Highlights

[PPB] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     146.24%    YoY -     -6.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,455,430 1,256,079 1,084,725 1,038,953 1,650,724 1,418,132 1,212,515 3.09%
  YoY % 15.87% 15.80% 4.41% -37.06% 16.40% 16.96% -
  Horiz. % 120.03% 103.59% 89.46% 85.69% 136.14% 116.96% 100.00%
PBT 323,556 578,145 628,491 626,081 775,113 203,808 196,028 8.70%
  YoY % -44.04% -8.01% 0.38% -19.23% 280.32% 3.97% -
  Horiz. % 165.06% 294.93% 320.61% 319.38% 395.41% 103.97% 100.00%
Tax -21,801 -17,716 818,516 50,463 -54,513 6,517,359 123,815 -
  YoY % -23.06% -102.16% 1,522.01% 192.57% -100.84% 5,163.79% -
  Horiz. % -17.61% -14.31% 661.08% 40.76% -44.03% 5,263.79% 100.00%
NP 301,755 560,429 1,447,007 676,544 720,600 6,721,167 319,843 -0.96%
  YoY % -46.16% -61.27% 113.88% -6.11% -89.28% 2,001.40% -
  Horiz. % 94.34% 175.22% 452.41% 211.52% 225.30% 2,101.40% 100.00%
NP to SH 286,923 541,664 1,443,100 669,367 716,221 6,681,693 242,958 2.81%
  YoY % -47.03% -62.47% 115.59% -6.54% -89.28% 2,650.14% -
  Horiz. % 118.10% 222.95% 593.97% 275.51% 294.79% 2,750.14% 100.00%
Tax Rate 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % -3,197.79 % -63.16 % -
  YoY % 120.26% 102.35% -1,515.88% -214.65% 100.22% -4,963.00% -
  Horiz. % -10.67% -4.84% 206.21% 12.76% -11.13% 5,063.00% 100.00%
Total Cost 1,153,675 695,650 -362,282 362,409 930,124 -5,303,035 892,672 4.36%
  YoY % 65.84% 292.02% -199.96% -61.04% 117.54% -694.06% -
  Horiz. % 129.24% 77.93% -40.58% 40.60% 104.20% -594.06% 100.00%
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.90% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 82,984 118,551 829,844 59,277 794,220 59,274 59,286 5.76%
  YoY % -30.00% -85.71% 1,299.92% -92.54% 1,239.90% -0.02% -
  Horiz. % 139.97% 199.96% 1,399.71% 99.98% 1,339.62% 99.98% 100.00%
Div Payout % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % 0.89 % 24.40 % 2.87%
  YoY % 32.12% -61.93% 548.98% -92.01% 12,359.55% -96.35% -
  Horiz. % 118.52% 89.71% 235.66% 36.31% 454.47% 3.65% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4,372,532 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.90% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
NOSH 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 1,185,496 1,185,739 -0.00%
  YoY % -0.00% 0.00% -0.01% 0.01% -0.01% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.97% 99.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % 473.95 % 26.38 % -3.93%
  YoY % -53.54% -66.55% 104.85% 49.19% -90.79% 1,696.63% -
  Horiz. % 78.58% 169.14% 505.69% 246.85% 165.47% 1,796.63% 100.00%
ROE 2.02 % 4.00 % 10.20 % 4.97 % 6.30 % 59.90 % 5.56 % -15.51%
  YoY % -49.50% -60.78% 105.23% -21.11% -89.48% 977.34% -
  Horiz. % 36.33% 71.94% 183.45% 89.39% 113.31% 1,077.34% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 122.77 105.95 91.50 87.63 139.25 119.62 102.26 3.09%
  YoY % 15.88% 15.79% 4.42% -37.07% 16.41% 16.98% -
  Horiz. % 120.06% 103.61% 89.48% 85.69% 136.17% 116.98% 100.00%
EPS 24.20 45.69 121.73 56.46 60.42 563.62 20.49 2.81%
  YoY % -47.03% -62.47% 115.60% -6.55% -89.28% 2,650.71% -
  Horiz. % 118.11% 222.99% 594.09% 275.55% 294.88% 2,750.71% 100.00%
DPS 7.00 10.00 70.00 5.00 67.00 5.00 5.00 5.76%
  YoY % -30.00% -85.71% 1,300.00% -92.54% 1,240.00% 0.00% -
  Horiz. % 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00% 100.00%
NAPS 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 3.6876 21.66%
  YoY % 4.91% -4.36% 5.11% 18.35% 1.91% 155.18% -
  Horiz. % 324.60% 309.42% 323.52% 307.79% 260.06% 255.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.31 88.29 76.25 73.03 116.04 99.69 85.23 3.09%
  YoY % 15.88% 15.79% 4.41% -37.06% 16.40% 16.97% -
  Horiz. % 120.04% 103.59% 89.46% 85.69% 136.15% 116.97% 100.00%
EPS 20.17 38.08 101.44 47.05 50.35 469.68 17.08 2.81%
  YoY % -47.03% -62.46% 115.60% -6.55% -89.28% 2,649.88% -
  Horiz. % 118.09% 222.95% 593.91% 275.47% 294.79% 2,749.88% 100.00%
DPS 5.83 8.33 58.33 4.17 55.83 4.17 4.17 5.74%
  YoY % -30.01% -85.72% 1,298.80% -92.53% 1,238.85% 0.00% -
  Horiz. % 139.81% 199.76% 1,398.80% 100.00% 1,338.85% 100.00% 100.00%
NAPS 9.9750 9.5085 9.9416 9.4588 7.9910 7.8416 3.0736 21.66%
  YoY % 4.91% -4.36% 5.10% 18.37% 1.91% 155.13% -
  Horiz. % 324.54% 309.36% 323.45% 307.74% 259.99% 255.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 4.0000 -
P/RPS 13.02 16.25 17.46 13.24 7.76 6.35 3.91 22.18%
  YoY % -19.88% -6.93% 31.87% 70.62% 22.20% 62.40% -
  Horiz. % 332.99% 415.60% 446.55% 338.62% 198.47% 162.40% 100.00%
P/EPS 66.03 37.69 13.13 20.55 17.87 1.35 19.52 22.50%
  YoY % 75.19% 187.05% -36.11% 15.00% 1,223.70% -93.08% -
  Horiz. % 338.27% 193.08% 67.26% 105.28% 91.55% 6.92% 100.00%
EY 1.51 2.65 7.62 4.87 5.59 74.16 5.12 -18.40%
  YoY % -43.02% -65.22% 56.47% -12.88% -92.46% 1,348.44% -
  Horiz. % 29.49% 51.76% 148.83% 95.12% 109.18% 1,448.44% 100.00%
DY 0.44 0.58 4.38 0.43 6.20 0.66 1.25 -15.96%
  YoY % -24.14% -86.76% 918.60% -93.06% 839.39% -47.20% -
  Horiz. % 35.20% 46.40% 350.40% 34.40% 496.00% 52.80% 100.00%
P/NAPS 1.34 1.51 1.34 1.02 1.13 0.81 1.08 3.66%
  YoY % -11.26% 12.69% 31.37% -9.73% 39.51% -25.00% -
  Horiz. % 124.07% 139.81% 124.07% 94.44% 104.63% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 -
Price 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 4.6800 -
P/RPS 11.39 16.23 18.47 17.46 6.32 5.73 4.58 16.38%
  YoY % -29.82% -12.13% 5.78% 176.27% 10.30% 25.11% -
  Horiz. % 248.69% 354.37% 403.28% 381.22% 137.99% 125.11% 100.00%
P/EPS 57.76 37.65 13.88 27.10 14.56 1.22 22.84 16.71%
  YoY % 53.41% 171.25% -48.78% 86.13% 1,093.44% -94.66% -
  Horiz. % 252.89% 164.84% 60.77% 118.65% 63.75% 5.34% 100.00%
EY 1.73 2.66 7.20 3.69 6.87 82.28 4.38 -14.33%
  YoY % -34.96% -63.06% 95.12% -46.29% -91.65% 1,778.54% -
  Horiz. % 39.50% 60.73% 164.38% 84.25% 156.85% 1,878.54% 100.00%
DY 0.50 0.58 4.14 0.33 7.61 0.73 1.07 -11.90%
  YoY % -13.79% -85.99% 1,154.55% -95.66% 942.47% -31.78% -
  Horiz. % 46.73% 54.21% 386.92% 30.84% 711.21% 68.22% 100.00%
P/NAPS 1.17 1.51 1.42 1.35 0.92 0.73 1.27 -1.36%
  YoY % -22.52% 6.34% 5.19% 46.74% 26.03% -42.52% -
  Horiz. % 92.13% 118.90% 111.81% 106.30% 72.44% 57.48% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers