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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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