Highlights

[PPB] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     1,143.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,274,036 2,053,769 2,488,566 2,989,442 2,590,526 10,687,950 10,999,682 -23.09%
  YoY % 10.73% -17.47% -16.75% 15.40% -75.76% -2.83% -
  Horiz. % 20.67% 18.67% 22.62% 27.18% 23.55% 97.17% 100.00%
PBT 1,131,486 1,455,390 1,220,339 563,936 392,040 608,501 733,508 7.49%
  YoY % -22.26% 19.26% 116.40% 43.85% -35.57% -17.04% -
  Horiz. % 154.26% 198.42% 166.37% 76.88% 53.45% 82.96% 100.00%
Tax 777,740 173,649 73,085 6,438,576 302,210 -140,266 -332,844 -
  YoY % 347.88% 137.60% -98.86% 2,030.50% 315.45% 57.86% -
  Horiz. % -233.67% -52.17% -21.96% -1,934.41% -90.80% 42.14% 100.00%
NP 1,909,226 1,629,039 1,293,424 7,002,512 694,250 468,235 400,664 29.71%
  YoY % 17.20% 25.95% -81.53% 908.64% 48.27% 16.86% -
  Horiz. % 476.52% 406.58% 322.82% 1,747.73% 173.27% 116.86% 100.00%
NP to SH 1,884,949 1,615,964 1,286,509 6,972,965 560,665 394,579 400,664 29.43%
  YoY % 16.65% 25.61% -81.55% 1,143.70% 42.09% -1.52% -
  Horiz. % 470.46% 403.32% 321.09% 1,740.35% 139.93% 98.48% 100.00%
Tax Rate -68.74 % -11.93 % -5.99 % -1,141.72 % -77.09 % 23.05 % 45.38 % -
  YoY % -476.19% -99.17% 99.48% -1,381.02% -434.45% -49.21% -
  Horiz. % -151.48% -26.29% -13.20% -2,515.91% -169.88% 50.79% 100.00%
Total Cost 364,810 424,730 1,195,142 -4,013,070 1,896,276 10,219,715 10,599,018 -42.95%
  YoY % -14.11% -64.46% 129.78% -311.63% -81.44% -3.58% -
  Horiz. % 3.44% 4.01% 11.28% -37.86% 17.89% 96.42% 100.00%
Net Worth 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 33.24%
  YoY % -5.72% 15.12% 7.05% 145.90% 10.11% 77.97% -
  Horiz. % 559.84% 593.84% 515.86% 481.86% 195.96% 177.97% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,043,241 865,419 1,007,678 355,647 237,117 237,126 177,875 34.27%
  YoY % 20.55% -14.12% 183.34% 49.99% -0.00% 33.31% -
  Horiz. % 586.50% 486.53% 566.51% 199.94% 133.31% 133.31% 100.00%
Div Payout % 55.35 % 53.55 % 78.33 % 5.10 % 42.29 % 60.10 % 44.40 % 3.74%
  YoY % 3.36% -31.64% 1,435.88% -87.94% -29.63% 35.36% -
  Horiz. % 124.66% 120.61% 176.42% 11.49% 95.25% 135.36% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 2,371,670 33.24%
  YoY % -5.72% 15.12% 7.05% 145.90% 10.11% 77.97% -
  Horiz. % 559.84% 593.84% 515.86% 481.86% 195.96% 177.97% 100.00%
NOSH 1,185,502 1,185,506 1,185,504 1,185,492 1,185,588 1,185,634 592,917 12.24%
  YoY % -0.00% 0.00% 0.00% -0.01% -0.00% 99.97% -
  Horiz. % 199.94% 199.94% 199.94% 199.94% 199.96% 199.97% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 83.96 % 79.32 % 51.97 % 234.24 % 26.80 % 4.38 % 3.64 % 68.68%
  YoY % 5.85% 52.63% -77.81% 774.03% 511.87% 20.33% -
  Horiz. % 2,306.59% 2,179.12% 1,427.75% 6,435.16% 736.26% 120.33% 100.00%
ROE 14.20 % 11.47 % 10.52 % 61.02 % 12.06 % 9.35 % 16.89 % -2.85%
  YoY % 23.80% 9.03% -82.76% 405.97% 28.98% -44.64% -
  Horiz. % 84.07% 67.91% 62.29% 361.28% 71.40% 55.36% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 191.82 173.24 209.92 252.17 218.50 901.45 1,855.18 -31.48%
  YoY % 10.73% -17.47% -16.75% 15.41% -75.76% -51.41% -
  Horiz. % 10.34% 9.34% 11.32% 13.59% 11.78% 48.59% 100.00%
EPS 159.00 136.31 108.52 588.19 47.29 33.28 37.90 26.98%
  YoY % 16.65% 25.61% -81.55% 1,143.79% 42.10% -12.19% -
  Horiz. % 419.53% 359.66% 286.33% 1,551.95% 124.78% 87.81% 100.00%
DPS 88.00 73.00 85.00 30.00 20.00 20.00 30.00 19.63%
  YoY % 20.55% -14.12% 183.33% 50.00% 0.00% -33.33% -
  Horiz. % 293.33% 243.33% 283.33% 100.00% 66.67% 66.67% 100.00%
NAPS 11.2000 11.8800 10.3200 9.6400 3.9200 3.5600 4.0000 18.71%
  YoY % -5.72% 15.12% 7.05% 145.92% 10.11% -11.00% -
  Horiz. % 280.00% 297.00% 258.00% 241.00% 98.00% 89.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 159.85 144.37 174.93 210.14 182.10 751.30 773.21 -23.09%
  YoY % 10.72% -17.47% -16.76% 15.40% -75.76% -2.83% -
  Horiz. % 20.67% 18.67% 22.62% 27.18% 23.55% 97.17% 100.00%
EPS 132.50 113.59 90.43 490.16 39.41 27.74 28.16 29.43%
  YoY % 16.65% 25.61% -81.55% 1,143.75% 42.07% -1.49% -
  Horiz. % 470.53% 403.37% 321.13% 1,740.62% 139.95% 98.51% 100.00%
DPS 73.33 60.83 70.83 25.00 16.67 16.67 12.50 34.28%
  YoY % 20.55% -14.12% 183.32% 49.97% 0.00% 33.36% -
  Horiz. % 586.64% 486.64% 566.64% 200.00% 133.36% 133.36% 100.00%
NAPS 9.3334 9.9001 8.6000 8.0333 3.2669 2.9670 1.6671 33.24%
  YoY % -5.72% 15.12% 7.05% 145.90% 10.11% 77.97% -
  Horiz. % 559.86% 593.85% 515.87% 481.87% 195.96% 177.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.2600 15.9600 9.3000 11.0000 5.4500 4.1600 6.8000 -
P/RPS 9.00 9.21 4.43 4.36 2.49 0.46 0.37 70.18%
  YoY % -2.28% 107.90% 1.61% 75.10% 441.30% 24.32% -
  Horiz. % 2,432.43% 2,489.19% 1,197.30% 1,178.38% 672.97% 124.32% 100.00%
P/EPS 10.86 11.71 8.57 1.87 11.52 12.50 10.06 1.28%
  YoY % -7.26% 36.64% 358.29% -83.77% -7.84% 24.25% -
  Horiz. % 107.95% 116.40% 85.19% 18.59% 114.51% 124.25% 100.00%
EY 9.21 8.54 11.67 53.47 8.68 8.00 9.94 -1.26%
  YoY % 7.85% -26.82% -78.17% 516.01% 8.50% -19.52% -
  Horiz. % 92.66% 85.92% 117.40% 537.93% 87.32% 80.48% 100.00%
DY 5.10 4.57 9.14 2.73 3.67 4.81 4.41 2.45%
  YoY % 11.60% -50.00% 234.80% -25.61% -23.70% 9.07% -
  Horiz. % 115.65% 103.63% 207.26% 61.90% 83.22% 109.07% 100.00%
P/NAPS 1.54 1.34 0.90 1.14 1.39 1.17 1.70 -1.63%
  YoY % 14.93% 48.89% -21.05% -17.99% 18.80% -31.18% -
  Horiz. % 90.59% 78.82% 52.94% 67.06% 81.76% 68.82% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 26/05/05 -
Price 16.5000 16.1600 9.7000 10.8000 6.0000 4.1200 7.1000 -
P/RPS 8.60 9.33 4.62 4.28 2.75 0.46 0.38 68.14%
  YoY % -7.82% 101.95% 7.94% 55.64% 497.83% 21.05% -
  Horiz. % 2,263.16% 2,455.26% 1,215.79% 1,126.32% 723.68% 121.05% 100.00%
P/EPS 10.38 11.86 8.94 1.84 12.69 12.38 10.51 -0.21%
  YoY % -12.48% 32.66% 385.87% -85.50% 2.50% 17.79% -
  Horiz. % 98.76% 112.84% 85.06% 17.51% 120.74% 117.79% 100.00%
EY 9.64 8.44 11.19 54.46 7.88 8.08 9.52 0.21%
  YoY % 14.22% -24.58% -79.45% 591.12% -2.48% -15.13% -
  Horiz. % 101.26% 88.66% 117.54% 572.06% 82.77% 84.87% 100.00%
DY 5.33 4.52 8.76 2.78 3.33 4.85 4.23 3.93%
  YoY % 17.92% -48.40% 215.11% -16.52% -31.34% 14.66% -
  Horiz. % 126.00% 106.86% 207.09% 65.72% 78.72% 114.66% 100.00%
P/NAPS 1.47 1.36 0.94 1.12 1.53 1.16 1.78 -3.14%
  YoY % 8.09% 44.68% -16.07% -26.80% 31.90% -34.83% -
  Horiz. % 82.58% 76.40% 52.81% 62.92% 85.96% 65.17% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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