Highlights

[PPB] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     104.22%    YoY -     -62.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,839,829 1,582,335 1,455,430 1,256,079 1,084,725 1,038,953 1,650,724 1.82%
  YoY % 16.27% 8.72% 15.87% 15.80% 4.41% -37.06% -
  Horiz. % 111.46% 95.86% 88.17% 76.09% 65.71% 62.94% 100.00%
PBT 365,951 455,168 323,556 578,145 628,491 626,081 775,113 -11.75%
  YoY % -19.60% 40.68% -44.04% -8.01% 0.38% -19.23% -
  Horiz. % 47.21% 58.72% 41.74% 74.59% 81.08% 80.77% 100.00%
Tax -40,440 -27,731 -21,801 -17,716 818,516 50,463 -54,513 -4.85%
  YoY % -45.83% -27.20% -23.06% -102.16% 1,522.01% 192.57% -
  Horiz. % 74.18% 50.87% 39.99% 32.50% -1,501.51% -92.57% 100.00%
NP 325,511 427,437 301,755 560,429 1,447,007 676,544 720,600 -12.40%
  YoY % -23.85% 41.65% -46.16% -61.27% 113.88% -6.11% -
  Horiz. % 45.17% 59.32% 41.88% 77.77% 200.81% 93.89% 100.00%
NP to SH 310,647 415,823 286,923 541,664 1,443,100 669,367 716,221 -12.99%
  YoY % -25.29% 44.92% -47.03% -62.47% 115.59% -6.54% -
  Horiz. % 43.37% 58.06% 40.06% 75.63% 201.49% 93.46% 100.00%
Tax Rate 11.05 % 6.09 % 6.74 % 3.06 % -130.24 % -8.06 % 7.03 % 7.83%
  YoY % 81.44% -9.64% 120.26% 102.35% -1,515.88% -214.65% -
  Horiz. % 157.18% 86.63% 95.87% 43.53% -1,852.63% -114.65% 100.00%
Total Cost 1,514,318 1,154,898 1,153,675 695,650 -362,282 362,409 930,124 8.46%
  YoY % 31.12% 0.11% 65.84% 292.02% -199.96% -61.04% -
  Horiz. % 162.81% 124.17% 124.03% 74.79% -38.95% 38.96% 100.00%
Net Worth 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 82,984 94,835 82,984 118,551 829,844 59,277 794,220 -31.36%
  YoY % -12.50% 14.28% -30.00% -85.71% 1,299.92% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.49% 7.46% 100.00%
Div Payout % 26.71 % 22.81 % 28.92 % 21.89 % 57.50 % 8.86 % 110.89 % -21.11%
  YoY % 17.10% -21.13% 32.12% -61.93% 548.98% -92.01% -
  Horiz. % 24.09% 20.57% 26.08% 19.74% 51.85% 7.99% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 11,368,023 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
NOSH 1,185,499 1,185,438 1,185,499 1,185,519 1,185,492 1,185,559 1,185,403 0.00%
  YoY % 0.01% -0.01% -0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.01% 100.00% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.69 % 27.01 % 20.73 % 44.62 % 133.40 % 65.12 % 43.65 % -13.97%
  YoY % -34.51% 30.29% -53.54% -66.55% 104.85% 49.19% -
  Horiz. % 40.53% 61.88% 47.49% 102.22% 305.61% 149.19% 100.00%
ROE 2.01 % 2.92 % 2.02 % 4.00 % 10.20 % 4.97 % 6.30 % -17.33%
  YoY % -31.16% 44.55% -49.50% -60.78% 105.23% -21.11% -
  Horiz. % 31.90% 46.35% 32.06% 63.49% 161.90% 78.89% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 155.19 133.48 122.77 105.95 91.50 87.63 139.25 1.82%
  YoY % 16.26% 8.72% 15.88% 15.79% 4.42% -37.07% -
  Horiz. % 111.45% 95.86% 88.17% 76.09% 65.71% 62.93% 100.00%
EPS 26.20 35.08 24.20 45.69 121.73 56.46 60.42 -12.99%
  YoY % -25.31% 44.96% -47.03% -62.47% 115.60% -6.55% -
  Horiz. % 43.36% 58.06% 40.05% 75.62% 201.47% 93.45% 100.00%
DPS 7.00 8.00 7.00 10.00 70.00 5.00 67.00 -31.36%
  YoY % -12.50% 14.29% -30.00% -85.71% 1,300.00% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.48% 7.46% 100.00%
NAPS 13.0400 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.11% 18.35% -
  Horiz. % 135.97% 125.13% 124.82% 118.98% 124.40% 118.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 129.33 111.23 102.31 88.29 76.25 73.03 116.04 1.82%
  YoY % 16.27% 8.72% 15.88% 15.79% 4.41% -37.06% -
  Horiz. % 111.45% 95.85% 88.17% 76.09% 65.71% 62.94% 100.00%
EPS 21.84 29.23 20.17 38.08 101.44 47.05 50.35 -12.99%
  YoY % -25.28% 44.92% -47.03% -62.46% 115.60% -6.55% -
  Horiz. % 43.38% 58.05% 40.06% 75.63% 201.47% 93.45% 100.00%
DPS 5.83 6.67 5.83 8.33 58.33 4.17 55.83 -31.37%
  YoY % -12.59% 14.41% -30.01% -85.72% 1,298.80% -92.53% -
  Horiz. % 10.44% 11.95% 10.44% 14.92% 104.48% 7.47% 100.00%
NAPS 10.8667 9.9995 9.9750 9.5085 9.9416 9.4588 7.9910 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.10% 18.37% -
  Horiz. % 135.99% 125.13% 124.83% 118.99% 124.41% 118.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 -
P/RPS 9.76 10.61 13.02 16.25 17.46 13.24 7.76 3.89%
  YoY % -8.01% -18.51% -19.88% -6.93% 31.87% 70.62% -
  Horiz. % 125.77% 136.73% 167.78% 209.41% 225.00% 170.62% 100.00%
P/EPS 57.78 40.37 66.03 37.69 13.13 20.55 17.87 21.59%
  YoY % 43.13% -38.86% 75.19% 187.05% -36.11% 15.00% -
  Horiz. % 323.34% 225.91% 369.50% 210.91% 73.48% 115.00% 100.00%
EY 1.73 2.48 1.51 2.65 7.62 4.87 5.59 -17.75%
  YoY % -30.24% 64.24% -43.02% -65.22% 56.47% -12.88% -
  Horiz. % 30.95% 44.36% 27.01% 47.41% 136.31% 87.12% 100.00%
DY 0.46 0.56 0.44 0.58 4.38 0.43 6.20 -35.16%
  YoY % -17.86% 27.27% -24.14% -86.76% 918.60% -93.06% -
  Horiz. % 7.42% 9.03% 7.10% 9.35% 70.65% 6.94% 100.00%
P/NAPS 1.16 1.18 1.34 1.51 1.34 1.02 1.13 0.44%
  YoY % -1.69% -11.94% -11.26% 12.69% 31.37% -9.73% -
  Horiz. % 102.65% 104.42% 118.58% 133.63% 118.58% 90.27% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 -
Price 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 -
P/RPS 9.54 10.56 11.39 16.23 18.47 17.46 6.32 7.10%
  YoY % -9.66% -7.29% -29.82% -12.13% 5.78% 176.27% -
  Horiz. % 150.95% 167.09% 180.22% 256.80% 292.25% 276.27% 100.00%
P/EPS 56.48 40.20 57.76 37.65 13.88 27.10 14.56 25.34%
  YoY % 40.50% -30.40% 53.41% 171.25% -48.78% 86.13% -
  Horiz. % 387.91% 276.10% 396.70% 258.59% 95.33% 186.13% 100.00%
EY 1.77 2.49 1.73 2.66 7.20 3.69 6.87 -20.22%
  YoY % -28.92% 43.93% -34.96% -63.06% 95.12% -46.29% -
  Horiz. % 25.76% 36.24% 25.18% 38.72% 104.80% 53.71% 100.00%
DY 0.47 0.57 0.50 0.58 4.14 0.33 7.61 -37.12%
  YoY % -17.54% 14.00% -13.79% -85.99% 1,154.55% -95.66% -
  Horiz. % 6.18% 7.49% 6.57% 7.62% 54.40% 4.34% 100.00%
P/NAPS 1.13 1.18 1.17 1.51 1.42 1.35 0.92 3.48%
  YoY % -4.24% 0.85% -22.52% 6.34% 5.19% 46.74% -
  Horiz. % 122.83% 128.26% 127.17% 164.13% 154.35% 146.74% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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