Highlights

[PPB] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -43.72%    YoY -     -76.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,532,740 3,055,384 2,787,820 2,319,348 2,014,532 1,980,912 3,235,552 1.47%
  YoY % 15.62% 9.60% 20.20% 15.13% 1.70% -38.78% -
  Horiz. % 109.19% 94.43% 86.16% 71.68% 62.26% 61.22% 100.00%
PBT 694,832 1,025,264 798,616 1,133,980 1,210,352 1,057,648 1,667,876 -13.57%
  YoY % -32.23% 28.38% -29.57% -6.31% 14.44% -36.59% -
  Horiz. % 41.66% 61.47% 47.88% 67.99% 72.57% 63.41% 100.00%
Tax -75,392 -55,528 -53,868 -41,728 3,301,300 28,076 -130,584 -8.74%
  YoY % -35.77% -3.08% -29.09% -101.26% 11,658.44% 121.50% -
  Horiz. % 57.73% 42.52% 41.25% 31.95% -2,528.10% -21.50% 100.00%
NP 619,440 969,736 744,748 1,092,252 4,511,652 1,085,724 1,537,292 -14.05%
  YoY % -36.12% 30.21% -31.82% -75.79% 315.54% -29.37% -
  Horiz. % 40.29% 63.08% 48.45% 71.05% 293.48% 70.63% 100.00%
NP to SH 577,088 945,372 714,016 1,060,924 4,501,416 1,087,340 1,532,392 -15.01%
  YoY % -38.96% 32.40% -32.70% -76.43% 313.98% -29.04% -
  Horiz. % 37.66% 61.69% 46.59% 69.23% 293.75% 70.96% 100.00%
Tax Rate 10.85 % 5.42 % 6.75 % 3.68 % -272.76 % -2.65 % 7.83 % 5.58%
  YoY % 100.18% -19.70% 83.42% 101.35% -10,192.83% -133.84% -
  Horiz. % 138.57% 69.22% 86.21% 47.00% -3,483.53% -33.84% 100.00%
Total Cost 2,913,300 2,085,648 2,043,072 1,227,096 -2,497,120 895,188 1,698,260 9.41%
  YoY % 39.68% 2.08% 66.50% 149.14% -378.95% -47.29% -
  Horiz. % 171.55% 122.81% 120.30% 72.26% -147.04% 52.71% 100.00%
Net Worth 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,654 1,185,456 1,185,499 1,185,327 0.00%
  YoY % 0.00% 0.00% -0.01% 0.02% -0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.03% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.53 % 31.74 % 26.71 % 47.09 % 223.96 % 54.81 % 47.51 % -15.30%
  YoY % -44.77% 18.83% -43.28% -78.97% 308.61% 15.37% -
  Horiz. % 36.90% 66.81% 56.22% 99.12% 471.40% 115.37% 100.00%
ROE 3.67 % 6.46 % 5.13 % 7.84 % 31.83 % 8.00 % 13.12 % -19.12%
  YoY % -43.19% 25.93% -34.57% -75.37% 297.88% -39.02% -
  Horiz. % 27.97% 49.24% 39.10% 59.76% 242.61% 60.98% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 298.00 257.73 235.16 195.62 169.94 167.10 272.97 1.47%
  YoY % 15.62% 9.60% 20.21% 15.11% 1.70% -38.78% -
  Horiz. % 109.17% 94.42% 86.15% 71.66% 62.26% 61.22% 100.00%
EPS 48.68 79.76 60.24 89.48 379.72 91.72 129.28 -15.02%
  YoY % -38.97% 32.40% -32.68% -76.44% 314.00% -29.05% -
  Horiz. % 37.65% 61.70% 46.60% 69.21% 293.72% 70.95% 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 13.2500 12.3500 11.7300 11.4200 11.9300 11.4700 9.8500 5.06%
  YoY % 7.29% 5.29% 2.71% -4.27% 4.01% 16.45% -
  Horiz. % 134.52% 125.38% 119.09% 115.94% 121.12% 116.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 248.33 214.77 195.97 163.04 141.61 139.25 227.44 1.47%
  YoY % 15.63% 9.59% 20.20% 15.13% 1.69% -38.78% -
  Horiz. % 109.18% 94.43% 86.16% 71.68% 62.26% 61.22% 100.00%
EPS 40.57 66.45 50.19 74.58 316.42 76.43 107.72 -15.01%
  YoY % -38.95% 32.40% -32.70% -76.43% 314.00% -29.05% -
  Horiz. % 37.66% 61.69% 46.59% 69.24% 293.74% 70.95% 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 11.0417 10.2917 9.7750 9.5179 9.9413 9.5583 8.2071 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 16.6200 12.6400 16.9000 17.0200 18.0000 9.8000 10.2000 -
P/RPS 5.58 4.90 7.19 8.70 10.59 5.86 3.74 6.89%
  YoY % 13.88% -31.85% -17.36% -17.85% 80.72% 56.68% -
  Horiz. % 149.20% 131.02% 192.25% 232.62% 283.16% 156.68% 100.00%
P/EPS 34.14 15.85 28.06 19.02 4.74 10.68 7.89 27.64%
  YoY % 115.39% -43.51% 47.53% 301.27% -55.62% 35.36% -
  Horiz. % 432.70% 200.89% 355.64% 241.06% 60.08% 135.36% 100.00%
EY 2.93 6.31 3.56 5.26 21.10 9.36 12.67 -21.65%
  YoY % -53.57% 77.25% -32.32% -75.07% 125.43% -26.12% -
  Horiz. % 23.13% 49.80% 28.10% 41.52% 166.54% 73.88% 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 1.25 1.02 1.44 1.49 1.51 0.85 1.04 3.11%
  YoY % 22.55% -29.17% -3.36% -1.32% 77.65% -18.27% -
  Horiz. % 120.19% 98.08% 138.46% 143.27% 145.19% 81.73% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 24/05/12 24/05/11 24/05/10 19/05/09 29/05/08 -
Price 16.2600 13.7000 15.7000 17.4000 16.2000 11.0000 11.0000 -
P/RPS 5.46 5.32 6.68 8.89 9.53 6.58 4.03 5.19%
  YoY % 2.63% -20.36% -24.86% -6.72% 44.83% 63.28% -
  Horiz. % 135.48% 132.01% 165.76% 220.60% 236.48% 163.28% 100.00%
P/EPS 33.40 17.18 26.07 19.45 4.27 11.99 8.51 25.58%
  YoY % 94.41% -34.10% 34.04% 355.50% -64.39% 40.89% -
  Horiz. % 392.48% 201.88% 306.35% 228.55% 50.18% 140.89% 100.00%
EY 2.99 5.82 3.84 5.14 23.44 8.34 11.75 -20.39%
  YoY % -48.63% 51.56% -25.29% -78.07% 181.06% -29.02% -
  Horiz. % 25.45% 49.53% 32.68% 43.74% 199.49% 70.98% 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 1.23 1.11 1.34 1.52 1.36 0.96 1.12 1.57%
  YoY % 10.81% -17.16% -11.84% 11.76% 41.67% -14.29% -
  Horiz. % 109.82% 99.11% 119.64% 135.71% 121.43% 85.71% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

266  282  612  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 AT 0.175+0.005 
 XDL 0.065-0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 PARKSON 0.155+0.03 
 JAKS-WC 0.305+0.21 
 JAKS 0.5850.00 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.11+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!
PARTNERS & BROKERS