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.
 


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
 
 

287  480  577  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.29-0.045 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.10-0.005 
 PHB-WB 0.0150.00 
 FINTEC 0.09-0.01 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS