Highlights

[PPB] YoY Annualized Quarter Result on 2007-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     1,883.49%    YoY -     2,650.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,169,450 2,077,906 3,301,448 2,836,264 2,425,030 10,633,572 10,793,056 -23.45%
  YoY % 4.41% -37.06% 16.40% 16.96% -77.19% -1.48% -
  Horiz. % 20.10% 19.25% 30.59% 26.28% 22.47% 98.52% 100.00%
PBT 1,256,982 1,252,162 1,550,226 407,616 392,056 609,344 664,844 11.19%
  YoY % 0.38% -19.23% 280.32% 3.97% -35.66% -8.35% -
  Horiz. % 189.06% 188.34% 233.17% 61.31% 58.97% 91.65% 100.00%
Tax 1,637,032 100,926 -109,026 13,034,718 247,630 -158,048 -322,492 -
  YoY % 1,522.01% 192.57% -100.84% 5,163.79% 256.68% 50.99% -
  Horiz. % -507.62% -31.30% 33.81% -4,041.87% -76.79% 49.01% 100.00%
NP 2,894,014 1,353,088 1,441,200 13,442,334 639,686 451,296 342,352 42.70%
  YoY % 113.88% -6.11% -89.28% 2,001.40% 41.74% 31.82% -
  Horiz. % 845.33% 395.23% 420.97% 3,926.47% 186.85% 131.82% 100.00%
NP to SH 2,886,200 1,338,734 1,432,442 13,363,386 485,916 377,242 342,352 42.64%
  YoY % 115.59% -6.54% -89.28% 2,650.14% 28.81% 10.19% -
  Horiz. % 843.05% 391.04% 418.41% 3,903.41% 141.93% 110.19% 100.00%
Tax Rate -130.24 % -8.06 % 7.03 % -3,197.79 % -63.16 % 25.94 % 48.51 % -
  YoY % -1,515.88% -214.65% 100.22% -4,963.00% -343.48% -46.53% -
  Horiz. % -268.48% -16.62% 14.49% -6,592.02% -130.20% 53.47% 100.00%
Total Cost -724,564 724,818 1,860,248 -10,606,070 1,785,344 10,182,276 10,450,704 -
  YoY % -199.96% -61.04% 117.54% -694.06% -82.47% -2.57% -
  Horiz. % -6.93% 6.94% 17.80% -101.49% 17.08% 97.43% 100.00%
Net Worth 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 4,019,014 3,046,726 29.14%
  YoY % 5.10% 18.37% 1.90% 155.13% 8.80% 31.91% -
  Horiz. % 464.20% 441.66% 373.12% 366.15% 143.52% 131.91% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,659,689 118,555 1,588,441 118,549 118,573 118,554 98,123 60.18%
  YoY % 1,299.92% -92.54% 1,239.90% -0.02% 0.02% 20.82% -
  Horiz. % 1,691.43% 120.82% 1,618.82% 120.82% 120.84% 120.82% 100.00%
Div Payout % 57.50 % 8.86 % 110.89 % 0.89 % 24.40 % 31.43 % 28.66 % 12.30%
  YoY % 548.98% -92.01% 12,359.55% -96.35% -22.37% 9.67% -
  Horiz. % 200.63% 30.91% 386.92% 3.11% 85.14% 109.67% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 4,019,014 3,046,726 29.14%
  YoY % 5.10% 18.37% 1.90% 155.13% 8.80% 31.91% -
  Horiz. % 464.20% 441.66% 373.12% 366.15% 143.52% 131.91% 100.00%
NOSH 1,185,492 1,185,559 1,185,403 1,185,496 1,185,739 1,185,549 490,616 15.83%
  YoY % -0.01% 0.01% -0.01% -0.02% 0.02% 141.65% -
  Horiz. % 241.63% 241.65% 241.62% 241.63% 241.68% 241.65% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 133.40 % 65.12 % 43.65 % 473.95 % 26.38 % 4.24 % 3.17 % 86.45%
  YoY % 104.85% 49.19% -90.79% 1,696.63% 522.17% 33.75% -
  Horiz. % 4,208.20% 2,054.26% 1,376.97% 14,951.10% 832.18% 133.75% 100.00%
ROE 20.41 % 9.95 % 12.60 % 119.79 % 11.11 % 9.39 % 11.24 % 10.45%
  YoY % 105.13% -21.03% -89.48% 978.22% 18.32% -16.46% -
  Horiz. % 181.58% 88.52% 112.10% 1,065.75% 98.84% 83.54% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 183.00 175.27 278.51 239.25 204.52 896.93 2,199.90 -33.92%
  YoY % 4.41% -37.07% 16.41% 16.98% -77.20% -59.23% -
  Horiz. % 8.32% 7.97% 12.66% 10.88% 9.30% 40.77% 100.00%
EPS 243.46 112.92 120.84 1,127.24 40.98 31.82 69.78 23.14%
  YoY % 115.60% -6.55% -89.28% 2,650.71% 28.79% -54.40% -
  Horiz. % 348.90% 161.82% 173.17% 1,615.42% 58.73% 45.60% 100.00%
DPS 140.00 10.00 134.00 10.00 10.00 10.00 20.00 38.29%
  YoY % 1,300.00% -92.54% 1,240.00% 0.00% 0.00% -50.00% -
  Horiz. % 700.00% 50.00% 670.00% 50.00% 50.00% 50.00% 100.00%
NAPS 11.9300 11.3500 9.5900 9.4100 3.6876 3.3900 6.2100 11.49%
  YoY % 5.11% 18.35% 1.91% 155.18% 8.78% -45.41% -
  Horiz. % 192.11% 182.77% 154.43% 151.53% 59.38% 54.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 152.50 146.06 232.07 199.37 170.46 747.47 758.69 -23.45%
  YoY % 4.41% -37.06% 16.40% 16.96% -77.20% -1.48% -
  Horiz. % 20.10% 19.25% 30.59% 26.28% 22.47% 98.52% 100.00%
EPS 202.88 94.10 100.69 939.36 34.16 26.52 24.07 42.63%
  YoY % 115.60% -6.54% -89.28% 2,649.88% 28.81% 10.18% -
  Horiz. % 842.88% 390.94% 418.32% 3,902.62% 141.92% 110.18% 100.00%
DPS 116.67 8.33 111.66 8.33 8.34 8.33 6.90 60.17%
  YoY % 1,300.60% -92.54% 1,240.46% -0.12% 0.12% 20.72% -
  Horiz. % 1,690.87% 120.72% 1,618.26% 120.72% 120.87% 120.72% 100.00%
NAPS 9.9416 9.4588 7.9910 7.8416 3.0736 2.8251 2.1417 29.14%
  YoY % 5.10% 18.37% 1.91% 155.13% 8.80% 31.91% -
  Horiz. % 464.19% 441.65% 373.11% 366.14% 143.51% 131.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 15.9800 11.6000 10.8000 7.6000 4.0000 3.7200 6.5000 -
P/RPS 8.73 6.62 3.88 3.18 1.96 0.41 0.30 75.34%
  YoY % 31.87% 70.62% 22.01% 62.24% 378.05% 36.67% -
  Horiz. % 2,910.00% 2,206.67% 1,293.33% 1,060.00% 653.33% 136.67% 100.00%
P/EPS 6.56 10.27 8.94 0.67 9.76 11.69 9.31 -5.67%
  YoY % -36.12% 14.88% 1,234.33% -93.14% -16.51% 25.56% -
  Horiz. % 70.46% 110.31% 96.03% 7.20% 104.83% 125.56% 100.00%
EY 15.24 9.73 11.19 148.32 10.25 8.55 10.74 6.00%
  YoY % 56.63% -13.05% -92.46% 1,347.02% 19.88% -20.39% -
  Horiz. % 141.90% 90.60% 104.19% 1,381.01% 95.44% 79.61% 100.00%
DY 8.76 0.86 12.41 1.32 2.50 2.69 3.08 19.02%
  YoY % 918.60% -93.07% 840.15% -47.20% -7.06% -12.66% -
  Horiz. % 284.42% 27.92% 402.92% 42.86% 81.17% 87.34% 100.00%
P/NAPS 1.34 1.02 1.13 0.81 1.08 1.10 1.05 4.15%
  YoY % 31.37% -9.73% 39.51% -25.00% -1.82% 4.76% -
  Horiz. % 127.62% 97.14% 107.62% 77.14% 102.86% 104.76% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 25/08/05 25/08/04 -
Price 16.9000 15.3000 8.8000 6.8500 4.6800 4.1400 6.1000 -
P/RPS 9.23 8.73 3.16 2.86 2.29 0.46 0.28 79.02%
  YoY % 5.73% 176.27% 10.49% 24.89% 397.83% 64.29% -
  Horiz. % 3,296.43% 3,117.86% 1,128.57% 1,021.43% 817.86% 164.29% 100.00%
P/EPS 6.94 13.55 7.28 0.61 11.42 13.01 8.74 -3.77%
  YoY % -48.78% 86.13% 1,093.44% -94.66% -12.22% 48.86% -
  Horiz. % 79.41% 155.03% 83.30% 6.98% 130.66% 148.86% 100.00%
EY 14.41 7.38 13.73 164.56 8.76 7.69 11.44 3.92%
  YoY % 95.26% -46.25% -91.66% 1,778.54% 13.91% -32.78% -
  Horiz. % 125.96% 64.51% 120.02% 1,438.46% 76.57% 67.22% 100.00%
DY 8.28 0.65 15.23 1.46 2.14 2.42 3.28 16.68%
  YoY % 1,173.85% -95.73% 943.15% -31.78% -11.57% -26.22% -
  Horiz. % 252.44% 19.82% 464.33% 44.51% 65.24% 73.78% 100.00%
P/NAPS 1.42 1.35 0.92 0.73 1.27 1.22 0.98 6.37%
  YoY % 5.19% 46.74% 26.03% -42.52% 4.10% 24.49% -
  Horiz. % 144.90% 137.76% 93.88% 74.49% 129.59% 124.49% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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