Highlights

[PPB] QoQ TTM Result on 2011-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -5.96%    YoY -     -55.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,909,890 2,827,657 2,710,539 2,581,122 2,445,390 2,350,240 2,274,036 17.88%
  QoQ % 2.91% 4.32% 5.01% 5.55% 4.05% 3.35% -
  Horiz. % 127.96% 124.35% 119.20% 113.50% 107.54% 103.35% 100.00%
PBT 801,991 972,739 1,056,580 1,016,436 1,081,140 1,112,393 1,131,486 -20.52%
  QoQ % -17.55% -7.94% 3.95% -5.98% -2.81% -1.69% -
  Horiz. % 70.88% 85.97% 93.38% 89.83% 95.55% 98.31% 100.00%
Tax -48,157 -47,107 -44,072 -47,287 -58,492 -58,017 777,740 -
  QoQ % -2.23% -6.89% 6.80% 19.16% -0.82% -107.46% -
  Horiz. % -6.19% -6.06% -5.67% -6.08% -7.52% -7.46% 100.00%
NP 753,834 925,632 1,012,508 969,149 1,022,648 1,054,376 1,909,226 -46.21%
  QoQ % -18.56% -8.58% 4.47% -5.23% -3.01% -44.77% -
  Horiz. % 39.48% 48.48% 53.03% 50.76% 53.56% 55.23% 100.00%
NP to SH 725,631 893,645 980,372 924,927 983,513 1,024,826 1,884,949 -47.11%
  QoQ % -18.80% -8.85% 5.99% -5.96% -4.03% -45.63% -
  Horiz. % 38.50% 47.41% 52.01% 49.07% 52.18% 54.37% 100.00%
Tax Rate 6.00 % 4.84 % 4.17 % 4.65 % 5.41 % 5.22 % -68.74 % -
  QoQ % 23.97% 16.07% -10.32% -14.05% 3.64% 107.59% -
  Horiz. % -8.73% -7.04% -6.07% -6.76% -7.87% -7.59% 100.00%
Total Cost 2,156,056 1,902,025 1,698,031 1,611,973 1,422,742 1,295,864 364,810 227.24%
  QoQ % 13.36% 12.01% 5.34% 13.30% 9.79% 255.22% -
  Horiz. % 591.01% 521.37% 465.46% 441.87% 390.00% 355.22% 100.00%
Net Worth 14,190,433 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 13,275,825 4.55%
  QoQ % 2.05% -1.10% 0.59% 2.60% 0.62% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 102.62% 101.99% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 237,099 277,964 277,964 337,211 337,211 1,043,295 1,043,295 -62.79%
  QoQ % -14.70% 0.00% -17.57% 0.00% -67.68% 0.00% -
  Horiz. % 22.73% 26.64% 26.64% 32.32% 32.32% 100.00% 100.00%
Div Payout % 32.68 % 31.10 % 28.35 % 36.46 % 34.29 % 101.80 % 55.35 % -29.64%
  QoQ % 5.08% 9.70% -22.24% 6.33% -66.32% 83.92% -
  Horiz. % 59.04% 56.19% 51.22% 65.87% 61.95% 183.92% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,190,433 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 13,275,825 4.55%
  QoQ % 2.05% -1.10% 0.59% 2.60% 0.62% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 102.62% 101.99% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 1,185,341 0.01%
  QoQ % 0.00% 0.00% -0.00% -4.27% 4.46% 0.03% -
  Horiz. % 100.01% 100.01% 100.01% 100.02% 104.48% 100.03% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.91 % 32.73 % 37.35 % 37.55 % 41.82 % 44.86 % 83.96 % -54.37%
  QoQ % -20.84% -12.37% -0.53% -10.21% -6.78% -46.57% -
  Horiz. % 30.86% 38.98% 44.49% 44.72% 49.81% 53.43% 100.00%
ROE 5.11 % 6.43 % 6.97 % 6.62 % 7.22 % 7.57 % 14.20 % -49.44%
  QoQ % -20.53% -7.75% 5.29% -8.31% -4.62% -46.69% -
  Horiz. % 35.99% 45.28% 49.08% 46.62% 50.85% 53.31% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 245.46 238.52 228.64 217.71 197.45 198.22 191.85 17.87%
  QoQ % 2.91% 4.32% 5.02% 10.26% -0.39% 3.32% -
  Horiz. % 127.94% 124.33% 119.18% 113.48% 102.92% 103.32% 100.00%
EPS 61.21 75.38 82.70 78.02 79.41 86.44 159.02 -47.12%
  QoQ % -18.80% -8.85% 6.00% -1.75% -8.13% -45.64% -
  Horiz. % 38.49% 47.40% 52.01% 49.06% 49.94% 54.36% 100.00%
DPS 20.00 23.45 23.45 28.44 27.23 88.00 88.00 -62.79%
  QoQ % -14.71% 0.00% -17.55% 4.44% -69.06% 0.00% -
  Horiz. % 22.73% 26.65% 26.65% 32.32% 30.94% 100.00% 100.00%
NAPS 11.9700 11.7300 11.8600 11.7900 11.0000 11.4200 11.2000 4.54%
  QoQ % 2.05% -1.10% 0.59% 7.18% -3.68% 1.96% -
  Horiz. % 106.88% 104.73% 105.89% 105.27% 98.21% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 204.55 198.77 190.53 181.44 171.90 165.21 159.85 17.88%
  QoQ % 2.91% 4.32% 5.01% 5.55% 4.05% 3.35% -
  Horiz. % 127.96% 124.35% 119.19% 113.51% 107.54% 103.35% 100.00%
EPS 51.01 62.82 68.91 65.02 69.13 72.04 132.50 -47.11%
  QoQ % -18.80% -8.84% 5.98% -5.95% -4.04% -45.63% -
  Horiz. % 38.50% 47.41% 52.01% 49.07% 52.17% 54.37% 100.00%
DPS 16.67 19.54 19.54 23.70 23.70 73.34 73.34 -62.79%
  QoQ % -14.69% 0.00% -17.55% 0.00% -67.68% 0.00% -
  Horiz. % 22.73% 26.64% 26.64% 32.32% 32.32% 100.00% 100.00%
NAPS 9.9750 9.7750 9.8833 9.8255 9.5765 9.5179 9.3321 4.55%
  QoQ % 2.05% -1.10% 0.59% 2.60% 0.62% 1.99% -
  Horiz. % 106.89% 104.75% 105.91% 105.29% 102.62% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 17.2600 -
P/RPS 6.51 7.09 7.51 7.63 8.72 8.59 9.00 -19.44%
  QoQ % -8.18% -5.59% -1.57% -12.50% 1.51% -4.56% -
  Horiz. % 72.33% 78.78% 83.44% 84.78% 96.89% 95.44% 100.00%
P/EPS 26.11 22.42 20.75 21.30 21.68 19.69 10.85 79.67%
  QoQ % 16.46% 8.05% -2.58% -1.75% 10.11% 81.47% -
  Horiz. % 240.65% 206.64% 191.24% 196.31% 199.82% 181.47% 100.00%
EY 3.83 4.46 4.82 4.69 4.61 5.08 9.21 -44.32%
  QoQ % -14.13% -7.47% 2.77% 1.74% -9.25% -44.84% -
  Horiz. % 41.59% 48.43% 52.33% 50.92% 50.05% 55.16% 100.00%
DY 1.25 1.39 1.37 1.71 1.58 5.17 5.10 -60.87%
  QoQ % -10.07% 1.46% -19.88% 8.23% -69.44% 1.37% -
  Horiz. % 24.51% 27.25% 26.86% 33.53% 30.98% 101.37% 100.00%
P/NAPS 1.34 1.44 1.45 1.41 1.57 1.49 1.54 -8.86%
  QoQ % -6.94% -0.69% 2.84% -10.19% 5.37% -3.25% -
  Horiz. % 87.01% 93.51% 94.16% 91.56% 101.95% 96.75% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 16.5000 -
P/RPS 5.70 6.58 7.52 7.40 8.71 8.78 8.60 -24.00%
  QoQ % -13.37% -12.50% 1.62% -15.04% -0.80% 2.09% -
  Horiz. % 66.28% 76.51% 87.44% 86.05% 101.28% 102.09% 100.00%
P/EPS 22.84 20.83 20.80 20.64 21.66 20.13 10.38 69.25%
  QoQ % 9.65% 0.14% 0.78% -4.71% 7.60% 93.93% -
  Horiz. % 220.04% 200.67% 200.39% 198.84% 208.67% 193.93% 100.00%
EY 4.38 4.80 4.81 4.85 4.62 4.97 9.64 -40.93%
  QoQ % -8.75% -0.21% -0.82% 4.98% -7.04% -48.44% -
  Horiz. % 45.44% 49.79% 49.90% 50.31% 47.93% 51.56% 100.00%
DY 1.43 1.49 1.36 1.77 1.58 5.06 5.33 -58.44%
  QoQ % -4.03% 9.56% -23.16% 12.03% -68.77% -5.07% -
  Horiz. % 26.83% 27.95% 25.52% 33.21% 29.64% 94.93% 100.00%
P/NAPS 1.17 1.34 1.45 1.37 1.56 1.52 1.47 -14.13%
  QoQ % -12.69% -7.59% 5.84% -12.18% 2.63% 3.40% -
  Horiz. % 79.59% 91.16% 98.64% 93.20% 106.12% 103.40% 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
 
 

330  547  618  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.145+0.025 
 PHB 0.030.00 
 HWGB 0.995+0.15 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.095+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS