Highlights

[PPB] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     2.11%    YoY -     -62.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,679,658 3,164,670 2,910,860 2,512,158 2,169,450 2,077,906 3,301,448 1.82%
  YoY % 16.27% 8.72% 15.87% 15.80% 4.41% -37.06% -
  Horiz. % 111.46% 95.86% 88.17% 76.09% 65.71% 62.94% 100.00%
PBT 731,902 910,336 647,112 1,156,290 1,256,982 1,252,162 1,550,226 -11.75%
  YoY % -19.60% 40.68% -44.04% -8.01% 0.38% -19.23% -
  Horiz. % 47.21% 58.72% 41.74% 74.59% 81.08% 80.77% 100.00%
Tax -80,880 -55,462 -43,602 -35,432 1,637,032 100,926 -109,026 -4.85%
  YoY % -45.83% -27.20% -23.06% -102.16% 1,522.01% 192.57% -
  Horiz. % 74.18% 50.87% 39.99% 32.50% -1,501.51% -92.57% 100.00%
NP 651,022 854,874 603,510 1,120,858 2,894,014 1,353,088 1,441,200 -12.40%
  YoY % -23.85% 41.65% -46.16% -61.27% 113.88% -6.11% -
  Horiz. % 45.17% 59.32% 41.88% 77.77% 200.81% 93.89% 100.00%
NP to SH 621,294 831,646 573,846 1,083,328 2,886,200 1,338,734 1,432,442 -12.99%
  YoY % -25.29% 44.92% -47.03% -62.47% 115.59% -6.54% -
  Horiz. % 43.37% 58.06% 40.06% 75.63% 201.49% 93.46% 100.00%
Tax Rate 11.05 % 6.09 % 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % 7.83%
  YoY % 81.44% -9.64% 120.26% 102.35% -1,515.88% -214.65% -
  Horiz. % 157.18% 86.63% 95.87% 43.53% -1,852.63% -114.65% 100.00%
Total Cost 3,028,636 2,309,796 2,307,350 1,391,300 -724,564 724,818 1,860,248 8.46%
  YoY % 31.12% 0.11% 65.84% 292.02% -199.96% -61.04% -
  Horiz. % 162.81% 124.17% 124.03% 74.79% -38.95% 38.96% 100.00%
Net Worth 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 165,969 189,670 165,969 237,103 1,659,689 118,555 1,588,441 -31.36%
  YoY % -12.50% 14.28% -30.00% -85.71% 1,299.92% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.49% 7.46% 100.00%
Div Payout % 26.71 % 22.81 % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % -21.11%
  YoY % 17.10% -21.13% 32.12% -61.93% 548.98% -92.01% -
  Horiz. % 24.09% 20.57% 26.08% 19.74% 51.85% 7.99% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
NOSH 1,185,499 1,185,438 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 0.00%
  YoY % 0.01% -0.01% -0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.01% 100.00% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.69 % 27.01 % 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % -13.97%
  YoY % -34.51% 30.29% -53.54% -66.55% 104.85% 49.19% -
  Horiz. % 40.53% 61.88% 47.49% 102.22% 305.61% 149.19% 100.00%
ROE 4.02 % 5.85 % 4.04 % 8.01 % 20.41 % 9.95 % 12.60 % -17.33%
  YoY % -31.28% 44.80% -49.56% -60.75% 105.13% -21.03% -
  Horiz. % 31.90% 46.43% 32.06% 63.57% 161.98% 78.97% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 310.39 266.96 245.54 211.90 183.00 175.27 278.51 1.82%
  YoY % 16.27% 8.72% 15.88% 15.79% 4.41% -37.07% -
  Horiz. % 111.45% 95.85% 88.16% 76.08% 65.71% 62.93% 100.00%
EPS 52.40 70.16 48.40 91.38 243.46 112.92 120.84 -12.99%
  YoY % -25.31% 44.96% -47.03% -62.47% 115.60% -6.55% -
  Horiz. % 43.36% 58.06% 40.05% 75.62% 201.47% 93.45% 100.00%
DPS 14.00 16.00 14.00 20.00 140.00 10.00 134.00 -31.36%
  YoY % -12.50% 14.29% -30.00% -85.71% 1,300.00% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.48% 7.46% 100.00%
NAPS 13.0400 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.11% 18.35% -
  Horiz. % 135.97% 125.13% 124.82% 118.98% 124.40% 118.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 258.66 222.46 204.62 176.59 152.50 146.06 232.07 1.82%
  YoY % 16.27% 8.72% 15.87% 15.80% 4.41% -37.06% -
  Horiz. % 111.46% 95.86% 88.17% 76.09% 65.71% 62.94% 100.00%
EPS 43.67 58.46 40.34 76.15 202.88 94.10 100.69 -12.99%
  YoY % -25.30% 44.92% -47.03% -62.47% 115.60% -6.54% -
  Horiz. % 43.37% 58.06% 40.06% 75.63% 201.49% 93.46% 100.00%
DPS 11.67 13.33 11.67 16.67 116.67 8.33 111.66 -31.36%
  YoY % -12.45% 14.22% -29.99% -85.71% 1,300.60% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.49% 7.46% 100.00%
NAPS 10.8667 9.9995 9.9750 9.5085 9.9416 9.4588 7.9910 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 -
P/RPS 4.88 5.30 6.51 8.13 8.73 6.62 3.88 3.89%
  YoY % -7.92% -18.59% -19.93% -6.87% 31.87% 70.62% -
  Horiz. % 125.77% 136.60% 167.78% 209.54% 225.00% 170.62% 100.00%
P/EPS 28.89 20.18 33.01 18.84 6.56 10.27 8.94 21.58%
  YoY % 43.16% -38.87% 75.21% 187.20% -36.12% 14.88% -
  Horiz. % 323.15% 225.73% 369.24% 210.74% 73.38% 114.88% 100.00%
EY 3.46 4.95 3.03 5.31 15.24 9.73 11.19 -17.76%
  YoY % -30.10% 63.37% -42.94% -65.16% 56.63% -13.05% -
  Horiz. % 30.92% 44.24% 27.08% 47.45% 136.19% 86.95% 100.00%
DY 0.92 1.13 0.88 1.16 8.76 0.86 12.41 -35.17%
  YoY % -18.58% 28.41% -24.14% -86.76% 918.60% -93.07% -
  Horiz. % 7.41% 9.11% 7.09% 9.35% 70.59% 6.93% 100.00%
P/NAPS 1.16 1.18 1.34 1.51 1.34 1.02 1.13 0.44%
  YoY % -1.69% -11.94% -11.26% 12.69% 31.37% -9.73% -
  Horiz. % 102.65% 104.42% 118.58% 133.63% 118.58% 90.27% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 -
Price 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 -
P/RPS 4.77 5.28 5.69 8.12 9.23 8.73 3.16 7.10%
  YoY % -9.66% -7.21% -29.93% -12.03% 5.73% 176.27% -
  Horiz. % 150.95% 167.09% 180.06% 256.96% 292.09% 276.27% 100.00%
P/EPS 28.24 20.10 28.88 18.82 6.94 13.55 7.28 25.34%
  YoY % 40.50% -30.40% 53.45% 171.18% -48.78% 86.13% -
  Horiz. % 387.91% 276.10% 396.70% 258.52% 95.33% 186.13% 100.00%
EY 3.54 4.98 3.46 5.31 14.41 7.38 13.73 -20.21%
  YoY % -28.92% 43.93% -34.84% -63.15% 95.26% -46.25% -
  Horiz. % 25.78% 36.27% 25.20% 38.67% 104.95% 53.75% 100.00%
DY 0.95 1.13 1.00 1.16 8.28 0.65 15.23 -37.01%
  YoY % -15.93% 13.00% -13.79% -85.99% 1,173.85% -95.73% -
  Horiz. % 6.24% 7.42% 6.57% 7.62% 54.37% 4.27% 100.00%
P/NAPS 1.13 1.18 1.17 1.51 1.42 1.35 0.92 3.48%
  YoY % -4.24% 0.85% -22.52% 6.34% 5.19% 46.74% -
  Horiz. % 122.83% 128.26% 127.17% 164.13% 154.35% 146.74% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers