Highlights

[PPB] QoQ TTM Result on 2008-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     23.37%    YoY -     -81.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,144,979 2,612,765 2,910,876 3,224,536 3,440,571 3,222,034 3,109,562 -21.91%
  QoQ % -17.90% -10.24% -9.73% -6.28% 6.78% 3.62% -
  Horiz. % 68.98% 84.02% 93.61% 103.70% 110.64% 103.62% 100.00%
PBT 1,469,151 1,221,259 1,217,734 1,370,291 1,156,110 1,135,241 883,190 40.35%
  QoQ % 20.30% 0.29% -11.13% 18.53% 1.84% 28.54% -
  Horiz. % 166.35% 138.28% 137.88% 155.15% 130.90% 128.54% 100.00%
Tax 167,682 28,108 -37,203 -76,868 -116,949 -86,505 6,353,097 -91.12%
  QoQ % 496.56% 175.55% 51.60% 34.27% -35.19% -101.36% -
  Horiz. % 2.64% 0.44% -0.59% -1.21% -1.84% -1.36% 100.00%
NP 1,636,833 1,249,367 1,180,531 1,293,423 1,039,161 1,048,736 7,236,287 -62.84%
  QoQ % 31.01% 5.83% -8.73% 24.47% -0.91% -85.51% -
  Horiz. % 22.62% 17.27% 16.31% 17.87% 14.36% 14.49% 100.00%
NP to SH 1,627,719 1,239,654 1,175,245 1,286,508 1,042,779 1,054,284 7,234,421 -62.97%
  QoQ % 31.30% 5.48% -8.65% 23.37% -1.09% -85.43% -
  Horiz. % 22.50% 17.14% 16.25% 17.78% 14.41% 14.57% 100.00%
Tax Rate -11.41 % -2.30 % 3.06 % 5.61 % 10.12 % 7.62 % -719.34 % -93.67%
  QoQ % -396.09% -175.16% -45.45% -44.57% 32.81% 101.06% -
  Horiz. % 1.59% 0.32% -0.43% -0.78% -1.41% -1.06% 100.00%
Total Cost 508,146 1,363,398 1,730,345 1,931,113 2,401,410 2,173,298 -4,126,725 -
  QoQ % -62.73% -21.21% -10.40% -19.58% 10.50% 152.66% -
  Horiz. % -12.31% -33.04% -41.93% -46.80% -58.19% -52.66% 100.00%
Net Worth 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 12.47%
  QoQ % 3.51% -1.04% 11.13% 3.72% 3.76% -2.63% -
  Horiz. % 119.30% 115.25% 116.46% 104.80% 101.04% 97.37% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 272,695 272,695 1,007,694 1,007,694 1,090,473 1,090,473 355,469 -16.19%
  QoQ % 0.00% -72.94% 0.00% -7.59% 0.00% 206.77% -
  Horiz. % 76.71% 76.71% 283.48% 283.48% 306.77% 306.77% 100.00%
Div Payout % 16.75 % 22.00 % 85.74 % 78.33 % 104.57 % 103.43 % 4.91 % 126.45%
  QoQ % -23.86% -74.34% 9.46% -25.09% 1.10% 2,006.52% -
  Horiz. % 341.14% 448.07% 1,746.23% 1,595.32% 2,129.74% 2,106.52% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 12.47%
  QoQ % 3.51% -1.04% 11.13% 3.72% 3.76% -2.63% -
  Horiz. % 119.30% 115.25% 116.46% 104.80% 101.04% 97.37% 100.00%
NOSH 1,185,402 1,185,600 1,185,499 1,185,642 1,185,607 1,185,491 1,185,327 0.00%
  QoQ % -0.02% 0.01% -0.01% 0.00% 0.01% 0.01% -
  Horiz. % 100.01% 100.02% 100.01% 100.03% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 76.31 % 47.82 % 40.56 % 40.11 % 30.20 % 32.55 % 232.71 % -52.41%
  QoQ % 59.58% 17.90% 1.12% 32.81% -7.22% -86.01% -
  Horiz. % 32.79% 20.55% 17.43% 17.24% 12.98% 13.99% 100.00%
ROE 11.69 % 9.21 % 8.64 % 10.51 % 8.84 % 9.27 % 61.96 % -67.07%
  QoQ % 26.93% 6.60% -17.79% 18.89% -4.64% -85.04% -
  Horiz. % 18.87% 14.86% 13.94% 16.96% 14.27% 14.96% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 180.95 220.37 245.54 271.97 290.19 271.79 262.34 -21.92%
  QoQ % -17.89% -10.25% -9.72% -6.28% 6.77% 3.60% -
  Horiz. % 68.98% 84.00% 93.60% 103.67% 110.62% 103.60% 100.00%
EPS 137.31 104.56 99.14 108.51 87.95 88.93 610.33 -62.98%
  QoQ % 31.32% 5.47% -8.64% 23.38% -1.10% -85.43% -
  Horiz. % 22.50% 17.13% 16.24% 17.78% 14.41% 14.57% 100.00%
DPS 23.00 23.00 85.00 85.00 92.00 92.00 30.00 -16.22%
  QoQ % 0.00% -72.94% 0.00% -7.61% 0.00% 206.67% -
  Horiz. % 76.67% 76.67% 283.33% 283.33% 306.67% 306.67% 100.00%
NAPS 11.7500 11.3500 11.4700 10.3200 9.9500 9.5900 9.8500 12.47%
  QoQ % 3.52% -1.05% 11.14% 3.72% 3.75% -2.64% -
  Horiz. % 119.29% 115.23% 116.45% 104.77% 101.02% 97.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 150.78 183.66 204.62 226.67 241.85 226.49 218.58 -21.91%
  QoQ % -17.90% -10.24% -9.73% -6.28% 6.78% 3.62% -
  Horiz. % 68.98% 84.02% 93.61% 103.70% 110.65% 103.62% 100.00%
EPS 114.42 87.14 82.61 90.43 73.30 74.11 508.54 -62.97%
  QoQ % 31.31% 5.48% -8.65% 23.37% -1.09% -85.43% -
  Horiz. % 22.50% 17.14% 16.24% 17.78% 14.41% 14.57% 100.00%
DPS 19.17 19.17 70.83 70.83 76.65 76.65 24.99 -16.19%
  QoQ % 0.00% -72.94% 0.00% -7.59% 0.00% 206.72% -
  Horiz. % 76.71% 76.71% 283.43% 283.43% 306.72% 306.72% 100.00%
NAPS 9.7909 9.4591 9.5583 8.6010 8.2924 7.9916 8.2071 12.47%
  QoQ % 3.51% -1.04% 11.13% 3.72% 3.76% -2.63% -
  Horiz. % 119.30% 115.26% 116.46% 104.80% 101.04% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 15.4000 11.6000 9.8000 9.3000 8.5500 10.8000 10.2000 -
P/RPS 8.51 5.26 3.99 3.42 2.95 3.97 3.89 68.44%
  QoQ % 61.79% 31.83% 16.67% 15.93% -25.69% 2.06% -
  Horiz. % 218.77% 135.22% 102.57% 87.92% 75.84% 102.06% 100.00%
P/EPS 11.22 11.09 9.89 8.57 9.72 12.14 1.67 255.64%
  QoQ % 1.17% 12.13% 15.40% -11.83% -19.93% 626.95% -
  Horiz. % 671.86% 664.07% 592.22% 513.17% 582.04% 726.95% 100.00%
EY 8.92 9.01 10.12 11.67 10.29 8.23 59.84 -71.85%
  QoQ % -1.00% -10.97% -13.28% 13.41% 25.03% -86.25% -
  Horiz. % 14.91% 15.06% 16.91% 19.50% 17.20% 13.75% 100.00%
DY 1.49 1.98 8.67 9.14 10.76 8.52 2.94 -36.41%
  QoQ % -24.75% -77.16% -5.14% -15.06% 26.29% 189.80% -
  Horiz. % 50.68% 67.35% 294.90% 310.88% 365.99% 289.80% 100.00%
P/NAPS 1.31 1.02 0.85 0.90 0.86 1.13 1.04 16.62%
  QoQ % 28.43% 20.00% -5.56% 4.65% -23.89% 8.65% -
  Horiz. % 125.96% 98.08% 81.73% 86.54% 82.69% 108.65% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 -
Price 15.7000 15.3000 11.0000 9.7000 8.5500 8.8000 11.0000 -
P/RPS 8.68 6.94 4.48 3.57 2.95 3.24 4.19 62.43%
  QoQ % 25.07% 54.91% 25.49% 21.02% -8.95% -22.67% -
  Horiz. % 207.16% 165.63% 106.92% 85.20% 70.41% 77.33% 100.00%
P/EPS 11.43 14.63 11.10 8.94 9.72 9.90 1.80 242.53%
  QoQ % -21.87% 31.80% 24.16% -8.02% -1.82% 450.00% -
  Horiz. % 635.00% 812.78% 616.67% 496.67% 540.00% 550.00% 100.00%
EY 8.75 6.83 9.01 11.19 10.29 10.11 55.48 -70.78%
  QoQ % 28.11% -24.20% -19.48% 8.75% 1.78% -81.78% -
  Horiz. % 15.77% 12.31% 16.24% 20.17% 18.55% 18.22% 100.00%
DY 1.46 1.50 7.73 8.76 10.76 10.45 2.73 -34.09%
  QoQ % -2.67% -80.60% -11.76% -18.59% 2.97% 282.78% -
  Horiz. % 53.48% 54.95% 283.15% 320.88% 394.14% 382.78% 100.00%
P/NAPS 1.34 1.35 0.96 0.94 0.86 0.92 1.12 12.69%
  QoQ % -0.74% 40.63% 2.13% 9.30% -6.52% -17.86% -
  Horiz. % 119.64% 120.54% 85.71% 83.93% 76.79% 82.14% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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