Highlights

[PPB] YoY Annual (Unaudited) Result on 2008-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend YoY -     -81.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,710,539 2,274,036 2,053,769 2,488,566 2,989,442 2,590,526 10,687,950 -20.43%
  YoY % 19.20% 10.73% -17.47% -16.75% 15.40% -75.76% -
  Horiz. % 25.36% 21.28% 19.22% 23.28% 27.97% 24.24% 100.00%
PBT 1,056,580 1,131,486 1,455,390 1,220,339 563,936 392,040 608,501 9.63%
  YoY % -6.62% -22.26% 19.26% 116.40% 43.85% -35.57% -
  Horiz. % 173.64% 185.95% 239.18% 200.55% 92.68% 64.43% 100.00%
Tax -44,072 777,740 173,649 73,085 6,438,576 302,210 -140,266 -17.54%
  YoY % -105.67% 347.88% 137.60% -98.86% 2,030.50% 315.45% -
  Horiz. % 31.42% -554.48% -123.80% -52.10% -4,590.26% -215.45% 100.00%
NP 1,012,508 1,909,226 1,629,039 1,293,424 7,002,512 694,250 468,235 13.71%
  YoY % -46.97% 17.20% 25.95% -81.53% 908.64% 48.27% -
  Horiz. % 216.24% 407.75% 347.91% 276.23% 1,495.51% 148.27% 100.00%
NP to SH 980,372 1,884,949 1,615,964 1,286,509 6,972,965 560,665 394,579 16.37%
  YoY % -47.99% 16.65% 25.61% -81.55% 1,143.70% 42.09% -
  Horiz. % 248.46% 477.71% 409.54% 326.05% 1,767.19% 142.09% 100.00%
Tax Rate 4.17 % -68.74 % -11.93 % -5.99 % -1,141.72 % -77.09 % 23.05 % -24.79%
  YoY % 106.07% -476.19% -99.17% 99.48% -1,381.02% -434.45% -
  Horiz. % 18.09% -298.22% -51.76% -25.99% -4,953.23% -334.45% 100.00%
Total Cost 1,698,031 364,810 424,730 1,195,142 -4,013,070 1,896,276 10,219,715 -25.84%
  YoY % 365.46% -14.11% -64.46% 129.78% -311.63% -81.44% -
  Horiz. % 16.62% 3.57% 4.16% 11.69% -39.27% 18.56% 100.00%
Net Worth 14,060,028 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 22.20%
  YoY % 5.89% -5.72% 15.12% 7.05% 145.90% 10.11% -
  Horiz. % 333.11% 314.57% 333.67% 289.86% 270.75% 110.11% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 272,664 1,043,241 865,419 1,007,678 355,647 237,117 237,126 2.35%
  YoY % -73.86% 20.55% -14.12% 183.34% 49.99% -0.00% -
  Horiz. % 114.99% 439.95% 364.96% 424.95% 149.98% 100.00% 100.00%
Div Payout % 27.81 % 55.35 % 53.55 % 78.33 % 5.10 % 42.29 % 60.10 % -12.05%
  YoY % -49.76% 3.36% -31.64% 1,435.88% -87.94% -29.63% -
  Horiz. % 46.27% 92.10% 89.10% 130.33% 8.49% 70.37% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 14,060,028 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 4,220,857 22.20%
  YoY % 5.89% -5.72% 15.12% 7.05% 145.90% 10.11% -
  Horiz. % 333.11% 314.57% 333.67% 289.86% 270.75% 110.11% 100.00%
NOSH 1,185,499 1,185,502 1,185,506 1,185,504 1,185,492 1,185,588 1,185,634 -0.00%
  YoY % -0.00% -0.00% 0.00% 0.00% -0.01% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 37.35 % 83.96 % 79.32 % 51.97 % 234.24 % 26.80 % 4.38 % 42.91%
  YoY % -55.51% 5.85% 52.63% -77.81% 774.03% 511.87% -
  Horiz. % 852.74% 1,916.89% 1,810.96% 1,186.53% 5,347.94% 611.87% 100.00%
ROE 6.97 % 14.20 % 11.47 % 10.52 % 61.02 % 12.06 % 9.35 % -4.78%
  YoY % -50.92% 23.80% 9.03% -82.76% 405.97% 28.98% -
  Horiz. % 74.55% 151.87% 122.67% 112.51% 652.62% 128.98% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 228.64 191.82 173.24 209.92 252.17 218.50 901.45 -20.43%
  YoY % 19.20% 10.73% -17.47% -16.75% 15.41% -75.76% -
  Horiz. % 25.36% 21.28% 19.22% 23.29% 27.97% 24.24% 100.00%
EPS 82.70 159.00 136.31 108.52 588.19 47.29 33.28 16.37%
  YoY % -47.99% 16.65% 25.61% -81.55% 1,143.79% 42.10% -
  Horiz. % 248.50% 477.76% 409.59% 326.08% 1,767.40% 142.10% 100.00%
DPS 23.00 88.00 73.00 85.00 30.00 20.00 20.00 2.36%
  YoY % -73.86% 20.55% -14.12% 183.33% 50.00% 0.00% -
  Horiz. % 115.00% 440.00% 365.00% 425.00% 150.00% 100.00% 100.00%
NAPS 11.8600 11.2000 11.8800 10.3200 9.6400 3.9200 3.5600 22.20%
  YoY % 5.89% -5.72% 15.12% 7.05% 145.92% 10.11% -
  Horiz. % 333.15% 314.61% 333.71% 289.89% 270.79% 110.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 190.53 159.85 144.37 174.93 210.14 182.10 751.30 -20.43%
  YoY % 19.19% 10.72% -17.47% -16.76% 15.40% -75.76% -
  Horiz. % 25.36% 21.28% 19.22% 23.28% 27.97% 24.24% 100.00%
EPS 68.91 132.50 113.59 90.43 490.16 39.41 27.74 16.37%
  YoY % -47.99% 16.65% 25.61% -81.55% 1,143.75% 42.07% -
  Horiz. % 248.41% 477.65% 409.48% 325.99% 1,766.98% 142.07% 100.00%
DPS 19.17 73.33 60.83 70.83 25.00 16.67 16.67 2.36%
  YoY % -73.86% 20.55% -14.12% 183.32% 49.97% 0.00% -
  Horiz. % 115.00% 439.89% 364.91% 424.90% 149.97% 100.00% 100.00%
NAPS 9.8833 9.3334 9.9001 8.6000 8.0333 3.2669 2.9670 22.20%
  YoY % 5.89% -5.72% 15.12% 7.05% 145.90% 10.11% -
  Horiz. % 333.11% 314.57% 333.67% 289.86% 270.75% 110.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 17.1600 17.2600 15.9600 9.3000 11.0000 5.4500 4.1600 -
P/RPS 7.51 9.00 9.21 4.43 4.36 2.49 0.46 59.24%
  YoY % -16.56% -2.28% 107.90% 1.61% 75.10% 441.30% -
  Horiz. % 1,632.61% 1,956.52% 2,002.17% 963.04% 947.83% 541.30% 100.00%
P/EPS 20.75 10.86 11.71 8.57 1.87 11.52 12.50 8.81%
  YoY % 91.07% -7.26% 36.64% 358.29% -83.77% -7.84% -
  Horiz. % 166.00% 86.88% 93.68% 68.56% 14.96% 92.16% 100.00%
EY 4.82 9.21 8.54 11.67 53.47 8.68 8.00 -8.09%
  YoY % -47.67% 7.85% -26.82% -78.17% 516.01% 8.50% -
  Horiz. % 60.25% 115.12% 106.75% 145.88% 668.38% 108.50% 100.00%
DY 1.34 5.10 4.57 9.14 2.73 3.67 4.81 -19.18%
  YoY % -73.73% 11.60% -50.00% 234.80% -25.61% -23.70% -
  Horiz. % 27.86% 106.03% 95.01% 190.02% 56.76% 76.30% 100.00%
P/NAPS 1.45 1.54 1.34 0.90 1.14 1.39 1.17 3.64%
  YoY % -5.84% 14.93% 48.89% -21.05% -17.99% 18.80% -
  Horiz. % 123.93% 131.62% 114.53% 76.92% 97.44% 118.80% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 -
Price 17.2000 16.5000 16.1600 9.7000 10.8000 6.0000 4.1200 -
P/RPS 7.52 8.60 9.33 4.62 4.28 2.75 0.46 59.28%
  YoY % -12.56% -7.82% 101.95% 7.94% 55.64% 497.83% -
  Horiz. % 1,634.78% 1,869.57% 2,028.26% 1,004.35% 930.43% 597.83% 100.00%
P/EPS 20.80 10.38 11.86 8.94 1.84 12.69 12.38 9.03%
  YoY % 100.39% -12.48% 32.66% 385.87% -85.50% 2.50% -
  Horiz. % 168.01% 83.84% 95.80% 72.21% 14.86% 102.50% 100.00%
EY 4.81 9.64 8.44 11.19 54.46 7.88 8.08 -8.28%
  YoY % -50.10% 14.22% -24.58% -79.45% 591.12% -2.48% -
  Horiz. % 59.53% 119.31% 104.46% 138.49% 674.01% 97.52% 100.00%
DY 1.34 5.33 4.52 8.76 2.78 3.33 4.85 -19.29%
  YoY % -74.86% 17.92% -48.40% 215.11% -16.52% -31.34% -
  Horiz. % 27.63% 109.90% 93.20% 180.62% 57.32% 68.66% 100.00%
P/NAPS 1.45 1.47 1.36 0.94 1.12 1.53 1.16 3.79%
  YoY % -1.36% 8.09% 44.68% -16.07% -26.80% 31.90% -
  Horiz. % 125.00% 126.72% 117.24% 81.03% 96.55% 131.90% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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