Highlights

[PPB] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -35.88%    YoY -     115.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,164,670 2,910,860 2,512,158 2,169,450 2,077,906 3,301,448 2,836,264 1.84%
  YoY % 8.72% 15.87% 15.80% 4.41% -37.06% 16.40% -
  Horiz. % 111.58% 102.63% 88.57% 76.49% 73.26% 116.40% 100.00%
PBT 910,336 647,112 1,156,290 1,256,982 1,252,162 1,550,226 407,616 14.32%
  YoY % 40.68% -44.04% -8.01% 0.38% -19.23% 280.32% -
  Horiz. % 223.33% 158.76% 283.67% 308.37% 307.19% 380.32% 100.00%
Tax -55,462 -43,602 -35,432 1,637,032 100,926 -109,026 13,034,718 -
  YoY % -27.20% -23.06% -102.16% 1,522.01% 192.57% -100.84% -
  Horiz. % -0.43% -0.33% -0.27% 12.56% 0.77% -0.84% 100.00%
NP 854,874 603,510 1,120,858 2,894,014 1,353,088 1,441,200 13,442,334 -36.79%
  YoY % 41.65% -46.16% -61.27% 113.88% -6.11% -89.28% -
  Horiz. % 6.36% 4.49% 8.34% 21.53% 10.07% 10.72% 100.00%
NP to SH 831,646 573,846 1,083,328 2,886,200 1,338,734 1,432,442 13,363,386 -37.02%
  YoY % 44.92% -47.03% -62.47% 115.59% -6.54% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
Tax Rate 6.09 % 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % -3,197.79 % -
  YoY % -9.64% 120.26% 102.35% -1,515.88% -214.65% 100.22% -
  Horiz. % -0.19% -0.21% -0.10% 4.07% 0.25% -0.22% 100.00%
Total Cost 2,309,796 2,307,350 1,391,300 -724,564 724,818 1,860,248 -10,606,070 -
  YoY % 0.11% 65.84% 292.02% -199.96% -61.04% 117.54% -
  Horiz. % -21.78% -21.75% -13.12% 6.83% -6.83% -17.54% 100.00%
Net Worth 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.90% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.90% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 189,670 165,969 237,103 1,659,689 118,555 1,588,441 118,549 8.14%
  YoY % 14.28% -30.00% -85.71% 1,299.92% -92.54% 1,239.90% -
  Horiz. % 159.99% 140.00% 200.00% 1,400.00% 100.01% 1,339.90% 100.00%
Div Payout % 22.81 % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % 0.89 % 71.62%
  YoY % -21.13% 32.12% -61.93% 548.98% -92.01% 12,359.55% -
  Horiz. % 2,562.92% 3,249.44% 2,459.55% 6,460.67% 995.51% 12,459.55% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.90% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.90% 100.00%
NOSH 1,185,438 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 1,185,496 -0.00%
  YoY % -0.01% -0.00% 0.00% -0.01% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 27.01 % 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % 473.95 % -37.94%
  YoY % 30.29% -53.54% -66.55% 104.85% 49.19% -90.79% -
  Horiz. % 5.70% 4.37% 9.41% 28.15% 13.74% 9.21% 100.00%
ROE 5.85 % 4.04 % 8.01 % 20.41 % 9.95 % 12.60 % 119.79 % -39.51%
  YoY % 44.80% -49.56% -60.75% 105.13% -21.03% -89.48% -
  Horiz. % 4.88% 3.37% 6.69% 17.04% 8.31% 10.52% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 266.96 245.54 211.90 183.00 175.27 278.51 239.25 1.84%
  YoY % 8.72% 15.88% 15.79% 4.41% -37.07% 16.41% -
  Horiz. % 111.58% 102.63% 88.57% 76.49% 73.26% 116.41% 100.00%
EPS 70.16 48.40 91.38 243.46 112.92 120.84 1,127.24 -37.02%
  YoY % 44.96% -47.03% -62.47% 115.60% -6.55% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
DPS 16.00 14.00 20.00 140.00 10.00 134.00 10.00 8.14%
  YoY % 14.29% -30.00% -85.71% 1,300.00% -92.54% 1,240.00% -
  Horiz. % 160.00% 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00%
NAPS 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 4.13%
  YoY % 0.25% 4.91% -4.36% 5.11% 18.35% 1.91% -
  Horiz. % 127.52% 127.21% 121.25% 126.78% 120.62% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 222.46 204.62 176.59 152.50 146.06 232.07 199.37 1.84%
  YoY % 8.72% 15.87% 15.80% 4.41% -37.06% 16.40% -
  Horiz. % 111.58% 102.63% 88.57% 76.49% 73.26% 116.40% 100.00%
EPS 58.46 40.34 76.15 202.88 94.10 100.69 939.36 -37.02%
  YoY % 44.92% -47.03% -62.47% 115.60% -6.54% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
DPS 13.33 11.67 16.67 116.67 8.33 111.66 8.33 8.14%
  YoY % 14.22% -29.99% -85.71% 1,300.60% -92.54% 1,240.46% -
  Horiz. % 160.02% 140.10% 200.12% 1,400.60% 100.00% 1,340.46% 100.00%
NAPS 9.9995 9.9750 9.5085 9.9416 9.4588 7.9910 7.8416 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.91% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 -
P/RPS 5.30 6.51 8.13 8.73 6.62 3.88 3.18 8.88%
  YoY % -18.59% -19.93% -6.87% 31.87% 70.62% 22.01% -
  Horiz. % 166.67% 204.72% 255.66% 274.53% 208.18% 122.01% 100.00%
P/EPS 20.18 33.01 18.84 6.56 10.27 8.94 0.67 76.30%
  YoY % -38.87% 75.21% 187.20% -36.12% 14.88% 1,234.33% -
  Horiz. % 3,011.94% 4,926.87% 2,811.94% 979.10% 1,532.84% 1,334.33% 100.00%
EY 4.95 3.03 5.31 15.24 9.73 11.19 148.32 -43.23%
  YoY % 63.37% -42.94% -65.16% 56.63% -13.05% -92.46% -
  Horiz. % 3.34% 2.04% 3.58% 10.28% 6.56% 7.54% 100.00%
DY 1.13 0.88 1.16 8.76 0.86 12.41 1.32 -2.55%
  YoY % 28.41% -24.14% -86.76% 918.60% -93.07% 840.15% -
  Horiz. % 85.61% 66.67% 87.88% 663.64% 65.15% 940.15% 100.00%
P/NAPS 1.18 1.34 1.51 1.34 1.02 1.13 0.81 6.47%
  YoY % -11.94% -11.26% 12.69% 31.37% -9.73% 39.51% -
  Horiz. % 145.68% 165.43% 186.42% 165.43% 125.93% 139.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 -
P/RPS 5.28 5.69 8.12 9.23 8.73 3.16 2.86 10.75%
  YoY % -7.21% -29.93% -12.03% 5.73% 176.27% 10.49% -
  Horiz. % 184.62% 198.95% 283.92% 322.73% 305.24% 110.49% 100.00%
P/EPS 20.10 28.88 18.82 6.94 13.55 7.28 0.61 78.96%
  YoY % -30.40% 53.45% 171.18% -48.78% 86.13% 1,093.44% -
  Horiz. % 3,295.08% 4,734.43% 3,085.25% 1,137.70% 2,221.31% 1,193.44% 100.00%
EY 4.98 3.46 5.31 14.41 7.38 13.73 164.56 -44.15%
  YoY % 43.93% -34.84% -63.15% 95.26% -46.25% -91.66% -
  Horiz. % 3.03% 2.10% 3.23% 8.76% 4.48% 8.34% 100.00%
DY 1.13 1.00 1.16 8.28 0.65 15.23 1.46 -4.18%
  YoY % 13.00% -13.79% -85.99% 1,173.85% -95.73% 943.15% -
  Horiz. % 77.40% 68.49% 79.45% 567.12% 44.52% 1,043.15% 100.00%
P/NAPS 1.18 1.17 1.51 1.42 1.35 0.92 0.73 8.32%
  YoY % 0.85% -22.52% 6.34% 5.19% 46.74% 26.03% -
  Horiz. % 161.64% 160.27% 206.85% 194.52% 184.93% 126.03% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers