,502 2,485,521 1,629,039 1,636,833 -25.43%
  QoQ % -44.77% -8.82% -12.74% -3.46% 52.58% -0.48% -
  Horiz. % 64.42% 116.64% 127.92% 146.59% 151.85% 99.52% 100.00%
NP to SH 1,024,826 1,884,949 2,082,616 2,389,697 2,469,483 1,615,964 1,627,719 -26.56%
  QoQ % -45.63% -9.49% -12.85% -3.23% 52.82% -0.72% -
  Horiz. % 62.96% 115.80% 127.95% 146.81% 151.71% 99.28% 100.00%
Tax Rate 5.22 % -68.74 % -65.13 % -64.60 % -66.42 % -11.93 % -11.41 % -
  QoQ % 107.59% -5.54% -0.82% 2.74% -456.75% -4.56% -
  Horiz. % -45.75% 602.45% 570.82% 566.17% 582.12% 104.56% 100.00%
Total Cost 1,295,864 364,810 69,059 -299,961 -423,347 424,730 508,146 86.76%
  QoQ % 255.22% 428.26% 123.02% 29.15% -199.67% -16.42% -
  Horiz. % 255.02% 71.79% 13.59% -59.03% -83.31% 83.58% 100.00%
Net Worth 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 -1.87%
  QoQ % 1.99% 1.52% -7.54% 0.01% 0.41% 1.12% -
  Horiz. % 97.21% 95.31% 93.89% 101.55% 101.54% 101.12% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,043,295 1,043,295 1,636,129 1,636,129 865,475 865,475 272,695 144.82%
  QoQ % 0.00% -36.23% 0.00% 89.04% 0.00% 217.38% -
  Horiz. % 382.59% 382.59% 599.98% 599.98% 317.38% 317.38% 100.00%
Div Payout % 101.80 % 55.35 % 78.56 % 68.47 % 35.05 % 53.56 % 16.75 % 233.40%
  QoQ % 83.92% -29.54% 14.74% 95.35% -34.56% 219.76% -
  Horiz. % 607.76% 330.45% 469.01% 408.78% 209.25% 319.76% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 -1.87%
  QoQ % 1.99% 1.52% -7.54% 0.01% 0.41% 1.12% -
  Horiz. % 97.21% 95.31% 93.89% 101.55% 101.54% 101.12% 100.00%
NOSH 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 1,185,402 0.01%
  QoQ % 0.03% -0.02% 0.00% 0.01% -0.01% 0.02% -
  Horiz. % 100.02% 99.99% 100.02% 100.02% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 44.86 % 83.96 % 96.81 % 114.29 % 120.53 % 79.32 % 76.31 % -29.85%
  QoQ % -46.57% -13.27% -15.29% -5.18% 51.95% 3.94% -
  Horiz. % 58.79% 110.02% 126.86% 149.77% 157.95% 103.94% 100.00%
ROE 7.57 % 14.20 % 15.93 % 16.89 % 17.46 % 11.47 % 11.69 % -25.17%
  QoQ % -46.69% -10.86% -5.68% -3.26% 52.22% -1.88% -
  Horiz. % 64.76% 121.47% 136.27% 144.48% 149.36% 98.12% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 198.22 191.85 182.42 177.08 173.96 173.23 180.95 6.27%
  QoQ % 3.32% 5.17% 3.02% 1.79% 0.42% -4.27% -
  Horiz. % 109.54% 106.02% 100.81% 97.86% 96.14% 95.73% 100.00%
EPS 86.44 159.02 175.65 201.56 208.31 136.30 137.31 -26.57%
  QoQ % -45.64% -9.47% -12.85% -3.24% 52.83% -0.74% -
  Horiz. % 62.95% 115.81% 127.92% 146.79% 151.71% 99.26% 100.00%
DPS 88.00 88.00 138.00 138.00 73.00 73.00 23.00 144.83%
  QoQ % 0.00% -36.23% 0.00% 89.04% 0.00% 217.39% -
  Horiz. % 382.61% 382.61% 600.00% 600.00% 317.39% 317.39% 100.00%
NAPS 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 -1.88%
  QoQ % 1.96% 1.54% -7.54% 0.00% 0.42% 1.11% -
  Horiz. % 97.19% 95.32% 93.87% 101.53% 101.53% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 165.21 159.85 152.04 147.58 144.96 144.37 150.78 6.29%
  QoQ % 3.35% 5.14% 3.02% 1.81% 0.41% -4.25% -
  Horiz. % 109.57% 106.02% 100.84% 97.88% 96.14% 95.75% 100.00%
EPS 72.04 132.50 146.40 167.98 173.59 113.59 114.42 -26.56%
  QoQ % -45.63% -9.49% -12.85% -3.23% 52.82% -0.73% -
  Horiz. % 62.96% 115.80% 127.95% 146.81% 151.71% 99.27% 100.00%
DPS 73.34 73.34 115.01 115.01 60.84 60.84 19.17 144.81%
  QoQ % 0.00% -36.23% 0.00% 89.04% 0.00% 217.37% -
  Horiz. % 382.58% 382.58% 599.95% 599.95% 317.37% 317.37% 100.00%
NAPS 9.5179 9.3321 9.1927 9.9427 9.9413 9.9007 9.7909 -1.87%
  QoQ % 1.99% 1.52% -7.54% 0.01% 0.41% 1.12% -
  Horiz. % 97.21% 95.31% 93.89% 101.55% 101.54% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 -
P/RPS 8.59 9.00 9.43 9.02 10.35 9.21 8.51 0.63%
  QoQ % -4.56% -4.56% 4.55% -12.85% 12.38% 8.23% -
  Horiz. % 100.94% 105.76% 110.81% 105.99% 121.62% 108.23% 100.00%
P/EPS 19.69 10.85 9.79 7.93 8.64 11.71 11.22 45.54%
  QoQ % 81.47% 10.83% 23.46% -8.22% -26.22% 4.37% -
  Horiz. % 175.49% 96.70% 87.25% 70.68% 77.01% 104.37% 100.00%
EY 5.08 9.21 10.21 12.61 11.57 8.54 8.92 -31.32%
  QoQ % -44.84% -9.79% -19.03% 8.99% 35.48% -4.26% -
  Horiz. % 56.95% 103.25% 114.46% 141.37% 129.71% 95.74% 100.00%
DY 5.17 5.10 8.02 8.64 4.06 4.57 1.49 129.37%
  QoQ % 1.37% -36.41% -7.18% 112.81% -11.16% 206.71% -
  Horiz. % 346.98% 342.28% 538.26% 579.87% 272.48% 306.71% 100.00%
P/NAPS 1.49 1.54 1.56 1.34 1.51 1.34 1.31 8.97%
  QoQ % -3.25% -1.28% 16.42% -11.26% 12.69% 2.29% -
  Horiz. % 113.74% 117.56% 119.08% 102.29% 115.27% 102.29% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 -
Price 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 -
P/RPS 8.78 8.60 10.31 9.54 9.31 9.33 8.68 0.77%
  QoQ % 2.09% -16.59% 8.07% 2.47% -0.21% 7.49% -
  Horiz. % 101.15% 99.08% 118.78% 109.91% 107.26% 107.49% 100.00%
P/EPS 20.13 10.38 10.70 8.38 7.78 11.86 11.43 45.89%
  QoQ % 93.93% -2.99% 27.68% 7.71% -34.40% 3.76% -
  Horiz. % 176.12% 90.81% 93.61% 73.32% 68.07% 103.76% 100.00%
EY 4.97 9.64 9.34 11.93 12.86 8.43 8.75 -31.44%
  QoQ % -48.44% 3.21% -21.71% -7.23% 52.55% -3.66% -
  Horiz. % 56.80% 110.17% 106.74% 136.34% 146.97% 96.34% 100.00%
DY 5.06 5.33 7.34 8.17 4.51 4.52 1.46 129.19%
  QoQ % -5.07% -27.38% -10.16% 81.15% -0.22% 209.59% -
  Horiz. % 346.58% 365.07% 502.74% 559.59% 308.90% 309.59% 100.00%
P/NAPS 1.52 1.47 1.70 1.42 1.36 1.36 1.34 8.77%
  QoQ % 3.40% -13.53% 19.72% 4.41% 0.00% 1.49% -
  Horiz. % 113.43% 109.70% 126.87% 105.97% 101.49% 101.49% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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