Highlights

[PPB] YoY Annual (Unaudited) Result on 2006-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend YoY -     42.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,053,769 2,488,566 2,989,442 2,590,526 10,687,950 10,999,682 9,319,768 -22.26%
  YoY % -17.47% -16.75% 15.40% -75.76% -2.83% 18.03% -
  Horiz. % 22.04% 26.70% 32.08% 27.80% 114.68% 118.03% 100.00%
PBT 1,455,390 1,220,339 563,936 392,040 608,501 733,508 707,360 12.77%
  YoY % 19.26% 116.40% 43.85% -35.57% -17.04% 3.70% -
  Horiz. % 205.75% 172.52% 79.72% 55.42% 86.02% 103.70% 100.00%
Tax 173,649 73,085 6,438,576 302,210 -140,266 -332,844 -336,107 -
  YoY % 137.60% -98.86% 2,030.50% 315.45% 57.86% 0.97% -
  Horiz. % -51.66% -21.74% -1,915.63% -89.91% 41.73% 99.03% 100.00%
NP 1,629,039 1,293,424 7,002,512 694,250 468,235 400,664 371,253 27.92%
  YoY % 25.95% -81.53% 908.64% 48.27% 16.86% 7.92% -
  Horiz. % 438.79% 348.39% 1,886.18% 187.00% 126.12% 107.92% 100.00%
NP to SH 1,615,964 1,286,509 6,972,965 560,665 394,579 400,664 371,253 27.75%
  YoY % 25.61% -81.55% 1,143.70% 42.09% -1.52% 7.92% -
  Horiz. % 435.27% 346.53% 1,878.22% 151.02% 106.28% 107.92% 100.00%
Tax Rate -11.93 % -5.99 % -1,141.72 % -77.09 % 23.05 % 45.38 % 47.52 % -
  YoY % -99.17% 99.48% -1,381.02% -434.45% -49.21% -4.50% -
  Horiz. % -25.11% -12.61% -2,402.61% -162.23% 48.51% 95.50% 100.00%
Total Cost 424,730 1,195,142 -4,013,070 1,896,276 10,219,715 10,599,018 8,948,515 -39.80%
  YoY % -64.46% 129.78% -311.63% -81.44% -3.58% 18.44% -
  Horiz. % 4.75% 13.36% -44.85% 21.19% 114.21% 118.44% 100.00%
Net Worth 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 2,953,539 29.71%
  YoY % 15.12% 7.05% 145.90% 10.11% 77.97% -19.70% -
  Horiz. % 476.85% 414.23% 386.93% 157.35% 142.91% 80.30% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 865,419 1,007,678 355,647 237,117 237,126 177,875 100,675 43.08%
  YoY % -14.12% 183.34% 49.99% -0.00% 33.31% 76.68% -
  Horiz. % 859.61% 1,000.92% 353.26% 235.53% 235.54% 176.68% 100.00%
Div Payout % 53.55 % 78.33 % 5.10 % 42.29 % 60.10 % 44.40 % 27.12 % 12.00%
  YoY % -31.64% 1,435.88% -87.94% -29.63% 35.36% 63.72% -
  Horiz. % 197.46% 288.83% 18.81% 155.94% 221.61% 163.72% 100.00%
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 2,953,539 29.71%
  YoY % 15.12% 7.05% 145.90% 10.11% 77.97% -19.70% -
  Horiz. % 476.85% 414.23% 386.93% 157.35% 142.91% 80.30% 100.00%
NOSH 1,185,506 1,185,504 1,185,492 1,185,588 1,185,634 592,917 490,621 15.82%
  YoY % 0.00% 0.00% -0.01% -0.00% 99.97% 20.85% -
  Horiz. % 241.63% 241.63% 241.63% 241.65% 241.66% 120.85% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 79.32 % 51.97 % 234.24 % 26.80 % 4.38 % 3.64 % 3.98 % 64.58%
  YoY % 52.63% -77.81% 774.03% 511.87% 20.33% -8.54% -
  Horiz. % 1,992.96% 1,305.78% 5,885.43% 673.37% 110.05% 91.46% 100.00%
ROE 11.47 % 10.52 % 61.02 % 12.06 % 9.35 % 16.89 % 12.57 % -1.51%
  YoY % 9.03% -82.76% 405.97% 28.98% -44.64% 34.37% -
  Horiz. % 91.25% 83.69% 485.44% 95.94% 74.38% 134.37% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 173.24 209.92 252.17 218.50 901.45 1,855.18 1,899.59 -32.88%
  YoY % -17.47% -16.75% 15.41% -75.76% -51.41% -2.34% -
  Horiz. % 9.12% 11.05% 13.27% 11.50% 47.45% 97.66% 100.00%
EPS 136.31 108.52 588.19 47.29 33.28 37.90 75.67 10.30%
  YoY % 25.61% -81.55% 1,143.79% 42.10% -12.19% -49.91% -
  Horiz. % 180.14% 143.41% 777.31% 62.50% 43.98% 50.09% 100.00%
DPS 73.00 85.00 30.00 20.00 20.00 30.00 20.52 23.53%
  YoY % -14.12% 183.33% 50.00% 0.00% -33.33% 46.20% -
  Horiz. % 355.75% 414.23% 146.20% 97.47% 97.47% 146.20% 100.00%
NAPS 11.8800 10.3200 9.6400 3.9200 3.5600 4.0000 6.0200 11.98%
  YoY % 15.12% 7.05% 145.92% 10.11% -11.00% -33.55% -
  Horiz. % 197.34% 171.43% 160.13% 65.12% 59.14% 66.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 144.37 174.93 210.14 182.10 751.30 773.21 655.12 -22.26%
  YoY % -17.47% -16.76% 15.40% -75.76% -2.83% 18.03% -
  Horiz. % 22.04% 26.70% 32.08% 27.80% 114.68% 118.03% 100.00%
EPS 113.59 90.43 490.16 39.41 27.74 28.16 26.10 27.75%
  YoY % 25.61% -81.55% 1,143.75% 42.07% -1.49% 7.89% -
  Horiz. % 435.21% 346.48% 1,878.01% 151.00% 106.28% 107.89% 100.00%
DPS 60.83 70.83 25.00 16.67 16.67 12.50 7.08 43.07%
  YoY % -14.12% 183.32% 49.97% 0.00% 33.36% 76.55% -
  Horiz. % 859.18% 1,000.42% 353.11% 235.45% 235.45% 176.55% 100.00%
NAPS 9.9001 8.6000 8.0333 3.2669 2.9670 1.6671 2.0762 29.71%
  YoY % 15.12% 7.05% 145.90% 10.11% 77.97% -19.70% -
  Horiz. % 476.84% 414.22% 386.92% 157.35% 142.91% 80.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 15.9600 9.3000 11.0000 5.4500 4.1600 6.8000 6.5500 -
P/RPS 9.21 4.43 4.36 2.49 0.46 0.37 0.34 73.21%
  YoY % 107.90% 1.61% 75.10% 441.30% 24.32% 8.82% -
  Horiz. % 2,708.82% 1,302.94% 1,282.35% 732.35% 135.29% 108.82% 100.00%
P/EPS 11.71 8.57 1.87 11.52 12.50 10.06 8.66 5.15%
  YoY % 36.64% 358.29% -83.77% -7.84% 24.25% 16.17% -
  Horiz. % 135.22% 98.96% 21.59% 133.03% 144.34% 116.17% 100.00%
EY 8.54 11.67 53.47 8.68 8.00 9.94 11.55 -4.90%
  YoY % -26.82% -78.17% 516.01% 8.50% -19.52% -13.94% -
  Horiz. % 73.94% 101.04% 462.94% 75.15% 69.26% 86.06% 100.00%
DY 4.57 9.14 2.73 3.67 4.81 4.41 3.13 6.51%
  YoY % -50.00% 234.80% -25.61% -23.70% 9.07% 40.89% -
  Horiz. % 146.01% 292.01% 87.22% 117.25% 153.67% 140.89% 100.00%
P/NAPS 1.34 0.90 1.14 1.39 1.17 1.70 1.09 3.50%
  YoY % 48.89% -21.05% -17.99% 18.80% -31.18% 55.96% -
  Horiz. % 122.94% 82.57% 104.59% 127.52% 107.34% 155.96% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 26/05/05 27/02/04 -
Price 16.1600 9.7000 10.8000 6.0000 4.1200 7.1000 7.9000 -
P/RPS 9.33 4.62 4.28 2.75 0.46 0.38 0.42 67.58%
  YoY % 101.95% 7.94% 55.64% 497.83% 21.05% -9.52% -
  Horiz. % 2,221.43% 1,100.00% 1,019.05% 654.76% 109.52% 90.48% 100.00%
P/EPS 11.86 8.94 1.84 12.69 12.38 10.51 10.44 2.15%
  YoY % 32.66% 385.87% -85.50% 2.50% 17.79% 0.67% -
  Horiz. % 113.60% 85.63% 17.62% 121.55% 118.58% 100.67% 100.00%
EY 8.44 11.19 54.46 7.88 8.08 9.52 9.58 -2.09%
  YoY % -24.58% -79.45% 591.12% -2.48% -15.13% -0.63% -
  Horiz. % 88.10% 116.81% 568.48% 82.25% 84.34% 99.37% 100.00%
DY 4.52 8.76 2.78 3.33 4.85 4.23 2.60 9.65%
  YoY % -48.40% 215.11% -16.52% -31.34% 14.66% 62.69% -
  Horiz. % 173.85% 336.92% 106.92% 128.08% 186.54% 162.69% 100.00%
P/NAPS 1.36 0.94 1.12 1.53 1.16 1.78 1.31 0.63%
  YoY % 44.68% -16.07% -26.80% 31.90% -34.83% 35.88% -
  Horiz. % 103.82% 71.76% 85.50% 116.79% 88.55% 135.88% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers