Highlights

[PPB] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     27.80%    YoY -     25.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,017,926 2,710,539 2,274,036 2,053,769 2,488,566 2,989,442 2,590,526 2.58%
  YoY % 11.34% 19.20% 10.73% -17.47% -16.75% 15.40% -
  Horiz. % 116.50% 104.63% 87.78% 79.28% 96.06% 115.40% 100.00%
PBT 916,814 1,056,580 1,131,486 1,455,390 1,220,339 563,936 392,040 15.20%
  YoY % -13.23% -6.62% -22.26% 19.26% 116.40% 43.85% -
  Horiz. % 233.86% 269.51% 288.61% 371.24% 311.28% 143.85% 100.00%
Tax -48,617 -44,072 777,740 173,649 73,085 6,438,576 302,210 -
  YoY % -10.31% -105.67% 347.88% 137.60% -98.86% 2,030.50% -
  Horiz. % -16.09% -14.58% 257.35% 57.46% 24.18% 2,130.50% 100.00%
NP 868,197 1,012,508 1,909,226 1,629,039 1,293,424 7,002,512 694,250 3.79%
  YoY % -14.25% -46.97% 17.20% 25.95% -81.53% 908.64% -
  Horiz. % 125.06% 145.84% 275.01% 234.65% 186.31% 1,008.64% 100.00%
NP to SH 842,152 980,372 1,884,949 1,615,964 1,286,509 6,972,965 560,665 7.01%
  YoY % -14.10% -47.99% 16.65% 25.61% -81.55% 1,143.70% -
  Horiz. % 150.21% 174.86% 336.20% 288.22% 229.46% 1,243.70% 100.00%
Tax Rate 5.30 % 4.17 % -68.74 % -11.93 % -5.99 % -1,141.72 % -77.09 % -
  YoY % 27.10% 106.07% -476.19% -99.17% 99.48% -1,381.02% -
  Horiz. % -6.88% -5.41% 89.17% 15.48% 7.77% 1,481.02% 100.00%
Total Cost 2,149,729 1,698,031 364,810 424,730 1,195,142 -4,013,070 1,896,276 2.11%
  YoY % 26.60% 365.46% -14.11% -64.46% 129.78% -311.63% -
  Horiz. % 113.37% 89.55% 19.24% 22.40% 63.03% -211.63% 100.00%
Net Worth 14,273,418 14,060,028 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 20.54%
  YoY % 1.52% 5.89% -5.72% 15.12% 7.05% 145.90% -
  Horiz. % 307.12% 302.53% 285.69% 303.04% 263.25% 245.90% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 237,099 272,664 1,043,241 865,419 1,007,678 355,647 237,117 -0.00%
  YoY % -13.04% -73.86% 20.55% -14.12% 183.34% 49.99% -
  Horiz. % 99.99% 114.99% 439.97% 364.97% 424.97% 149.99% 100.00%
Div Payout % 28.15 % 27.81 % 55.35 % 53.55 % 78.33 % 5.10 % 42.29 % -6.55%
  YoY % 1.22% -49.76% 3.36% -31.64% 1,435.88% -87.94% -
  Horiz. % 66.56% 65.76% 130.88% 126.63% 185.22% 12.06% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,273,418 14,060,028 13,277,624 14,083,818 12,234,401 11,428,151 4,647,508 20.54%
  YoY % 1.52% 5.89% -5.72% 15.12% 7.05% 145.90% -
  Horiz. % 307.12% 302.53% 285.69% 303.04% 263.25% 245.90% 100.00%
NOSH 1,185,499 1,185,499 1,185,502 1,185,506 1,185,504 1,185,492 1,185,588 -0.00%
  YoY % 0.00% -0.00% -0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.77 % 37.35 % 83.96 % 79.32 % 51.97 % 234.24 % 26.80 % 1.19%
  YoY % -22.97% -55.51% 5.85% 52.63% -77.81% 774.03% -
  Horiz. % 107.35% 139.37% 313.28% 295.97% 193.92% 874.03% 100.00%
ROE 5.90 % 6.97 % 14.20 % 11.47 % 10.52 % 61.02 % 12.06 % -11.22%
  YoY % -15.35% -50.92% 23.80% 9.03% -82.76% 405.97% -
  Horiz. % 48.92% 57.79% 117.74% 95.11% 87.23% 505.97% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 254.57 228.64 191.82 173.24 209.92 252.17 218.50 2.58%
  YoY % 11.34% 19.20% 10.73% -17.47% -16.75% 15.41% -
  Horiz. % 116.51% 104.64% 87.79% 79.29% 96.07% 115.41% 100.00%
EPS 71.04 82.70 159.00 136.31 108.52 588.19 47.29 7.01%
  YoY % -14.10% -47.99% 16.65% 25.61% -81.55% 1,143.79% -
  Horiz. % 150.22% 174.88% 336.22% 288.24% 229.48% 1,243.79% 100.00%
DPS 20.00 23.00 88.00 73.00 85.00 30.00 20.00 -
  YoY % -13.04% -73.86% 20.55% -14.12% 183.33% 50.00% -
  Horiz. % 100.00% 115.00% 440.00% 365.00% 425.00% 150.00% 100.00%
NAPS 12.0400 11.8600 11.2000 11.8800 10.3200 9.6400 3.9200 20.55%
  YoY % 1.52% 5.89% -5.72% 15.12% 7.05% 145.92% -
  Horiz. % 307.14% 302.55% 285.71% 303.06% 263.27% 245.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.14 190.53 159.85 144.37 174.93 210.14 182.10 2.58%
  YoY % 11.34% 19.19% 10.72% -17.47% -16.76% 15.40% -
  Horiz. % 116.50% 104.63% 87.78% 79.28% 96.06% 115.40% 100.00%
EPS 59.20 68.91 132.50 113.59 90.43 490.16 39.41 7.01%
  YoY % -14.09% -47.99% 16.65% 25.61% -81.55% 1,143.75% -
  Horiz. % 150.22% 174.85% 336.21% 288.23% 229.46% 1,243.75% 100.00%
DPS 16.67 19.17 73.33 60.83 70.83 25.00 16.67 -
  YoY % -13.04% -73.86% 20.55% -14.12% 183.32% 49.97% -
  Horiz. % 100.00% 115.00% 439.89% 364.91% 424.90% 149.97% 100.00%
NAPS 10.0333 9.8833 9.3334 9.9001 8.6000 8.0333 3.2669 20.54%
  YoY % 1.52% 5.89% -5.72% 15.12% 7.05% 145.90% -
  Horiz. % 307.12% 302.53% 285.70% 303.04% 263.25% 245.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.6000 17.1600 17.2600 15.9600 9.3000 11.0000 5.4500 -
P/RPS 4.56 7.51 9.00 9.21 4.43 4.36 2.49 10.60%
  YoY % -39.28% -16.56% -2.28% 107.90% 1.61% 75.10% -
  Horiz. % 183.13% 301.61% 361.45% 369.88% 177.91% 175.10% 100.00%
P/EPS 16.33 20.75 10.86 11.71 8.57 1.87 11.52 5.98%
  YoY % -21.30% 91.07% -7.26% 36.64% 358.29% -83.77% -
  Horiz. % 141.75% 180.12% 94.27% 101.65% 74.39% 16.23% 100.00%
EY 6.12 4.82 9.21 8.54 11.67 53.47 8.68 -5.65%
  YoY % 26.97% -47.67% 7.85% -26.82% -78.17% 516.01% -
  Horiz. % 70.51% 55.53% 106.11% 98.39% 134.45% 616.01% 100.00%
DY 1.72 1.34 5.10 4.57 9.14 2.73 3.67 -11.86%
  YoY % 28.36% -73.73% 11.60% -50.00% 234.80% -25.61% -
  Horiz. % 46.87% 36.51% 138.96% 124.52% 249.05% 74.39% 100.00%
P/NAPS 0.96 1.45 1.54 1.34 0.90 1.14 1.39 -5.98%
  YoY % -33.79% -5.84% 14.93% 48.89% -21.05% -17.99% -
  Horiz. % 69.06% 104.32% 110.79% 96.40% 64.75% 82.01% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 -
Price 12.2200 17.2000 16.5000 16.1600 9.7000 10.8000 6.0000 -
P/RPS 4.80 7.52 8.60 9.33 4.62 4.28 2.75 9.72%
  YoY % -36.17% -12.56% -7.82% 101.95% 7.94% 55.64% -
  Horiz. % 174.55% 273.45% 312.73% 339.27% 168.00% 155.64% 100.00%
P/EPS 17.20 20.80 10.38 11.86 8.94 1.84 12.69 5.19%
  YoY % -17.31% 100.39% -12.48% 32.66% 385.87% -85.50% -
  Horiz. % 135.54% 163.91% 81.80% 93.46% 70.45% 14.50% 100.00%
EY 5.81 4.81 9.64 8.44 11.19 54.46 7.88 -4.95%
  YoY % 20.79% -50.10% 14.22% -24.58% -79.45% 591.12% -
  Horiz. % 73.73% 61.04% 122.34% 107.11% 142.01% 691.12% 100.00%
DY 1.64 1.34 5.33 4.52 8.76 2.78 3.33 -11.12%
  YoY % 22.39% -74.86% 17.92% -48.40% 215.11% -16.52% -
  Horiz. % 49.25% 40.24% 160.06% 135.74% 263.06% 83.48% 100.00%
P/NAPS 1.01 1.45 1.47 1.36 0.94 1.12 1.53 -6.68%
  YoY % -30.34% -1.36% 8.09% 44.68% -16.07% -26.80% -
  Horiz. % 66.01% 94.77% 96.08% 88.89% 61.44% 73.20% 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