Highlights

[PPB] QoQ TTM Result on 2010-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.85%    YoY -     27.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,445,390 2,350,240 2,274,036 2,162,896 2,099,541 2,062,174 2,053,769 12.38%
  QoQ % 4.05% 3.35% 5.14% 3.02% 1.81% 0.41% -
  Horiz. % 119.07% 114.44% 110.73% 105.31% 102.23% 100.41% 100.00%
PBT 1,081,140 1,112,393 1,131,486 1,267,995 1,457,800 1,493,566 1,455,390 -18.02%
  QoQ % -2.81% -1.69% -10.77% -13.02% -2.39% 2.62% -
  Horiz. % 74.29% 76.43% 77.74% 87.12% 100.17% 102.62% 100.00%
Tax -58,492 -58,017 777,740 825,842 941,702 991,955 173,649 -
  QoQ % -0.82% -107.46% -5.82% -12.30% -5.07% 471.24% -
  Horiz. % -33.68% -33.41% 447.88% 475.58% 542.30% 571.24% 100.00%
NP 1,022,648 1,054,376 1,909,226 2,093,837 2,399,502 2,485,521 1,629,039 -26.75%
  QoQ % -3.01% -44.77% -8.82% -12.74% -3.46% 52.58% -
  Horiz. % 62.78% 64.72% 117.20% 128.53% 147.30% 152.58% 100.00%
NP to SH 983,513 1,024,826 1,884,949 2,082,616 2,389,697 2,469,483 1,615,964 -28.25%
  QoQ % -4.03% -45.63% -9.49% -12.85% -3.23% 52.82% -
  Horiz. % 60.86% 63.42% 116.65% 128.88% 147.88% 152.82% 100.00%
Tax Rate 5.41 % 5.22 % -68.74 % -65.13 % -64.60 % -66.42 % -11.93 % -
  QoQ % 3.64% 107.59% -5.54% -0.82% 2.74% -456.75% -
  Horiz. % -45.35% -43.76% 576.19% 545.93% 541.49% 556.75% 100.00%
Total Cost 1,422,742 1,295,864 364,810 69,059 -299,961 -423,347 424,730 124.37%
  QoQ % 9.79% 255.22% 428.26% 123.02% 29.15% -199.67% -
  Horiz. % 334.98% 305.10% 85.89% 16.26% -70.62% -99.67% 100.00%
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20%
  QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 337,211 1,043,295 1,043,295 1,636,129 1,636,129 865,475 865,475 -46.75%
  QoQ % -67.68% 0.00% -36.23% 0.00% 89.04% 0.00% -
  Horiz. % 38.96% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
Div Payout % 34.29 % 101.80 % 55.35 % 78.56 % 68.47 % 35.05 % 53.56 % -25.78%
  QoQ % -66.32% 83.92% -29.54% 14.74% 95.35% -34.56% -
  Horiz. % 64.02% 190.07% 103.34% 146.68% 127.84% 65.44% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 -2.20%
  QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
NOSH 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 2.96%
  QoQ % 4.46% 0.03% -0.02% 0.00% 0.01% -0.01% -
  Horiz. % 104.46% 100.01% 99.98% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 41.82 % 44.86 % 83.96 % 96.81 % 114.29 % 120.53 % 79.32 % -34.81%
  QoQ % -6.78% -46.57% -13.27% -15.29% -5.18% 51.95% -
  Horiz. % 52.72% 56.56% 105.85% 122.05% 144.09% 151.95% 100.00%
ROE 7.22 % 7.57 % 14.20 % 15.93 % 16.89 % 17.46 % 11.47 % -26.61%
  QoQ % -4.62% -46.69% -10.86% -5.68% -3.26% 52.22% -
  Horiz. % 62.95% 66.00% 123.80% 138.88% 147.25% 152.22% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.45 198.22 191.85 182.42 177.08 173.96 173.23 9.14%
  QoQ % -0.39% 3.32% 5.17% 3.02% 1.79% 0.42% -
  Horiz. % 113.98% 114.43% 110.75% 105.31% 102.22% 100.42% 100.00%
EPS 79.41 86.44 159.02 175.65 201.56 208.31 136.30 -30.31%
  QoQ % -8.13% -45.64% -9.47% -12.85% -3.24% 52.83% -
  Horiz. % 58.26% 63.42% 116.67% 128.87% 147.88% 152.83% 100.00%
DPS 27.23 88.00 88.00 138.00 138.00 73.00 73.00 -48.28%
  QoQ % -69.06% 0.00% -36.23% 0.00% 89.04% 0.00% -
  Horiz. % 37.30% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
NAPS 11.0000 11.4200 11.2000 11.0300 11.9300 11.9300 11.8800 -5.01%
  QoQ % -3.68% 1.96% 1.54% -7.54% 0.00% 0.42% -
  Horiz. % 92.59% 96.13% 94.28% 92.85% 100.42% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 171.90 165.21 159.85 152.04 147.58 144.96 144.37 12.38%
  QoQ % 4.05% 3.35% 5.14% 3.02% 1.81% 0.41% -
  Horiz. % 119.07% 114.44% 110.72% 105.31% 102.22% 100.41% 100.00%
EPS 69.13 72.04 132.50 146.40 167.98 173.59 113.59 -28.25%
  QoQ % -4.04% -45.63% -9.49% -12.85% -3.23% 52.82% -
  Horiz. % 60.86% 63.42% 116.65% 128.88% 147.88% 152.82% 100.00%
DPS 23.70 73.34 73.34 115.01 115.01 60.84 60.84 -46.75%
  QoQ % -67.68% 0.00% -36.23% 0.00% 89.04% 0.00% -
  Horiz. % 38.95% 120.55% 120.55% 189.04% 189.04% 100.00% 100.00%
NAPS 9.5765 9.5179 9.3321 9.1927 9.9427 9.9413 9.9007 -2.20%
  QoQ % 0.62% 1.99% 1.52% -7.54% 0.01% 0.41% -
  Horiz. % 96.73% 96.13% 94.26% 92.85% 100.42% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 15.9600 -
P/RPS 8.72 8.59 9.00 9.43 9.02 10.35 9.21 -3.59%
  QoQ % 1.51% -4.56% -4.56% 4.55% -12.85% 12.38% -
  Horiz. % 94.68% 93.27% 97.72% 102.39% 97.94% 112.38% 100.00%
P/EPS 21.68 19.69 10.85 9.79 7.93 8.64 11.71 50.95%
  QoQ % 10.11% 81.47% 10.83% 23.46% -8.22% -26.22% -
  Horiz. % 185.14% 168.15% 92.66% 83.60% 67.72% 73.78% 100.00%
EY 4.61 5.08 9.21 10.21 12.61 11.57 8.54 -33.78%
  QoQ % -9.25% -44.84% -9.79% -19.03% 8.99% 35.48% -
  Horiz. % 53.98% 59.48% 107.85% 119.56% 147.66% 135.48% 100.00%
DY 1.58 5.17 5.10 8.02 8.64 4.06 4.57 -50.84%
  QoQ % -69.44% 1.37% -36.41% -7.18% 112.81% -11.16% -
  Horiz. % 34.57% 113.13% 111.60% 175.49% 189.06% 88.84% 100.00%
P/NAPS 1.57 1.49 1.54 1.56 1.34 1.51 1.34 11.17%
  QoQ % 5.37% -3.25% -1.28% 16.42% -11.26% 12.69% -
  Horiz. % 117.16% 111.19% 114.93% 116.42% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 -
Price 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 16.1600 -
P/RPS 8.71 8.78 8.60 10.31 9.54 9.31 9.33 -4.49%
  QoQ % -0.80% 2.09% -16.59% 8.07% 2.47% -0.21% -
  Horiz. % 93.35% 94.11% 92.18% 110.50% 102.25% 99.79% 100.00%
P/EPS 21.66 20.13 10.38 10.70 8.38 7.78 11.86 49.58%
  QoQ % 7.60% 93.93% -2.99% 27.68% 7.71% -34.40% -
  Horiz. % 182.63% 169.73% 87.52% 90.22% 70.66% 65.60% 100.00%
EY 4.62 4.97 9.64 9.34 11.93 12.86 8.43 -33.10%
  QoQ % -7.04% -48.44% 3.21% -21.71% -7.23% 52.55% -
  Horiz. % 54.80% 58.96% 114.35% 110.79% 141.52% 152.55% 100.00%
DY 1.58 5.06 5.33 7.34 8.17 4.51 4.52 -50.47%
  QoQ % -68.77% -5.07% -27.38% -10.16% 81.15% -0.22% -
  Horiz. % 34.96% 111.95% 117.92% 162.39% 180.75% 99.78% 100.00%
P/NAPS 1.56 1.52 1.47 1.70 1.42 1.36 1.36 9.61%
  QoQ % 2.63% 3.40% -13.53% 19.72% 4.41% 0.00% -
  Horiz. % 114.71% 111.76% 108.09% 125.00% 104.41% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

385  512  478  891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.095+0.02 
 PHB 0.045+0.005 
 XOX 0.31+0.02 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 XDL 0.10+0.015 
 TRIVE 0.03+0.01 
 VSOLAR 0.06+0.01 
 SAPNRG 0.105+0.01 
 COMPUGT 0.045+0.015 

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