Highlights

[PPB] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -20.03%    YoY -     36.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,216,973 2,980,404 2,621,789 2,212,341 2,066,838 3,506,248 2,904,742 1.71%
  YoY % 7.94% 13.68% 18.51% 7.04% -41.05% 20.71% -
  Horiz. % 110.75% 102.60% 90.26% 76.16% 71.15% 120.71% 100.00%
PBT 997,530 780,657 1,107,369 1,260,769 1,510,629 1,378,816 589,250 9.16%
  YoY % 27.78% -29.50% -12.17% -16.54% 9.56% 133.99% -
  Horiz. % 169.29% 132.48% 187.93% 213.96% 256.36% 233.99% 100.00%
Tax -49,218 -41,862 -40,441 1,059,594 190,004 -136,062 8,667,025 -
  YoY % -17.57% -3.51% -103.82% 457.67% 239.64% -101.57% -
  Horiz. % -0.57% -0.48% -0.47% 12.23% 2.19% -1.57% 100.00%
NP 948,312 738,794 1,066,928 2,320,364 1,700,633 1,242,753 9,256,276 -31.57%
  YoY % 28.36% -30.75% -54.02% 36.44% 36.84% -86.57% -
  Horiz. % 10.25% 7.98% 11.53% 25.07% 18.37% 13.43% 100.00%
NP to SH 935,841 714,877 1,028,092 2,308,121 1,685,918 1,230,970 9,200,273 -31.65%
  YoY % 30.91% -30.47% -55.46% 36.91% 36.96% -86.62% -
  Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
Tax Rate 4.93 % 5.36 % 3.65 % -84.04 % -12.58 % 9.87 % -1,470.86 % -
  YoY % -8.02% 46.85% 104.34% -568.04% -227.46% 100.67% -
  Horiz. % -0.34% -0.36% -0.25% 5.71% 0.86% -0.67% 100.00%
Total Cost 2,268,661 2,241,609 1,554,861 -108,022 366,205 2,263,494 -6,351,533 -
  YoY % 1.21% 44.17% 1,539.38% -129.50% -83.82% 135.64% -
  Horiz. % -35.72% -35.29% -24.48% 1.70% -5.77% -35.64% 100.00%
Net Worth 15,280,550 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 5.16%
  YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.40% -
  Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 126,448 1,106 158,070 1,106,481 79,032 1,059,001 79,033 8.14%
  YoY % 11,328.17% -99.30% -85.71% 1,300.04% -92.54% 1,239.94% -
  Horiz. % 159.99% 1.40% 200.01% 1,400.02% 100.00% 1,339.94% 100.00%
Div Payout % 13.51 % 0.15 % 15.38 % 47.94 % 4.69 % 86.03 % 0.86 % 58.19%
  YoY % 8,906.67% -99.02% -67.92% 922.17% -94.55% 9,903.49% -
  Horiz. % 1,570.93% 17.44% 1,788.37% 5,574.42% 545.35% 10,003.49% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,280,550 13,929,623 13,977,403 13,076,244 13,929,456 11,795,221 11,297,818 5.16%
  YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.40% -
  Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
NOSH 1,185,457 1,185,499 1,185,530 1,185,516 1,185,485 1,185,449 1,185,500 -0.00%
  YoY % -0.00% -0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 29.48 % 24.79 % 40.69 % 104.88 % 82.28 % 35.44 % 318.66 % -32.72%
  YoY % 18.92% -39.08% -61.20% 27.47% 132.17% -88.88% -
  Horiz. % 9.25% 7.78% 12.77% 32.91% 25.82% 11.12% 100.00%
ROE 6.12 % 5.13 % 7.36 % 17.65 % 12.10 % 10.44 % 81.43 % -35.01%
  YoY % 19.30% -30.30% -58.30% 45.87% 15.90% -87.18% -
  Horiz. % 7.52% 6.30% 9.04% 21.68% 14.86% 12.82% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 271.37 251.40 221.15 186.61 174.35 295.77 245.02 1.72%
  YoY % 7.94% 13.68% 18.51% 7.03% -41.05% 20.71% -
  Horiz. % 110.75% 102.60% 90.26% 76.16% 71.16% 120.71% 100.00%
EPS 78.95 60.31 86.72 194.69 142.21 103.84 776.07 -31.65%
  YoY % 30.91% -30.45% -55.46% 36.90% 36.95% -86.62% -
  Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
DPS 10.67 0.09 13.33 93.33 6.67 89.33 6.67 8.14%
  YoY % 11,755.55% -99.32% -85.72% 1,299.25% -92.53% 1,239.28% -
  Horiz. % 159.97% 1.35% 199.85% 1,399.25% 100.00% 1,339.28% 100.00%
NAPS 12.8900 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 5.16%
  YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.41% -
  Horiz. % 135.26% 123.29% 123.71% 115.74% 123.29% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 226.13 209.50 184.30 155.51 145.29 246.47 204.19 1.71%
  YoY % 7.94% 13.67% 18.51% 7.03% -41.05% 20.71% -
  Horiz. % 110.74% 102.60% 90.26% 76.16% 71.15% 120.71% 100.00%
EPS 65.78 50.25 72.27 162.25 118.51 86.53 646.72 -31.65%
  YoY % 30.91% -30.47% -55.46% 36.91% 36.96% -86.62% -
  Horiz. % 10.17% 7.77% 11.17% 25.09% 18.32% 13.38% 100.00%
DPS 8.89 0.08 11.11 77.78 5.56 74.44 5.56 8.13%
  YoY % 11,012.50% -99.28% -85.72% 1,298.92% -92.53% 1,238.85% -
  Horiz. % 159.89% 1.44% 199.82% 1,398.92% 100.00% 1,338.85% 100.00%
NAPS 10.7413 9.7917 9.8253 9.1918 9.7916 8.2913 7.9417 5.16%
  YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.40% -
  Horiz. % 135.25% 123.29% 123.72% 115.74% 123.29% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 14.2200 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 -
P/RPS 5.24 4.80 7.52 9.22 8.83 2.89 3.75 5.73%
  YoY % 9.17% -36.17% -18.44% 4.42% 205.54% -22.93% -
  Horiz. % 139.73% 128.00% 200.53% 245.87% 235.47% 77.07% 100.00%
P/EPS 18.01 20.00 19.17 8.83 10.83 8.23 1.19 57.21%
  YoY % -9.95% 4.33% 117.10% -18.47% 31.59% 591.60% -
  Horiz. % 1,513.45% 1,680.67% 1,610.92% 742.02% 910.08% 691.60% 100.00%
EY 5.55 5.00 5.22 11.32 9.23 12.15 84.36 -36.44%
  YoY % 11.00% -4.21% -53.89% 22.64% -24.03% -85.60% -
  Horiz. % 6.58% 5.93% 6.19% 13.42% 10.94% 14.40% 100.00%
DY 0.75 0.01 0.80 5.43 0.43 10.45 0.72 0.68%
  YoY % 7,400.00% -98.75% -85.27% 1,162.79% -95.89% 1,351.39% -
  Horiz. % 104.17% 1.39% 111.11% 754.17% 59.72% 1,451.39% 100.00%
P/NAPS 1.10 1.03 1.41 1.56 1.31 0.86 0.97 2.12%
  YoY % 6.80% -26.95% -9.62% 19.08% 52.33% -11.34% -
  Horiz. % 113.40% 106.19% 145.36% 160.82% 135.05% 88.66% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 -
Price 14.6000 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 -
P/RPS 5.38 4.77 7.28 10.07 9.01 2.89 4.20 4.21%
  YoY % 12.79% -34.48% -27.71% 11.76% 211.76% -31.19% -
  Horiz. % 128.10% 113.57% 173.33% 239.76% 214.52% 68.81% 100.00%
P/EPS 18.49 19.90 18.57 9.66 11.04 8.23 1.33 55.00%
  YoY % -7.09% 7.16% 92.24% -12.50% 34.14% 518.80% -
  Horiz. % 1,390.23% 1,496.24% 1,396.24% 726.32% 830.08% 618.80% 100.00%
EY 5.41 5.03 5.39 10.36 9.06 12.15 75.35 -35.50%
  YoY % 7.55% -6.68% -47.97% 14.35% -25.43% -83.88% -
  Horiz. % 7.18% 6.68% 7.15% 13.75% 12.02% 16.12% 100.00%
DY 0.73 0.01 0.83 4.96 0.42 10.45 0.65 1.95%
  YoY % 7,200.00% -98.80% -83.27% 1,080.95% -95.98% 1,507.69% -
  Horiz. % 112.31% 1.54% 127.69% 763.08% 64.62% 1,607.69% 100.00%
P/NAPS 1.13 1.02 1.37 1.70 1.34 0.86 1.08 0.76%
  YoY % 10.78% -25.55% -19.41% 26.87% 55.81% -20.37% -
  Horiz. % 104.63% 94.44% 126.85% 157.41% 124.07% 79.63% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers