Highlights

[PPB] QoQ TTM Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -0.72%    YoY -     25.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,162,896 2,099,541 2,062,174 2,053,769 2,144,979 2,612,765 2,910,876 -17.95%
  QoQ % 3.02% 1.81% 0.41% -4.25% -17.90% -10.24% -
  Horiz. % 74.30% 72.13% 70.84% 70.56% 73.69% 89.76% 100.00%
PBT 1,267,995 1,457,800 1,493,566 1,455,390 1,469,151 1,221,259 1,217,734 2.73%
  QoQ % -13.02% -2.39% 2.62% -0.94% 20.30% 0.29% -
  Horiz. % 104.13% 119.71% 122.65% 119.52% 120.65% 100.29% 100.00%
Tax 825,842 941,702 991,955 173,649 167,682 28,108 -37,203 -
  QoQ % -12.30% -5.07% 471.24% 3.56% 496.56% 175.55% -
  Horiz. % -2,219.83% -2,531.25% -2,666.33% -466.76% -450.72% -75.55% 100.00%
NP 2,093,837 2,399,502 2,485,521 1,629,039 1,636,833 1,249,367 1,180,531 46.47%
  QoQ % -12.74% -3.46% 52.58% -0.48% 31.01% 5.83% -
  Horiz. % 177.36% 203.26% 210.54% 137.99% 138.65% 105.83% 100.00%
NP to SH 2,082,616 2,389,697 2,469,483 1,615,964 1,627,719 1,239,654 1,175,245 46.39%
  QoQ % -12.85% -3.23% 52.82% -0.72% 31.30% 5.48% -
  Horiz. % 177.21% 203.34% 210.12% 137.50% 138.50% 105.48% 100.00%
Tax Rate -65.13 % -64.60 % -66.42 % -11.93 % -11.41 % -2.30 % 3.06 % -
  QoQ % -0.82% 2.74% -456.75% -4.56% -396.09% -175.16% -
  Horiz. % -2,128.43% -2,111.11% -2,170.59% -389.87% -372.88% -75.16% 100.00%
Total Cost 69,059 -299,961 -423,347 424,730 508,146 1,363,398 1,730,345 -88.30%
  QoQ % 123.02% 29.15% -199.67% -16.42% -62.73% -21.21% -
  Horiz. % 3.99% -17.34% -24.47% 24.55% 29.37% 78.79% 100.00%
Net Worth 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.17% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,636,129 1,636,129 865,475 865,475 272,695 272,695 1,007,694 38.10%
  QoQ % 0.00% 89.04% 0.00% 217.38% 0.00% -72.94% -
  Horiz. % 162.36% 162.36% 85.89% 85.89% 27.06% 27.06% 100.00%
Div Payout % 78.56 % 68.47 % 35.05 % 53.56 % 16.75 % 22.00 % 85.74 % -5.66%
  QoQ % 14.74% 95.35% -34.56% 219.76% -23.86% -74.34% -
  Horiz. % 91.63% 79.86% 40.88% 62.47% 19.54% 25.66% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 13,597,677 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.17% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
NOSH 1,185,636 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 1,185,499 0.01%
  QoQ % 0.00% 0.01% -0.01% 0.02% -0.02% 0.01% -
  Horiz. % 100.01% 100.01% 100.00% 100.01% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 96.81 % 114.29 % 120.53 % 79.32 % 76.31 % 47.82 % 40.56 % 78.51%
  QoQ % -15.29% -5.18% 51.95% 3.94% 59.58% 17.90% -
  Horiz. % 238.68% 281.78% 297.16% 195.56% 188.14% 117.90% 100.00%
ROE 15.93 % 16.89 % 17.46 % 11.47 % 11.69 % 9.21 % 8.64 % 50.30%
  QoQ % -5.68% -3.26% 52.22% -1.88% 26.93% 6.60% -
  Horiz. % 184.38% 195.49% 202.08% 132.75% 135.30% 106.60% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.42 177.08 173.96 173.23 180.95 220.37 245.54 -17.96%
  QoQ % 3.02% 1.79% 0.42% -4.27% -17.89% -10.25% -
  Horiz. % 74.29% 72.12% 70.85% 70.55% 73.69% 89.75% 100.00%
EPS 175.65 201.56 208.31 136.30 137.31 104.56 99.14 46.37%
  QoQ % -12.85% -3.24% 52.83% -0.74% 31.32% 5.47% -
  Horiz. % 177.17% 203.31% 210.12% 137.48% 138.50% 105.47% 100.00%
DPS 138.00 138.00 73.00 73.00 23.00 23.00 85.00 38.10%
  QoQ % 0.00% 89.04% 0.00% 217.39% 0.00% -72.94% -
  Horiz. % 162.35% 162.35% 85.88% 85.88% 27.06% 27.06% 100.00%
NAPS 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 11.4700 -2.57%
  QoQ % -7.54% 0.00% 0.42% 1.11% 3.52% -1.05% -
  Horiz. % 96.16% 104.01% 104.01% 103.57% 102.44% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 152.04 147.58 144.96 144.37 150.78 183.66 204.62 -17.95%
  QoQ % 3.02% 1.81% 0.41% -4.25% -17.90% -10.24% -
  Horiz. % 74.30% 72.12% 70.84% 70.56% 73.69% 89.76% 100.00%
EPS 146.40 167.98 173.59 113.59 114.42 87.14 82.61 46.39%
  QoQ % -12.85% -3.23% 52.82% -0.73% 31.31% 5.48% -
  Horiz. % 177.22% 203.34% 210.13% 137.50% 138.51% 105.48% 100.00%
DPS 115.01 115.01 60.84 60.84 19.17 19.17 70.83 38.11%
  QoQ % 0.00% 89.04% 0.00% 217.37% 0.00% -72.94% -
  Horiz. % 162.37% 162.37% 85.90% 85.90% 27.06% 27.06% 100.00%
NAPS 9.1927 9.9427 9.9413 9.9007 9.7909 9.4591 9.5583 -2.56%
  QoQ % -7.54% 0.01% 0.41% 1.12% 3.51% -1.04% -
  Horiz. % 96.18% 104.02% 104.01% 103.58% 102.43% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 9.8000 -
P/RPS 9.43 9.02 10.35 9.21 8.51 5.26 3.99 77.34%
  QoQ % 4.55% -12.85% 12.38% 8.23% 61.79% 31.83% -
  Horiz. % 236.34% 226.07% 259.40% 230.83% 213.28% 131.83% 100.00%
P/EPS 9.79 7.93 8.64 11.71 11.22 11.09 9.89 -0.67%
  QoQ % 23.46% -8.22% -26.22% 4.37% 1.17% 12.13% -
  Horiz. % 98.99% 80.18% 87.36% 118.40% 113.45% 112.13% 100.00%
EY 10.21 12.61 11.57 8.54 8.92 9.01 10.12 0.59%
  QoQ % -19.03% 8.99% 35.48% -4.26% -1.00% -10.97% -
  Horiz. % 100.89% 124.60% 114.33% 84.39% 88.14% 89.03% 100.00%
DY 8.02 8.64 4.06 4.57 1.49 1.98 8.67 -5.06%
  QoQ % -7.18% 112.81% -11.16% 206.71% -24.75% -77.16% -
  Horiz. % 92.50% 99.65% 46.83% 52.71% 17.19% 22.84% 100.00%
P/NAPS 1.56 1.34 1.51 1.34 1.31 1.02 0.85 49.85%
  QoQ % 16.42% -11.26% 12.69% 2.29% 28.43% 20.00% -
  Horiz. % 183.53% 157.65% 177.65% 157.65% 154.12% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 -
Price 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 11.0000 -
P/RPS 10.31 9.54 9.31 9.33 8.68 6.94 4.48 74.22%
  QoQ % 8.07% 2.47% -0.21% 7.49% 25.07% 54.91% -
  Horiz. % 230.13% 212.95% 207.81% 208.26% 193.75% 154.91% 100.00%
P/EPS 10.70 8.38 7.78 11.86 11.43 14.63 11.10 -2.41%
  QoQ % 27.68% 7.71% -34.40% 3.76% -21.87% 31.80% -
  Horiz. % 96.40% 75.50% 70.09% 106.85% 102.97% 131.80% 100.00%
EY 9.34 11.93 12.86 8.43 8.75 6.83 9.01 2.42%
  QoQ % -21.71% -7.23% 52.55% -3.66% 28.11% -24.20% -
  Horiz. % 103.66% 132.41% 142.73% 93.56% 97.11% 75.80% 100.00%
DY 7.34 8.17 4.51 4.52 1.46 1.50 7.73 -3.39%
  QoQ % -10.16% 81.15% -0.22% 209.59% -2.67% -80.60% -
  Horiz. % 94.95% 105.69% 58.34% 58.47% 18.89% 19.40% 100.00%
P/NAPS 1.70 1.42 1.36 1.36 1.34 1.35 0.96 46.32%
  QoQ % 19.72% 4.41% 0.00% 1.49% -0.74% 40.63% -
  Horiz. % 177.08% 147.92% 141.67% 141.67% 139.58% 140.62% 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.
 


 

254  326  540  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers