Highlights

[PPB] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     25.93%    YoY -     36.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,980,404 2,621,789 2,212,341 2,066,838 3,506,248 2,904,742 2,559,084 2.57%
  YoY % 13.68% 18.51% 7.04% -41.05% 20.71% 13.51% -
  Horiz. % 116.46% 102.45% 86.45% 80.76% 137.01% 113.51% 100.00%
PBT 780,657 1,107,369 1,260,769 1,510,629 1,378,816 589,250 415,337 11.08%
  YoY % -29.50% -12.17% -16.54% 9.56% 133.99% 41.87% -
  Horiz. % 187.96% 266.62% 303.55% 363.71% 331.97% 141.87% 100.00%
Tax -41,862 -40,441 1,059,594 190,004 -136,062 8,667,025 264,398 -
  YoY % -3.51% -103.82% 457.67% 239.64% -101.57% 3,178.01% -
  Horiz. % -15.83% -15.30% 400.76% 71.86% -51.46% 3,278.01% 100.00%
NP 738,794 1,066,928 2,320,364 1,700,633 1,242,753 9,256,276 679,736 1.40%
  YoY % -30.75% -54.02% 36.44% 36.84% -86.57% 1,261.75% -
  Horiz. % 108.69% 156.96% 341.36% 250.19% 182.83% 1,361.75% 100.00%
NP to SH 714,877 1,028,092 2,308,121 1,685,918 1,230,970 9,200,273 543,332 4.67%
  YoY % -30.47% -55.46% 36.91% 36.96% -86.62% 1,593.31% -
  Horiz. % 131.57% 189.22% 424.81% 310.29% 226.56% 1,693.31% 100.00%
Tax Rate 5.36 % 3.65 % -84.04 % -12.58 % 9.87 % -1,470.86 % -63.66 % -
  YoY % 46.85% 104.34% -568.04% -227.46% 100.67% -2,210.49% -
  Horiz. % -8.42% -5.73% 132.01% 19.76% -15.50% 2,310.49% 100.00%
Total Cost 2,241,609 1,554,861 -108,022 366,205 2,263,494 -6,351,533 1,879,348 2.98%
  YoY % 44.17% 1,539.38% -129.50% -83.82% 135.64% -437.96% -
  Horiz. % 119.28% 82.73% -5.75% 19.49% 120.44% -337.96% 100.00%
Net Worth 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 4,505,371 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% -
  Horiz. % 309.18% 310.24% 290.24% 309.17% 261.80% 250.76% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,106 158,070 1,106,481 79,032 1,059,001 79,033 79,041 -50.88%
  YoY % -99.30% -85.71% 1,300.04% -92.54% 1,239.94% -0.01% -
  Horiz. % 1.40% 199.98% 1,399.87% 99.99% 1,339.80% 99.99% 100.00%
Div Payout % 0.15 % 15.38 % 47.94 % 4.69 % 86.03 % 0.86 % 14.55 % -53.32%
  YoY % -99.02% -67.92% 922.17% -94.55% 9,903.49% -94.09% -
  Horiz. % 1.03% 105.70% 329.48% 32.23% 591.27% 5.91% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 4,505,371 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% -
  Horiz. % 309.18% 310.24% 290.24% 309.17% 261.80% 250.76% 100.00%
NOSH 1,185,499 1,185,530 1,185,516 1,185,485 1,185,449 1,185,500 1,185,624 -0.00%
  YoY % -0.00% 0.00% 0.00% 0.00% -0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.79 % 40.69 % 104.88 % 82.28 % 35.44 % 318.66 % 26.56 % -1.14%
  YoY % -39.08% -61.20% 27.47% 132.17% -88.88% 1,099.77% -
  Horiz. % 93.34% 153.20% 394.88% 309.79% 133.43% 1,199.77% 100.00%
ROE 5.13 % 7.36 % 17.65 % 12.10 % 10.44 % 81.43 % 12.06 % -13.27%
  YoY % -30.30% -58.30% 45.87% 15.90% -87.18% 575.21% -
  Horiz. % 42.54% 61.03% 146.35% 100.33% 86.57% 675.21% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.40 221.15 186.61 174.35 295.77 245.02 215.84 2.57%
  YoY % 13.68% 18.51% 7.03% -41.05% 20.71% 13.52% -
  Horiz. % 116.48% 102.46% 86.46% 80.78% 137.03% 113.52% 100.00%
EPS 60.31 86.72 194.69 142.21 103.84 776.07 45.83 4.68%
  YoY % -30.45% -55.46% 36.90% 36.95% -86.62% 1,593.37% -
  Horiz. % 131.60% 189.22% 424.81% 310.30% 226.58% 1,693.37% 100.00%
DPS 0.09 13.33 93.33 6.67 89.33 6.67 6.67 -51.18%
  YoY % -99.32% -85.72% 1,299.25% -92.53% 1,239.28% 0.00% -
  Horiz. % 1.35% 199.85% 1,399.25% 100.00% 1,339.28% 100.00% 100.00%
NAPS 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.41% 150.79% -
  Horiz. % 309.21% 310.26% 290.26% 309.21% 261.84% 250.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.50 184.30 155.51 145.29 246.47 204.19 179.89 2.57%
  YoY % 13.67% 18.51% 7.03% -41.05% 20.71% 13.51% -
  Horiz. % 116.46% 102.45% 86.45% 80.77% 137.01% 113.51% 100.00%
EPS 50.25 72.27 162.25 118.51 86.53 646.72 38.19 4.68%
  YoY % -30.47% -55.46% 36.91% 36.96% -86.62% 1,593.43% -
  Horiz. % 131.58% 189.24% 424.85% 310.32% 226.58% 1,693.43% 100.00%
DPS 0.08 11.11 77.78 5.56 74.44 5.56 5.56 -50.65%
  YoY % -99.28% -85.72% 1,298.92% -92.53% 1,238.85% 0.00% -
  Horiz. % 1.44% 199.82% 1,398.92% 100.00% 1,338.85% 100.00% 100.00%
NAPS 9.7917 9.8253 9.1918 9.7916 8.2913 7.9417 3.1670 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.40% 150.76% -
  Horiz. % 309.18% 310.24% 290.24% 309.18% 261.80% 250.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 -
P/RPS 4.80 7.52 9.22 8.83 2.89 3.75 2.04 15.31%
  YoY % -36.17% -18.44% 4.42% 205.54% -22.93% 83.82% -
  Horiz. % 235.29% 368.63% 451.96% 432.84% 141.67% 183.82% 100.00%
P/EPS 20.00 19.17 8.83 10.83 8.23 1.19 9.60 13.00%
  YoY % 4.33% 117.10% -18.47% 31.59% 591.60% -87.60% -
  Horiz. % 208.33% 199.69% 91.98% 112.81% 85.73% 12.40% 100.00%
EY 5.00 5.22 11.32 9.23 12.15 84.36 10.42 -11.51%
  YoY % -4.21% -53.89% 22.64% -24.03% -85.60% 709.60% -
  Horiz. % 47.98% 50.10% 108.64% 88.58% 116.60% 809.60% 100.00%
DY 0.01 0.80 5.43 0.43 10.45 0.72 1.52 -56.68%
  YoY % -98.75% -85.27% 1,162.79% -95.89% 1,351.39% -52.63% -
  Horiz. % 0.66% 52.63% 357.24% 28.29% 687.50% 47.37% 100.00%
P/NAPS 1.03 1.41 1.56 1.31 0.86 0.97 1.16 -1.96%
  YoY % -26.95% -9.62% 19.08% 52.33% -11.34% -16.38% -
  Horiz. % 88.79% 121.55% 134.48% 112.93% 74.14% 83.62% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 -
Price 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 -
P/RPS 4.77 7.28 10.07 9.01 2.89 4.20 2.17 14.01%
  YoY % -34.48% -27.71% 11.76% 211.76% -31.19% 93.55% -
  Horiz. % 219.82% 335.48% 464.06% 415.21% 133.18% 193.55% 100.00%
P/EPS 19.90 18.57 9.66 11.04 8.23 1.33 10.21 11.75%
  YoY % 7.16% 92.24% -12.50% 34.14% 518.80% -86.97% -
  Horiz. % 194.91% 181.88% 94.61% 108.13% 80.61% 13.03% 100.00%
EY 5.03 5.39 10.36 9.06 12.15 75.35 9.79 -10.50%
  YoY % -6.68% -47.97% 14.35% -25.43% -83.88% 669.66% -
  Horiz. % 51.38% 55.06% 105.82% 92.54% 124.11% 769.66% 100.00%
DY 0.01 0.83 4.96 0.42 10.45 0.65 1.42 -56.19%
  YoY % -98.80% -83.27% 1,080.95% -95.98% 1,507.69% -54.23% -
  Horiz. % 0.70% 58.45% 349.30% 29.58% 735.92% 45.77% 100.00%
P/NAPS 1.02 1.37 1.70 1.34 0.86 1.08 1.23 -3.07%
  YoY % -25.55% -19.41% 26.87% 55.81% -20.37% -12.20% -
  Horiz. % 82.93% 111.38% 138.21% 108.94% 69.92% 87.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS