Highlights

[PPB] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     23.12%    YoY -     -6.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,910,860 2,512,158 2,169,450 2,077,906 3,301,448 2,836,264 2,425,030 3.09%
  YoY % 15.87% 15.80% 4.41% -37.06% 16.40% 16.96% -
  Horiz. % 120.03% 103.59% 89.46% 85.69% 136.14% 116.96% 100.00%
PBT 647,112 1,156,290 1,256,982 1,252,162 1,550,226 407,616 392,056 8.70%
  YoY % -44.04% -8.01% 0.38% -19.23% 280.32% 3.97% -
  Horiz. % 165.06% 294.93% 320.61% 319.38% 395.41% 103.97% 100.00%
Tax -43,602 -35,432 1,637,032 100,926 -109,026 13,034,718 247,630 -
  YoY % -23.06% -102.16% 1,522.01% 192.57% -100.84% 5,163.79% -
  Horiz. % -17.61% -14.31% 661.08% 40.76% -44.03% 5,263.79% 100.00%
NP 603,510 1,120,858 2,894,014 1,353,088 1,441,200 13,442,334 639,686 -0.96%
  YoY % -46.16% -61.27% 113.88% -6.11% -89.28% 2,001.40% -
  Horiz. % 94.34% 175.22% 452.41% 211.52% 225.30% 2,101.40% 100.00%
NP to SH 573,846 1,083,328 2,886,200 1,338,734 1,432,442 13,363,386 485,916 2.81%
  YoY % -47.03% -62.47% 115.59% -6.54% -89.28% 2,650.14% -
  Horiz. % 118.10% 222.95% 593.97% 275.51% 294.79% 2,750.14% 100.00%
Tax Rate 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % -3,197.79 % -63.16 % -
  YoY % 120.26% 102.35% -1,515.88% -214.65% 100.22% -4,963.00% -
  Horiz. % -10.67% -4.84% 206.21% 12.76% -11.13% 5,063.00% 100.00%
Total Cost 2,307,350 1,391,300 -724,564 724,818 1,860,248 -10,606,070 1,785,344 4.36%
  YoY % 65.84% 292.02% -199.96% -61.04% 117.54% -694.06% -
  Horiz. % 129.24% 77.93% -40.58% 40.60% 104.20% -594.06% 100.00%
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.90% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 165,969 237,103 1,659,689 118,555 1,588,441 118,549 118,573 5.76%
  YoY % -30.00% -85.71% 1,299.92% -92.54% 1,239.90% -0.02% -
  Horiz. % 139.97% 199.96% 1,399.71% 99.98% 1,339.62% 99.98% 100.00%
Div Payout % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % 0.89 % 24.40 % 2.87%
  YoY % 32.12% -61.93% 548.98% -92.01% 12,359.55% -96.35% -
  Horiz. % 118.52% 89.71% 235.66% 36.31% 454.47% 3.65% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.90% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
NOSH 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 1,185,496 1,185,739 -0.00%
  YoY % -0.00% 0.00% -0.01% 0.01% -0.01% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.97% 99.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % 473.95 % 26.38 % -3.93%
  YoY % -53.54% -66.55% 104.85% 49.19% -90.79% 1,696.63% -
  Horiz. % 78.58% 169.14% 505.69% 246.85% 165.47% 1,796.63% 100.00%
ROE 4.04 % 8.01 % 20.41 % 9.95 % 12.60 % 119.79 % 11.11 % -15.50%
  YoY % -49.56% -60.75% 105.13% -21.03% -89.48% 978.22% -
  Horiz. % 36.36% 72.10% 183.71% 89.56% 113.41% 1,078.22% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.54 211.90 183.00 175.27 278.51 239.25 204.52 3.09%
  YoY % 15.88% 15.79% 4.41% -37.07% 16.41% 16.98% -
  Horiz. % 120.06% 103.61% 89.48% 85.70% 136.18% 116.98% 100.00%
EPS 48.40 91.38 243.46 112.92 120.84 1,127.24 40.98 2.81%
  YoY % -47.03% -62.47% 115.60% -6.55% -89.28% 2,650.71% -
  Horiz. % 118.11% 222.99% 594.09% 275.55% 294.88% 2,750.71% 100.00%
DPS 14.00 20.00 140.00 10.00 134.00 10.00 10.00 5.76%
  YoY % -30.00% -85.71% 1,300.00% -92.54% 1,240.00% 0.00% -
  Horiz. % 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00% 100.00%
NAPS 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 3.6876 21.66%
  YoY % 4.91% -4.36% 5.11% 18.35% 1.91% 155.18% -
  Horiz. % 324.60% 309.42% 323.52% 307.79% 260.06% 255.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 204.62 176.59 152.50 146.06 232.07 199.37 170.46 3.09%
  YoY % 15.87% 15.80% 4.41% -37.06% 16.40% 16.96% -
  Horiz. % 120.04% 103.60% 89.46% 85.69% 136.14% 116.96% 100.00%
EPS 40.34 76.15 202.88 94.10 100.69 939.36 34.16 2.81%
  YoY % -47.03% -62.47% 115.60% -6.54% -89.28% 2,649.88% -
  Horiz. % 118.09% 222.92% 593.91% 275.47% 294.76% 2,749.88% 100.00%
DPS 11.67 16.67 116.67 8.33 111.66 8.33 8.34 5.75%
  YoY % -29.99% -85.71% 1,300.60% -92.54% 1,240.46% -0.12% -
  Horiz. % 139.93% 199.88% 1,398.92% 99.88% 1,338.85% 99.88% 100.00%
NAPS 9.9750 9.5085 9.9416 9.4588 7.9910 7.8416 3.0736 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.91% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 4.0000 -
P/RPS 6.51 8.13 8.73 6.62 3.88 3.18 1.96 22.13%
  YoY % -19.93% -6.87% 31.87% 70.62% 22.01% 62.24% -
  Horiz. % 332.14% 414.80% 445.41% 337.76% 197.96% 162.24% 100.00%
P/EPS 33.01 18.84 6.56 10.27 8.94 0.67 9.76 22.50%
  YoY % 75.21% 187.20% -36.12% 14.88% 1,234.33% -93.14% -
  Horiz. % 338.22% 193.03% 67.21% 105.23% 91.60% 6.86% 100.00%
EY 3.03 5.31 15.24 9.73 11.19 148.32 10.25 -18.37%
  YoY % -42.94% -65.16% 56.63% -13.05% -92.46% 1,347.02% -
  Horiz. % 29.56% 51.80% 148.68% 94.93% 109.17% 1,447.02% 100.00%
DY 0.88 1.16 8.76 0.86 12.41 1.32 2.50 -15.96%
  YoY % -24.14% -86.76% 918.60% -93.07% 840.15% -47.20% -
  Horiz. % 35.20% 46.40% 350.40% 34.40% 496.40% 52.80% 100.00%
P/NAPS 1.34 1.51 1.34 1.02 1.13 0.81 1.08 3.66%
  YoY % -11.26% 12.69% 31.37% -9.73% 39.51% -25.00% -
  Horiz. % 124.07% 139.81% 124.07% 94.44% 104.63% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 -
Price 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 4.6800 -
P/RPS 5.69 8.12 9.23 8.73 3.16 2.86 2.29 16.36%
  YoY % -29.93% -12.03% 5.73% 176.27% 10.49% 24.89% -
  Horiz. % 248.47% 354.59% 403.06% 381.22% 137.99% 124.89% 100.00%
P/EPS 28.88 18.82 6.94 13.55 7.28 0.61 11.42 16.71%
  YoY % 53.45% 171.18% -48.78% 86.13% 1,093.44% -94.66% -
  Horiz. % 252.89% 164.80% 60.77% 118.65% 63.75% 5.34% 100.00%
EY 3.46 5.31 14.41 7.38 13.73 164.56 8.76 -14.33%
  YoY % -34.84% -63.15% 95.26% -46.25% -91.66% 1,778.54% -
  Horiz. % 39.50% 60.62% 164.50% 84.25% 156.74% 1,878.54% 100.00%
DY 1.00 1.16 8.28 0.65 15.23 1.46 2.14 -11.90%
  YoY % -13.79% -85.99% 1,173.85% -95.73% 943.15% -31.78% -
  Horiz. % 46.73% 54.21% 386.92% 30.37% 711.68% 68.22% 100.00%
P/NAPS 1.17 1.51 1.42 1.35 0.92 0.73 1.27 -1.36%
  YoY % -22.52% 6.34% 5.19% 46.74% 26.03% -42.52% -
  Horiz. % 92.13% 118.90% 111.81% 106.30% 72.44% 57.48% 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
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

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