Highlights

[PPB] QoQ TTM Result on 2010-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     52.82%    YoY -     110.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,274,036 2,162,896 2,099,541 2,062,174 2,053,769 2,144,979 2,612,765 -8.82%
  QoQ % 5.14% 3.02% 1.81% 0.41% -4.25% -17.90% -
  Horiz. % 87.04% 82.78% 80.36% 78.93% 78.61% 82.10% 100.00%
PBT 1,131,486 1,267,995 1,457,800 1,493,566 1,455,390 1,469,151 1,221,259 -4.95%
  QoQ % -10.77% -13.02% -2.39% 2.62% -0.94% 20.30% -
  Horiz. % 92.65% 103.83% 119.37% 122.30% 119.17% 120.30% 100.00%
Tax 777,740 825,842 941,702 991,955 173,649 167,682 28,108 809.31%
  QoQ % -5.82% -12.30% -5.07% 471.24% 3.56% 496.56% -
  Horiz. % 2,766.97% 2,938.10% 3,350.30% 3,529.08% 617.79% 596.56% 100.00%
NP 1,909,226 2,093,837 2,399,502 2,485,521 1,629,039 1,636,833 1,249,367 32.57%
  QoQ % -8.82% -12.74% -3.46% 52.58% -0.48% 31.01% -
  Horiz. % 152.82% 167.59% 192.06% 198.94% 130.39% 131.01% 100.00%
NP to SH 1,884,949 2,082,616 2,389,697 2,469,483 1,615,964 1,627,719 1,239,654 32.13%
  QoQ % -9.49% -12.85% -3.23% 52.82% -0.72% 31.30% -
  Horiz. % 152.05% 168.00% 192.77% 199.21% 130.36% 131.30% 100.00%
Tax Rate -68.74 % -65.13 % -64.60 % -66.42 % -11.93 % -11.41 % -2.30 % 857.12%
  QoQ % -5.54% -0.82% 2.74% -456.75% -4.56% -396.09% -
  Horiz. % 2,988.70% 2,831.74% 2,808.70% 2,887.83% 518.70% 496.09% 100.00%
Total Cost 364,810 69,059 -299,961 -423,347 424,730 508,146 1,363,398 -58.38%
  QoQ % 428.26% 123.02% 29.15% -199.67% -16.42% -62.73% -
  Horiz. % 26.76% 5.07% -22.00% -31.05% 31.15% 37.27% 100.00%
Net Worth 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 -0.90%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,043,295 1,636,129 1,636,129 865,475 865,475 272,695 272,695 144.02%
  QoQ % -36.23% 0.00% 89.04% 0.00% 217.38% 0.00% -
  Horiz. % 382.59% 599.98% 599.98% 317.38% 317.38% 100.00% 100.00%
Div Payout % 55.35 % 78.56 % 68.47 % 35.05 % 53.56 % 16.75 % 22.00 % 84.67%
  QoQ % -29.54% 14.74% 95.35% -34.56% 219.76% -23.86% -
  Horiz. % 251.59% 357.09% 311.23% 159.32% 243.45% 76.14% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,275,825 13,077,564 14,144,440 14,142,498 14,084,711 13,928,477 13,456,571 -0.90%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
NOSH 1,185,341 1,185,636 1,185,619 1,185,456 1,185,581 1,185,402 1,185,600 -0.01%
  QoQ % -0.02% 0.00% 0.01% -0.01% 0.02% -0.02% -
  Horiz. % 99.98% 100.00% 100.00% 99.99% 100.00% 99.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 83.96 % 96.81 % 114.29 % 120.53 % 79.32 % 76.31 % 47.82 % 45.39%
  QoQ % -13.27% -15.29% -5.18% 51.95% 3.94% 59.58% -
  Horiz. % 175.58% 202.45% 239.00% 252.05% 165.87% 159.58% 100.00%
ROE 14.20 % 15.93 % 16.89 % 17.46 % 11.47 % 11.69 % 9.21 % 33.36%
  QoQ % -10.86% -5.68% -3.26% 52.22% -1.88% 26.93% -
  Horiz. % 154.18% 172.96% 183.39% 189.58% 124.54% 126.93% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 191.85 182.42 177.08 173.96 173.23 180.95 220.37 -8.80%
  QoQ % 5.17% 3.02% 1.79% 0.42% -4.27% -17.89% -
  Horiz. % 87.06% 82.78% 80.36% 78.94% 78.61% 82.11% 100.00%
EPS 159.02 175.65 201.56 208.31 136.30 137.31 104.56 32.15%
  QoQ % -9.47% -12.85% -3.24% 52.83% -0.74% 31.32% -
  Horiz. % 152.08% 167.99% 192.77% 199.23% 130.36% 131.32% 100.00%
DPS 88.00 138.00 138.00 73.00 73.00 23.00 23.00 144.03%
  QoQ % -36.23% 0.00% 89.04% 0.00% 217.39% 0.00% -
  Horiz. % 382.61% 600.00% 600.00% 317.39% 317.39% 100.00% 100.00%
NAPS 11.2000 11.0300 11.9300 11.9300 11.8800 11.7500 11.3500 -0.88%
  QoQ % 1.54% -7.54% 0.00% 0.42% 1.11% 3.52% -
  Horiz. % 98.68% 97.18% 105.11% 105.11% 104.67% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 159.85 152.04 147.58 144.96 144.37 150.78 183.66 -8.82%
  QoQ % 5.14% 3.02% 1.81% 0.41% -4.25% -17.90% -
  Horiz. % 87.04% 82.78% 80.36% 78.93% 78.61% 82.10% 100.00%
EPS 132.50 146.40 167.98 173.59 113.59 114.42 87.14 32.13%
  QoQ % -9.49% -12.85% -3.23% 52.82% -0.73% 31.31% -
  Horiz. % 152.05% 168.01% 192.77% 199.21% 130.35% 131.31% 100.00%
DPS 73.34 115.01 115.01 60.84 60.84 19.17 19.17 144.02%
  QoQ % -36.23% 0.00% 89.04% 0.00% 217.37% 0.00% -
  Horiz. % 382.58% 599.95% 599.95% 317.37% 317.37% 100.00% 100.00%
NAPS 9.3321 9.1927 9.9427 9.9413 9.9007 9.7909 9.4591 -0.89%
  QoQ % 1.52% -7.54% 0.01% 0.41% 1.12% 3.51% -
  Horiz. % 98.66% 97.18% 105.11% 105.10% 104.67% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.2600 17.2000 15.9800 18.0000 15.9600 15.4000 11.6000 -
P/RPS 9.00 9.43 9.02 10.35 9.21 8.51 5.26 42.92%
  QoQ % -4.56% 4.55% -12.85% 12.38% 8.23% 61.79% -
  Horiz. % 171.10% 179.28% 171.48% 196.77% 175.10% 161.79% 100.00%
P/EPS 10.85 9.79 7.93 8.64 11.71 11.22 11.09 -1.44%
  QoQ % 10.83% 23.46% -8.22% -26.22% 4.37% 1.17% -
  Horiz. % 97.84% 88.28% 71.51% 77.91% 105.59% 101.17% 100.00%
EY 9.21 10.21 12.61 11.57 8.54 8.92 9.01 1.47%
  QoQ % -9.79% -19.03% 8.99% 35.48% -4.26% -1.00% -
  Horiz. % 102.22% 113.32% 139.96% 128.41% 94.78% 99.00% 100.00%
DY 5.10 8.02 8.64 4.06 4.57 1.49 1.98 87.58%
  QoQ % -36.41% -7.18% 112.81% -11.16% 206.71% -24.75% -
  Horiz. % 257.58% 405.05% 436.36% 205.05% 230.81% 75.25% 100.00%
P/NAPS 1.54 1.56 1.34 1.51 1.34 1.31 1.02 31.51%
  QoQ % -1.28% 16.42% -11.26% 12.69% 2.29% 28.43% -
  Horiz. % 150.98% 152.94% 131.37% 148.04% 131.37% 128.43% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 -
Price 16.5000 18.8000 16.9000 16.2000 16.1600 15.7000 15.3000 -
P/RPS 8.60 10.31 9.54 9.31 9.33 8.68 6.94 15.32%
  QoQ % -16.59% 8.07% 2.47% -0.21% 7.49% 25.07% -
  Horiz. % 123.92% 148.56% 137.46% 134.15% 134.44% 125.07% 100.00%
P/EPS 10.38 10.70 8.38 7.78 11.86 11.43 14.63 -20.40%
  QoQ % -2.99% 27.68% 7.71% -34.40% 3.76% -21.87% -
  Horiz. % 70.95% 73.14% 57.28% 53.18% 81.07% 78.13% 100.00%
EY 9.64 9.34 11.93 12.86 8.43 8.75 6.83 25.75%
  QoQ % 3.21% -21.71% -7.23% 52.55% -3.66% 28.11% -
  Horiz. % 141.14% 136.75% 174.67% 188.29% 123.43% 128.11% 100.00%
DY 5.33 7.34 8.17 4.51 4.52 1.46 1.50 132.32%
  QoQ % -27.38% -10.16% 81.15% -0.22% 209.59% -2.67% -
  Horiz. % 355.33% 489.33% 544.67% 300.67% 301.33% 97.33% 100.00%
P/NAPS 1.47 1.70 1.42 1.36 1.36 1.34 1.35 5.83%
  QoQ % -13.53% 19.72% 4.41% 0.00% 1.49% -0.74% -
  Horiz. % 108.89% 125.93% 105.19% 100.74% 100.74% 99.26% 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
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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