Highlights

[PPB] QoQ TTM Result on 2011-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     5.99%    YoY -     -47.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,979,500 2,909,890 2,827,657 2,710,539 2,581,122 2,445,390 2,350,240 17.08%
  QoQ % 2.39% 2.91% 4.32% 5.01% 5.55% 4.05% -
  Horiz. % 126.77% 123.81% 120.31% 115.33% 109.82% 104.05% 100.00%
PBT 811,546 801,991 972,739 1,056,580 1,016,436 1,081,140 1,112,393 -18.91%
  QoQ % 1.19% -17.55% -7.94% 3.95% -5.98% -2.81% -
  Horiz. % 72.95% 72.10% 87.45% 94.98% 91.37% 97.19% 100.00%
Tax -45,138 -48,157 -47,107 -44,072 -47,287 -58,492 -58,017 -15.37%
  QoQ % 6.27% -2.23% -6.89% 6.80% 19.16% -0.82% -
  Horiz. % 77.80% 83.00% 81.20% 75.96% 81.51% 100.82% 100.00%
NP 766,408 753,834 925,632 1,012,508 969,149 1,022,648 1,054,376 -19.11%
  QoQ % 1.67% -18.56% -8.58% 4.47% -5.23% -3.01% -
  Horiz. % 72.69% 71.50% 87.79% 96.03% 91.92% 96.99% 100.00%
NP to SH 745,461 725,631 893,645 980,372 924,927 983,513 1,024,826 -19.07%
  QoQ % 2.73% -18.80% -8.85% 5.99% -5.96% -4.03% -
  Horiz. % 72.74% 70.81% 87.20% 95.66% 90.25% 95.97% 100.00%
Tax Rate 5.56 % 6.00 % 4.84 % 4.17 % 4.65 % 5.41 % 5.22 % 4.28%
  QoQ % -7.33% 23.97% 16.07% -10.32% -14.05% 3.64% -
  Horiz. % 106.51% 114.94% 92.72% 79.89% 89.08% 103.64% 100.00%
Total Cost 2,213,092 2,156,056 1,902,025 1,698,031 1,611,973 1,422,742 1,295,864 42.74%
  QoQ % 2.65% 13.36% 12.01% 5.34% 13.30% 9.79% -
  Horiz. % 170.78% 166.38% 146.78% 131.03% 124.39% 109.79% 100.00%
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 2.60% 0.62% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 100.62% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 237,099 237,099 277,964 277,964 337,211 337,211 1,043,295 -62.66%
  QoQ % 0.00% -14.70% 0.00% -17.57% 0.00% -67.68% -
  Horiz. % 22.73% 22.73% 26.64% 26.64% 32.32% 32.32% 100.00%
Div Payout % 31.81 % 32.68 % 31.10 % 28.35 % 36.46 % 34.29 % 101.80 % -53.85%
  QoQ % -2.66% 5.08% 9.70% -22.24% 6.33% -66.32% -
  Horiz. % 31.25% 32.10% 30.55% 27.85% 35.82% 33.68% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 13,623,490 13,540,178 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 2.60% 0.62% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 100.62% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,238,499 1,185,654 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% -4.27% 4.46% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 104.46% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.72 % 25.91 % 32.73 % 37.35 % 37.55 % 41.82 % 44.86 % -30.92%
  QoQ % -0.73% -20.84% -12.37% -0.53% -10.21% -6.78% -
  Horiz. % 57.33% 57.76% 72.96% 83.26% 83.70% 93.22% 100.00%
ROE 5.35 % 5.11 % 6.43 % 6.97 % 6.62 % 7.22 % 7.57 % -20.61%
  QoQ % 4.70% -20.53% -7.75% 5.29% -8.31% -4.62% -
  Horiz. % 70.67% 67.50% 84.94% 92.07% 87.45% 95.38% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 251.33 245.46 238.52 228.64 217.71 197.45 198.22 17.10%
  QoQ % 2.39% 2.91% 4.32% 5.02% 10.26% -0.39% -
  Horiz. % 126.79% 123.83% 120.33% 115.35% 109.83% 99.61% 100.00%
EPS 62.88 61.21 75.38 82.70 78.02 79.41 86.44 -19.07%
  QoQ % 2.73% -18.80% -8.85% 6.00% -1.75% -8.13% -
  Horiz. % 72.74% 70.81% 87.20% 95.67% 90.26% 91.87% 100.00%
DPS 20.00 20.00 23.45 23.45 28.44 27.23 88.00 -62.66%
  QoQ % 0.00% -14.71% 0.00% -17.55% 4.44% -69.06% -
  Horiz. % 22.73% 22.73% 26.65% 26.65% 32.32% 30.94% 100.00%
NAPS 11.7500 11.9700 11.7300 11.8600 11.7900 11.0000 11.4200 1.91%
  QoQ % -1.84% 2.05% -1.10% 0.59% 7.18% -3.68% -
  Horiz. % 102.89% 104.82% 102.71% 103.85% 103.24% 96.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 209.44 204.55 198.77 190.53 181.44 171.90 165.21 17.08%
  QoQ % 2.39% 2.91% 4.32% 5.01% 5.55% 4.05% -
  Horiz. % 126.77% 123.81% 120.31% 115.33% 109.82% 104.05% 100.00%
EPS 52.40 51.01 62.82 68.91 65.02 69.13 72.04 -19.07%
  QoQ % 2.72% -18.80% -8.84% 5.98% -5.95% -4.04% -
  Horiz. % 72.74% 70.81% 87.20% 95.66% 90.26% 95.96% 100.00%
DPS 16.67 16.67 19.54 19.54 23.70 23.70 73.34 -62.65%
  QoQ % 0.00% -14.69% 0.00% -17.55% 0.00% -67.68% -
  Horiz. % 22.73% 22.73% 26.64% 26.64% 32.32% 32.32% 100.00%
NAPS 9.7917 9.9750 9.7750 9.8833 9.8255 9.5765 9.5179 1.90%
  QoQ % -1.84% 2.05% -1.10% 0.59% 2.60% 0.62% -
  Horiz. % 102.88% 104.80% 102.70% 103.84% 103.23% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 17.0200 -
P/RPS 4.80 6.51 7.09 7.51 7.63 8.72 8.59 -32.09%
  QoQ % -26.27% -8.18% -5.59% -1.57% -12.50% 1.51% -
  Horiz. % 55.88% 75.79% 82.54% 87.43% 88.82% 101.51% 100.00%
P/EPS 19.18 26.11 22.42 20.75 21.30 21.68 19.69 -1.73%
  QoQ % -26.54% 16.46% 8.05% -2.58% -1.75% 10.11% -
  Horiz. % 97.41% 132.61% 113.86% 105.38% 108.18% 110.11% 100.00%
EY 5.21 3.83 4.46 4.82 4.69 4.61 5.08 1.69%
  QoQ % 36.03% -14.13% -7.47% 2.77% 1.74% -9.25% -
  Horiz. % 102.56% 75.39% 87.80% 94.88% 92.32% 90.75% 100.00%
DY 1.66 1.25 1.39 1.37 1.71 1.58 5.17 -53.01%
  QoQ % 32.80% -10.07% 1.46% -19.88% 8.23% -69.44% -
  Horiz. % 32.11% 24.18% 26.89% 26.50% 33.08% 30.56% 100.00%
P/NAPS 1.03 1.34 1.44 1.45 1.41 1.57 1.49 -21.77%
  QoQ % -23.13% -6.94% -0.69% 2.84% -10.19% 5.37% -
  Horiz. % 69.13% 89.93% 96.64% 97.32% 94.63% 105.37% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 -
Price 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 17.4000 -
P/RPS 4.77 5.70 6.58 7.52 7.40 8.71 8.78 -33.35%
  QoQ % -16.32% -13.37% -12.50% 1.62% -15.04% -0.80% -
  Horiz. % 54.33% 64.92% 74.94% 85.65% 84.28% 99.20% 100.00%
P/EPS 19.08 22.84 20.83 20.80 20.64 21.66 20.13 -3.50%
  QoQ % -16.46% 9.65% 0.14% 0.78% -4.71% 7.60% -
  Horiz. % 94.78% 113.46% 103.48% 103.33% 102.53% 107.60% 100.00%
EY 5.24 4.38 4.80 4.81 4.85 4.62 4.97 3.58%
  QoQ % 19.63% -8.75% -0.21% -0.82% 4.98% -7.04% -
  Horiz. % 105.43% 88.13% 96.58% 96.78% 97.59% 92.96% 100.00%
DY 1.67 1.43 1.49 1.36 1.77 1.58 5.06 -52.15%
  QoQ % 16.78% -4.03% 9.56% -23.16% 12.03% -68.77% -
  Horiz. % 33.00% 28.26% 29.45% 26.88% 34.98% 31.23% 100.00%
P/NAPS 1.02 1.17 1.34 1.45 1.37 1.56 1.52 -23.30%
  QoQ % -12.82% -12.69% -7.59% 5.84% -12.18% 2.63% -
  Horiz. % 67.11% 76.97% 88.16% 95.39% 90.13% 102.63% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS