Highlights

[PPB] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     28.24%    YoY -     115.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,582,335 1,455,430 1,256,079 1,084,725 1,038,953 1,650,724 1,418,132 1.84%
  YoY % 8.72% 15.87% 15.80% 4.41% -37.06% 16.40% -
  Horiz. % 111.58% 102.63% 88.57% 76.49% 73.26% 116.40% 100.00%
PBT 455,168 323,556 578,145 628,491 626,081 775,113 203,808 14.32%
  YoY % 40.68% -44.04% -8.01% 0.38% -19.23% 280.32% -
  Horiz. % 223.33% 158.76% 283.67% 308.37% 307.19% 380.32% 100.00%
Tax -27,731 -21,801 -17,716 818,516 50,463 -54,513 6,517,359 -
  YoY % -27.20% -23.06% -102.16% 1,522.01% 192.57% -100.84% -
  Horiz. % -0.43% -0.33% -0.27% 12.56% 0.77% -0.84% 100.00%
NP 427,437 301,755 560,429 1,447,007 676,544 720,600 6,721,167 -36.79%
  YoY % 41.65% -46.16% -61.27% 113.88% -6.11% -89.28% -
  Horiz. % 6.36% 4.49% 8.34% 21.53% 10.07% 10.72% 100.00%
NP to SH 415,823 286,923 541,664 1,443,100 669,367 716,221 6,681,693 -37.02%
  YoY % 44.92% -47.03% -62.47% 115.59% -6.54% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
Tax Rate 6.09 % 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % -3,197.79 % -
  YoY % -9.64% 120.26% 102.35% -1,515.88% -214.65% 100.22% -
  Horiz. % -0.19% -0.21% -0.10% 4.07% 0.25% -0.22% 100.00%
Total Cost 1,154,898 1,153,675 695,650 -362,282 362,409 930,124 -5,303,035 -
  YoY % 0.11% 65.84% 292.02% -199.96% -61.04% 117.54% -
  Horiz. % -21.78% -21.75% -13.12% 6.83% -6.83% -17.54% 100.00%
Net Worth 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.90% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.90% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 94,835 82,984 118,551 829,844 59,277 794,220 59,274 8.14%
  YoY % 14.28% -30.00% -85.71% 1,299.92% -92.54% 1,239.90% -
  Horiz. % 159.99% 140.00% 200.00% 1,400.00% 100.01% 1,339.90% 100.00%
Div Payout % 22.81 % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % 0.89 % 71.62%
  YoY % -21.13% 32.12% -61.93% 548.98% -92.01% 12,359.55% -
  Horiz. % 2,562.92% 3,249.44% 2,459.55% 6,460.67% 995.51% 12,459.55% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 11,155,518 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.90% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.90% 100.00%
NOSH 1,185,438 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 1,185,496 -0.00%
  YoY % -0.01% -0.00% 0.00% -0.01% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 99.99% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 27.01 % 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % 473.95 % -37.94%
  YoY % 30.29% -53.54% -66.55% 104.85% 49.19% -90.79% -
  Horiz. % 5.70% 4.37% 9.41% 28.15% 13.74% 9.21% 100.00%
ROE 2.92 % 2.02 % 4.00 % 10.20 % 4.97 % 6.30 % 59.90 % -39.53%
  YoY % 44.55% -49.50% -60.78% 105.23% -21.11% -89.48% -
  Horiz. % 4.87% 3.37% 6.68% 17.03% 8.30% 10.52% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 133.48 122.77 105.95 91.50 87.63 139.25 119.62 1.84%
  YoY % 8.72% 15.88% 15.79% 4.42% -37.07% 16.41% -
  Horiz. % 111.59% 102.63% 88.57% 76.49% 73.26% 116.41% 100.00%
EPS 35.08 24.20 45.69 121.73 56.46 60.42 563.62 -37.02%
  YoY % 44.96% -47.03% -62.47% 115.60% -6.55% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
DPS 8.00 7.00 10.00 70.00 5.00 67.00 5.00 8.14%
  YoY % 14.29% -30.00% -85.71% 1,300.00% -92.54% 1,240.00% -
  Horiz. % 160.00% 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00%
NAPS 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 4.13%
  YoY % 0.25% 4.91% -4.36% 5.11% 18.35% 1.91% -
  Horiz. % 127.52% 127.21% 121.25% 126.78% 120.62% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.23 102.31 88.29 76.25 73.03 116.04 99.69 1.84%
  YoY % 8.72% 15.88% 15.79% 4.41% -37.06% 16.40% -
  Horiz. % 111.58% 102.63% 88.56% 76.49% 73.26% 116.40% 100.00%
EPS 29.23 20.17 38.08 101.44 47.05 50.35 469.68 -37.02%
  YoY % 44.92% -47.03% -62.46% 115.60% -6.55% -89.28% -
  Horiz. % 6.22% 4.29% 8.11% 21.60% 10.02% 10.72% 100.00%
DPS 6.67 5.83 8.33 58.33 4.17 55.83 4.17 8.14%
  YoY % 14.41% -30.01% -85.72% 1,298.80% -92.53% 1,238.85% -
  Horiz. % 159.95% 139.81% 199.76% 1,398.80% 100.00% 1,338.85% 100.00%
NAPS 9.9995 9.9750 9.5085 9.9416 9.4588 7.9910 7.8416 4.13%
  YoY % 0.25% 4.91% -4.36% 5.10% 18.37% 1.91% -
  Horiz. % 127.52% 127.21% 121.26% 126.78% 120.62% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 -
P/RPS 10.61 13.02 16.25 17.46 13.24 7.76 6.35 8.92%
  YoY % -18.51% -19.88% -6.93% 31.87% 70.62% 22.20% -
  Horiz. % 167.09% 205.04% 255.91% 274.96% 208.50% 122.20% 100.00%
P/EPS 40.37 66.03 37.69 13.13 20.55 17.87 1.35 76.09%
  YoY % -38.86% 75.19% 187.05% -36.11% 15.00% 1,223.70% -
  Horiz. % 2,990.37% 4,891.11% 2,791.85% 972.59% 1,522.22% 1,323.70% 100.00%
EY 2.48 1.51 2.65 7.62 4.87 5.59 74.16 -43.21%
  YoY % 64.24% -43.02% -65.22% 56.47% -12.88% -92.46% -
  Horiz. % 3.34% 2.04% 3.57% 10.28% 6.57% 7.54% 100.00%
DY 0.56 0.44 0.58 4.38 0.43 6.20 0.66 -2.70%
  YoY % 27.27% -24.14% -86.76% 918.60% -93.06% 839.39% -
  Horiz. % 84.85% 66.67% 87.88% 663.64% 65.15% 939.39% 100.00%
P/NAPS 1.18 1.34 1.51 1.34 1.02 1.13 0.81 6.47%
  YoY % -11.94% -11.26% 12.69% 31.37% -9.73% 39.51% -
  Horiz. % 145.68% 165.43% 186.42% 165.43% 125.93% 139.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 -
P/RPS 10.56 11.39 16.23 18.47 17.46 6.32 5.73 10.72%
  YoY % -7.29% -29.82% -12.13% 5.78% 176.27% 10.30% -
  Horiz. % 184.29% 198.78% 283.25% 322.34% 304.71% 110.30% 100.00%
P/EPS 40.20 57.76 37.65 13.88 27.10 14.56 1.22 78.96%
  YoY % -30.40% 53.41% 171.25% -48.78% 86.13% 1,093.44% -
  Horiz. % 3,295.08% 4,734.43% 3,086.07% 1,137.70% 2,221.31% 1,193.44% 100.00%
EY 2.49 1.73 2.66 7.20 3.69 6.87 82.28 -44.15%
  YoY % 43.93% -34.96% -63.06% 95.12% -46.29% -91.65% -
  Horiz. % 3.03% 2.10% 3.23% 8.75% 4.48% 8.35% 100.00%
DY 0.57 0.50 0.58 4.14 0.33 7.61 0.73 -4.04%
  YoY % 14.00% -13.79% -85.99% 1,154.55% -95.66% 942.47% -
  Horiz. % 78.08% 68.49% 79.45% 567.12% 45.21% 1,042.47% 100.00%
P/NAPS 1.18 1.17 1.51 1.42 1.35 0.92 0.73 8.32%
  YoY % 0.85% -22.52% 6.34% 5.19% 46.74% 26.03% -
  Horiz. % 161.64% 160.27% 206.85% 194.52% 184.93% 126.03% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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