Highlights

[PPB] QoQ TTM Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -4.03%    YoY -     -58.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,827,657 2,710,539 2,581,122 2,445,390 2,350,240 2,274,036 2,162,896 19.54%
  QoQ % 4.32% 5.01% 5.55% 4.05% 3.35% 5.14% -
  Horiz. % 130.73% 125.32% 119.34% 113.06% 108.66% 105.14% 100.00%
PBT 972,739 1,056,580 1,016,436 1,081,140 1,112,393 1,131,486 1,267,995 -16.18%
  QoQ % -7.94% 3.95% -5.98% -2.81% -1.69% -10.77% -
  Horiz. % 76.71% 83.33% 80.16% 85.26% 87.73% 89.23% 100.00%
Tax -47,107 -44,072 -47,287 -58,492 -58,017 777,740 825,842 -
  QoQ % -6.89% 6.80% 19.16% -0.82% -107.46% -5.82% -
  Horiz. % -5.70% -5.34% -5.73% -7.08% -7.03% 94.18% 100.00%
NP 925,632 1,012,508 969,149 1,022,648 1,054,376 1,909,226 2,093,837 -41.94%
  QoQ % -8.58% 4.47% -5.23% -3.01% -44.77% -8.82% -
  Horiz. % 44.21% 48.36% 46.29% 48.84% 50.36% 91.18% 100.00%
NP to SH 893,645 980,372 924,927 983,513 1,024,826 1,884,949 2,082,616 -43.08%
  QoQ % -8.85% 5.99% -5.96% -4.03% -45.63% -9.49% -
  Horiz. % 42.91% 47.07% 44.41% 47.22% 49.21% 90.51% 100.00%
Tax Rate 4.84 % 4.17 % 4.65 % 5.41 % 5.22 % -68.74 % -65.13 % -
  QoQ % 16.07% -10.32% -14.05% 3.64% 107.59% -5.54% -
  Horiz. % -7.43% -6.40% -7.14% -8.31% -8.01% 105.54% 100.00%
Total Cost 1,902,025 1,698,031 1,611,973 1,422,742 1,295,864 364,810 69,059 810.17%
  QoQ % 12.01% 5.34% 13.30% 9.79% 255.22% 428.26% -
  Horiz. % 2,754.20% 2,458.81% 2,334.20% 2,060.18% 1,876.46% 528.26% 100.00%
Net Worth 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 13,275,825 13,077,564 4.18%
  QoQ % -1.10% 0.59% 2.60% 0.62% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 104.17% 103.54% 101.52% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 277,964 277,964 337,211 337,211 1,043,295 1,043,295 1,636,129 -69.29%
  QoQ % 0.00% -17.57% 0.00% -67.68% 0.00% -36.23% -
  Horiz. % 16.99% 16.99% 20.61% 20.61% 63.77% 63.77% 100.00%
Div Payout % 31.10 % 28.35 % 36.46 % 34.29 % 101.80 % 55.35 % 78.56 % -46.06%
  QoQ % 9.70% -22.24% 6.33% -66.32% 83.92% -29.54% -
  Horiz. % 39.59% 36.09% 46.41% 43.65% 129.58% 70.46% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 13,275,825 13,077,564 4.18%
  QoQ % -1.10% 0.59% 2.60% 0.62% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 104.17% 103.54% 101.52% 100.00%
NOSH 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 1,185,341 1,185,636 -0.01%
  QoQ % 0.00% -0.00% -4.27% 4.46% 0.03% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 104.46% 100.00% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 32.73 % 37.35 % 37.55 % 41.82 % 44.86 % 83.96 % 96.81 % -51.44%
  QoQ % -12.37% -0.53% -10.21% -6.78% -46.57% -13.27% -
  Horiz. % 33.81% 38.58% 38.79% 43.20% 46.34% 86.73% 100.00%
ROE 6.43 % 6.97 % 6.62 % 7.22 % 7.57 % 14.20 % 15.93 % -45.35%
  QoQ % -7.75% 5.29% -8.31% -4.62% -46.69% -10.86% -
  Horiz. % 40.36% 43.75% 41.56% 45.32% 47.52% 89.14% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 238.52 228.64 217.71 197.45 198.22 191.85 182.42 19.55%
  QoQ % 4.32% 5.02% 10.26% -0.39% 3.32% 5.17% -
  Horiz. % 130.75% 125.34% 119.35% 108.24% 108.66% 105.17% 100.00%
EPS 75.38 82.70 78.02 79.41 86.44 159.02 175.65 -43.08%
  QoQ % -8.85% 6.00% -1.75% -8.13% -45.64% -9.47% -
  Horiz. % 42.91% 47.08% 44.42% 45.21% 49.21% 90.53% 100.00%
DPS 23.45 23.45 28.44 27.23 88.00 88.00 138.00 -69.29%
  QoQ % 0.00% -17.55% 4.44% -69.06% 0.00% -36.23% -
  Horiz. % 16.99% 16.99% 20.61% 19.73% 63.77% 63.77% 100.00%
NAPS 11.7300 11.8600 11.7900 11.0000 11.4200 11.2000 11.0300 4.18%
  QoQ % -1.10% 0.59% 7.18% -3.68% 1.96% 1.54% -
  Horiz. % 106.35% 107.52% 106.89% 99.73% 103.54% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 198.77 190.53 181.44 171.90 165.21 159.85 152.04 19.54%
  QoQ % 4.32% 5.01% 5.55% 4.05% 3.35% 5.14% -
  Horiz. % 130.74% 125.32% 119.34% 113.06% 108.66% 105.14% 100.00%
EPS 62.82 68.91 65.02 69.13 72.04 132.50 146.40 -43.08%
  QoQ % -8.84% 5.98% -5.95% -4.04% -45.63% -9.49% -
  Horiz. % 42.91% 47.07% 44.41% 47.22% 49.21% 90.51% 100.00%
DPS 19.54 19.54 23.70 23.70 73.34 73.34 115.01 -69.29%
  QoQ % 0.00% -17.55% 0.00% -67.68% 0.00% -36.23% -
  Horiz. % 16.99% 16.99% 20.61% 20.61% 63.77% 63.77% 100.00%
NAPS 9.7750 9.8833 9.8255 9.5765 9.5179 9.3321 9.1927 4.18%
  QoQ % -1.10% 0.59% 2.60% 0.62% 1.99% 1.52% -
  Horiz. % 106.33% 107.51% 106.88% 104.18% 103.54% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 17.2000 -
P/RPS 7.09 7.51 7.63 8.72 8.59 9.00 9.43 -17.30%
  QoQ % -5.59% -1.57% -12.50% 1.51% -4.56% -4.56% -
  Horiz. % 75.19% 79.64% 80.91% 92.47% 91.09% 95.44% 100.00%
P/EPS 22.42 20.75 21.30 21.68 19.69 10.85 9.79 73.65%
  QoQ % 8.05% -2.58% -1.75% 10.11% 81.47% 10.83% -
  Horiz. % 229.01% 211.95% 217.57% 221.45% 201.12% 110.83% 100.00%
EY 4.46 4.82 4.69 4.61 5.08 9.21 10.21 -42.40%
  QoQ % -7.47% 2.77% 1.74% -9.25% -44.84% -9.79% -
  Horiz. % 43.68% 47.21% 45.94% 45.15% 49.76% 90.21% 100.00%
DY 1.39 1.37 1.71 1.58 5.17 5.10 8.02 -68.88%
  QoQ % 1.46% -19.88% 8.23% -69.44% 1.37% -36.41% -
  Horiz. % 17.33% 17.08% 21.32% 19.70% 64.46% 63.59% 100.00%
P/NAPS 1.44 1.45 1.41 1.57 1.49 1.54 1.56 -5.19%
  QoQ % -0.69% 2.84% -10.19% 5.37% -3.25% -1.28% -
  Horiz. % 92.31% 92.95% 90.38% 100.64% 95.51% 98.72% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 -
Price 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 18.8000 -
P/RPS 6.58 7.52 7.40 8.71 8.78 8.60 10.31 -25.85%
  QoQ % -12.50% 1.62% -15.04% -0.80% 2.09% -16.59% -
  Horiz. % 63.82% 72.94% 71.77% 84.48% 85.16% 83.41% 100.00%
P/EPS 20.83 20.80 20.64 21.66 20.13 10.38 10.70 55.85%
  QoQ % 0.14% 0.78% -4.71% 7.60% 93.93% -2.99% -
  Horiz. % 194.67% 194.39% 192.90% 202.43% 188.13% 97.01% 100.00%
EY 4.80 4.81 4.85 4.62 4.97 9.64 9.34 -35.81%
  QoQ % -0.21% -0.82% 4.98% -7.04% -48.44% 3.21% -
  Horiz. % 51.39% 51.50% 51.93% 49.46% 53.21% 103.21% 100.00%
DY 1.49 1.36 1.77 1.58 5.06 5.33 7.34 -65.43%
  QoQ % 9.56% -23.16% 12.03% -68.77% -5.07% -27.38% -
  Horiz. % 20.30% 18.53% 24.11% 21.53% 68.94% 72.62% 100.00%
P/NAPS 1.34 1.45 1.37 1.56 1.52 1.47 1.70 -14.66%
  QoQ % -7.59% 5.84% -12.18% 2.63% 3.40% -13.53% -
  Horiz. % 78.82% 85.29% 80.59% 91.76% 89.41% 86.47% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers