Highlights

[PPB] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     178.56%    YoY -     313.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,055,384 2,787,820 2,319,348 2,014,532 1,980,912 3,235,552 2,755,072 1.74%
  YoY % 9.60% 20.20% 15.13% 1.70% -38.78% 17.44% -
  Horiz. % 110.90% 101.19% 84.18% 73.12% 71.90% 117.44% 100.00%
PBT 1,025,264 798,616 1,133,980 1,210,352 1,057,648 1,667,876 390,860 17.42%
  YoY % 28.38% -29.57% -6.31% 14.44% -36.59% 326.72% -
  Horiz. % 262.31% 204.32% 290.12% 309.66% 270.60% 426.72% 100.00%
Tax -55,528 -53,868 -41,728 3,301,300 28,076 -130,584 398,496 -
  YoY % -3.08% -29.09% -101.26% 11,658.44% 121.50% -132.77% -
  Horiz. % -13.93% -13.52% -10.47% 828.44% 7.05% -32.77% 100.00%
NP 969,736 744,748 1,092,252 4,511,652 1,085,724 1,537,292 789,356 3.49%
  YoY % 30.21% -31.82% -75.79% 315.54% -29.37% 94.75% -
  Horiz. % 122.85% 94.35% 138.37% 571.56% 137.55% 194.75% 100.00%
NP to SH 945,372 714,016 1,060,924 4,501,416 1,087,340 1,532,392 673,732 5.80%
  YoY % 32.40% -32.70% -76.43% 313.98% -29.04% 127.45% -
  Horiz. % 140.32% 105.98% 157.47% 668.13% 161.39% 227.45% 100.00%
Tax Rate 5.42 % 6.75 % 3.68 % -272.76 % -2.65 % 7.83 % -101.95 % -
  YoY % -19.70% 83.42% 101.35% -10,192.83% -133.84% 107.68% -
  Horiz. % -5.32% -6.62% -3.61% 267.54% 2.60% -7.68% 100.00%
Total Cost 2,085,648 2,043,072 1,227,096 -2,497,120 895,188 1,698,260 1,965,716 0.99%
  YoY % 2.08% 66.50% 149.14% -378.95% -47.29% -13.61% -
  Horiz. % 106.10% 103.94% 62.42% -127.03% 45.54% 86.39% 100.00%
Net Worth 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 4,812,371 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 4,812,371 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
NOSH 1,185,499 1,185,499 1,185,654 1,185,456 1,185,499 1,185,327 1,185,313 0.00%
  YoY % 0.00% -0.01% 0.02% -0.00% 0.01% 0.00% -
  Horiz. % 100.02% 100.02% 100.03% 100.01% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 31.74 % 26.71 % 47.09 % 223.96 % 54.81 % 47.51 % 28.65 % 1.72%
  YoY % 18.83% -43.28% -78.97% 308.61% 15.37% 65.83% -
  Horiz. % 110.79% 93.23% 164.36% 781.71% 191.31% 165.83% 100.00%
ROE 6.46 % 5.13 % 7.84 % 31.83 % 8.00 % 13.12 % 14.00 % -12.08%
  YoY % 25.93% -34.57% -75.37% 297.88% -39.02% -6.29% -
  Horiz. % 46.14% 36.64% 56.00% 227.36% 57.14% 93.71% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 257.73 235.16 195.62 169.94 167.10 272.97 232.43 1.74%
  YoY % 9.60% 20.21% 15.11% 1.70% -38.78% 17.44% -
  Horiz. % 110.89% 101.17% 84.16% 73.11% 71.89% 117.44% 100.00%
EPS 79.76 60.24 89.48 379.72 91.72 129.28 56.84 5.80%
  YoY % 32.40% -32.68% -76.44% 314.00% -29.05% 127.45% -
  Horiz. % 140.32% 105.98% 157.42% 668.05% 161.37% 227.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.3500 11.7300 11.4200 11.9300 11.4700 9.8500 4.0600 20.35%
  YoY % 5.29% 2.71% -4.27% 4.01% 16.45% 142.61% -
  Horiz. % 304.19% 288.92% 281.28% 293.84% 282.51% 242.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 214.77 195.97 163.04 141.61 139.25 227.44 193.66 1.74%
  YoY % 9.59% 20.20% 15.13% 1.69% -38.78% 17.44% -
  Horiz. % 110.90% 101.19% 84.19% 73.12% 71.90% 117.44% 100.00%
EPS 66.45 50.19 74.58 316.42 76.43 107.72 47.36 5.80%
  YoY % 32.40% -32.70% -76.43% 314.00% -29.05% 127.45% -
  Horiz. % 140.31% 105.98% 157.47% 668.12% 161.38% 227.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.2917 9.7750 9.5179 9.9413 9.5583 8.2071 3.3828 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 12.6400 16.9000 17.0200 18.0000 9.8000 10.2000 6.4000 -
P/RPS 4.90 7.19 8.70 10.59 5.86 3.74 2.75 10.10%
  YoY % -31.85% -17.36% -17.85% 80.72% 56.68% 36.00% -
  Horiz. % 178.18% 261.45% 316.36% 385.09% 213.09% 136.00% 100.00%
P/EPS 15.85 28.06 19.02 4.74 10.68 7.89 11.26 5.86%
  YoY % -43.51% 47.53% 301.27% -55.62% 35.36% -29.93% -
  Horiz. % 140.76% 249.20% 168.92% 42.10% 94.85% 70.07% 100.00%
EY 6.31 3.56 5.26 21.10 9.36 12.67 8.88 -5.53%
  YoY % 77.25% -32.32% -75.07% 125.43% -26.12% 42.68% -
  Horiz. % 71.06% 40.09% 59.23% 237.61% 105.41% 142.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.44 1.49 1.51 0.85 1.04 1.58 -7.03%
  YoY % -29.17% -3.36% -1.32% 77.65% -18.27% -34.18% -
  Horiz. % 64.56% 91.14% 94.30% 95.57% 53.80% 65.82% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 24/05/12 24/05/11 24/05/10 19/05/09 29/05/08 30/05/07 -
Price 13.7000 15.7000 17.4000 16.2000 11.0000 11.0000 7.1500 -
P/RPS 5.32 6.68 8.89 9.53 6.58 4.03 3.08 9.53%
  YoY % -20.36% -24.86% -6.72% 44.83% 63.28% 30.84% -
  Horiz. % 172.73% 216.88% 288.64% 309.42% 213.64% 130.84% 100.00%
P/EPS 17.18 26.07 19.45 4.27 11.99 8.51 12.58 5.33%
  YoY % -34.10% 34.04% 355.50% -64.39% 40.89% -32.35% -
  Horiz. % 136.57% 207.23% 154.61% 33.94% 95.31% 67.65% 100.00%
EY 5.82 3.84 5.14 23.44 8.34 11.75 7.95 -5.06%
  YoY % 51.56% -25.29% -78.07% 181.06% -29.02% 47.80% -
  Horiz. % 73.21% 48.30% 64.65% 294.84% 104.91% 147.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 1.34 1.52 1.36 0.96 1.12 1.76 -7.39%
  YoY % -17.16% -11.84% 11.76% 41.67% -14.29% -36.36% -
  Horiz. % 63.07% 76.14% 86.36% 77.27% 54.55% 63.64% 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.
 


 

254  321  548  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers