Highlights

[PPB] QoQ TTM Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -9.49%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,581,122 2,445,390 2,350,240 2,274,036 2,162,896 2,099,541 2,062,174 16.13%
  QoQ % 5.55% 4.05% 3.35% 5.14% 3.02% 1.81% -
  Horiz. % 125.17% 118.58% 113.97% 110.27% 104.88% 101.81% 100.00%
PBT 1,016,436 1,081,140 1,112,393 1,131,486 1,267,995 1,457,800 1,493,566 -22.61%
  QoQ % -5.98% -2.81% -1.69% -10.77% -13.02% -2.39% -
  Horiz. % 68.05% 72.39% 74.48% 75.76% 84.90% 97.61% 100.00%
Tax -47,287 -58,492 -58,017 777,740 825,842 941,702 991,955 -
  QoQ % 19.16% -0.82% -107.46% -5.82% -12.30% -5.07% -
  Horiz. % -4.77% -5.90% -5.85% 78.40% 83.25% 94.93% 100.00%
NP 969,149 1,022,648 1,054,376 1,909,226 2,093,837 2,399,502 2,485,521 -46.60%
  QoQ % -5.23% -3.01% -44.77% -8.82% -12.74% -3.46% -
  Horiz. % 38.99% 41.14% 42.42% 76.81% 84.24% 96.54% 100.00%
NP to SH 924,927 983,513 1,024,826 1,884,949 2,082,616 2,389,697 2,469,483 -48.01%
  QoQ % -5.96% -4.03% -45.63% -9.49% -12.85% -3.23% -
  Horiz. % 37.45% 39.83% 41.50% 76.33% 84.33% 96.77% 100.00%
Tax Rate 4.65 % 5.41 % 5.22 % -68.74 % -65.13 % -64.60 % -66.42 % -
  QoQ % -14.05% 3.64% 107.59% -5.54% -0.82% 2.74% -
  Horiz. % -7.00% -8.15% -7.86% 103.49% 98.06% 97.26% 100.00%
Total Cost 1,611,973 1,422,742 1,295,864 364,810 69,059 -299,961 -423,347 -
  QoQ % 13.30% 9.79% 255.22% 428.26% 123.02% 29.15% -
  Horiz. % -380.77% -336.07% -306.10% -86.17% -16.31% 70.85% 100.00%
Net Worth 13,977,699 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 -0.78%
  QoQ % 2.60% 0.62% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.83% 96.33% 95.74% 93.87% 92.47% 100.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 337,211 337,211 1,043,295 1,043,295 1,636,129 1,636,129 865,475 -46.62%
  QoQ % 0.00% -67.68% 0.00% -36.23% 0.00% 89.04% -
  Horiz. % 38.96% 38.96% 120.55% 120.55% 189.04% 189.04% 100.00%
Div Payout % 36.46 % 34.29 % 101.80 % 55.35 % 78.56 % 68.47 % 35.05 % 2.66%
  QoQ % 6.33% -66.32% 83.92% -29.54% 14.74% 95.35% -
  Horiz. % 104.02% 97.83% 290.44% 157.92% 224.14% 195.35% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,977,699 13,623,490 13,540,178 13,275,825 13,077,564 14,144,440 14,142,498 -0.78%
  QoQ % 2.60% 0.62% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.83% 96.33% 95.74% 93.87% 92.47% 100.01% 100.00%
NOSH 1,185,555 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 1,185,456 0.01%
  QoQ % -4.27% 4.46% 0.03% -0.02% 0.00% 0.01% -
  Horiz. % 100.01% 104.47% 100.02% 99.99% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 37.55 % 41.82 % 44.86 % 83.96 % 96.81 % 114.29 % 120.53 % -54.01%
  QoQ % -10.21% -6.78% -46.57% -13.27% -15.29% -5.18% -
  Horiz. % 31.15% 34.70% 37.22% 69.66% 80.32% 94.82% 100.00%
ROE 6.62 % 7.22 % 7.57 % 14.20 % 15.93 % 16.89 % 17.46 % -47.58%
  QoQ % -8.31% -4.62% -46.69% -10.86% -5.68% -3.26% -
  Horiz. % 37.92% 41.35% 43.36% 81.33% 91.24% 96.74% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 217.71 197.45 198.22 191.85 182.42 177.08 173.96 16.12%
  QoQ % 10.26% -0.39% 3.32% 5.17% 3.02% 1.79% -
  Horiz. % 125.15% 113.50% 113.95% 110.28% 104.86% 101.79% 100.00%
EPS 78.02 79.41 86.44 159.02 175.65 201.56 208.31 -48.01%
  QoQ % -1.75% -8.13% -45.64% -9.47% -12.85% -3.24% -
  Horiz. % 37.45% 38.12% 41.50% 76.34% 84.32% 96.76% 100.00%
DPS 28.44 27.23 88.00 88.00 138.00 138.00 73.00 -46.63%
  QoQ % 4.44% -69.06% 0.00% -36.23% 0.00% 89.04% -
  Horiz. % 38.96% 37.30% 120.55% 120.55% 189.04% 189.04% 100.00%
NAPS 11.7900 11.0000 11.4200 11.2000 11.0300 11.9300 11.9300 -0.78%
  QoQ % 7.18% -3.68% 1.96% 1.54% -7.54% 0.00% -
  Horiz. % 98.83% 92.20% 95.73% 93.88% 92.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 181.44 171.90 165.21 159.85 152.04 147.58 144.96 16.13%
  QoQ % 5.55% 4.05% 3.35% 5.14% 3.02% 1.81% -
  Horiz. % 125.17% 118.58% 113.97% 110.27% 104.88% 101.81% 100.00%
EPS 65.02 69.13 72.04 132.50 146.40 167.98 173.59 -48.01%
  QoQ % -5.95% -4.04% -45.63% -9.49% -12.85% -3.23% -
  Horiz. % 37.46% 39.82% 41.50% 76.33% 84.34% 96.77% 100.00%
DPS 23.70 23.70 73.34 73.34 115.01 115.01 60.84 -46.63%
  QoQ % 0.00% -67.68% 0.00% -36.23% 0.00% 89.04% -
  Horiz. % 38.95% 38.95% 120.55% 120.55% 189.04% 189.04% 100.00%
NAPS 9.8255 9.5765 9.5179 9.3321 9.1927 9.9427 9.9413 -0.78%
  QoQ % 2.60% 0.62% 1.99% 1.52% -7.54% 0.01% -
  Horiz. % 98.84% 96.33% 95.74% 93.87% 92.47% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.6200 17.2200 17.0200 17.2600 17.2000 15.9800 18.0000 -
P/RPS 7.63 8.72 8.59 9.00 9.43 9.02 10.35 -18.38%
  QoQ % -12.50% 1.51% -4.56% -4.56% 4.55% -12.85% -
  Horiz. % 73.72% 84.25% 83.00% 86.96% 91.11% 87.15% 100.00%
P/EPS 21.30 21.68 19.69 10.85 9.79 7.93 8.64 82.39%
  QoQ % -1.75% 10.11% 81.47% 10.83% 23.46% -8.22% -
  Horiz. % 246.53% 250.93% 227.89% 125.58% 113.31% 91.78% 100.00%
EY 4.69 4.61 5.08 9.21 10.21 12.61 11.57 -45.20%
  QoQ % 1.74% -9.25% -44.84% -9.79% -19.03% 8.99% -
  Horiz. % 40.54% 39.84% 43.91% 79.60% 88.25% 108.99% 100.00%
DY 1.71 1.58 5.17 5.10 8.02 8.64 4.06 -43.78%
  QoQ % 8.23% -69.44% 1.37% -36.41% -7.18% 112.81% -
  Horiz. % 42.12% 38.92% 127.34% 125.62% 197.54% 212.81% 100.00%
P/NAPS 1.41 1.57 1.49 1.54 1.56 1.34 1.51 -4.46%
  QoQ % -10.19% 5.37% -3.25% -1.28% 16.42% -11.26% -
  Horiz. % 93.38% 103.97% 98.68% 101.99% 103.31% 88.74% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 -
Price 16.1000 17.2000 17.4000 16.5000 18.8000 16.9000 16.2000 -
P/RPS 7.40 8.71 8.78 8.60 10.31 9.54 9.31 -14.18%
  QoQ % -15.04% -0.80% 2.09% -16.59% 8.07% 2.47% -
  Horiz. % 79.48% 93.56% 94.31% 92.37% 110.74% 102.47% 100.00%
P/EPS 20.64 21.66 20.13 10.38 10.70 8.38 7.78 91.53%
  QoQ % -4.71% 7.60% 93.93% -2.99% 27.68% 7.71% -
  Horiz. % 265.30% 278.41% 258.74% 133.42% 137.53% 107.71% 100.00%
EY 4.85 4.62 4.97 9.64 9.34 11.93 12.86 -47.77%
  QoQ % 4.98% -7.04% -48.44% 3.21% -21.71% -7.23% -
  Horiz. % 37.71% 35.93% 38.65% 74.96% 72.63% 92.77% 100.00%
DY 1.77 1.58 5.06 5.33 7.34 8.17 4.51 -46.37%
  QoQ % 12.03% -68.77% -5.07% -27.38% -10.16% 81.15% -
  Horiz. % 39.25% 35.03% 112.20% 118.18% 162.75% 181.15% 100.00%
P/NAPS 1.37 1.56 1.52 1.47 1.70 1.42 1.36 0.49%
  QoQ % -12.18% 2.63% 3.40% -13.53% 19.72% 4.41% -
  Horiz. % 100.74% 114.71% 111.76% 108.09% 125.00% 104.41% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers