Highlights

[PPB] YoY Cumulative 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 -     -85.93%    YoY -     -76.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 883,185 763,846 696,955 579,837 503,633 495,228 808,888 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 173,708 256,316 199,654 283,495 302,588 264,412 416,969 -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 -18,848 -13,882 -13,467 -10,432 825,325 7,019 -32,646 -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 154,860 242,434 186,187 273,063 1,127,913 271,431 384,323 -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 144,272 236,343 178,504 265,231 1,125,354 271,835 383,098 -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 728,325 521,412 510,768 306,774 -624,280 223,797 424,565 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 0.92 % 1.61 % 1.28 % 1.96 % 7.96 % 2.00 % 3.28 % -19.09%
  YoY % -42.86% 25.78% -34.69% -75.38% 298.00% -39.02% -
  Horiz. % 28.05% 49.09% 39.02% 59.76% 242.68% 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 74.50 64.43 58.79 48.90 42.48 41.77 68.24 1.47%
  YoY % 15.63% 9.59% 20.22% 15.11% 1.70% -38.79% -
  Horiz. % 109.17% 94.42% 86.15% 71.66% 62.25% 61.21% 100.00%
EPS 12.17 19.94 15.06 22.37 94.93 22.93 32.32 -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 62.08 53.69 48.99 40.76 35.40 34.81 56.86 1.47%
  YoY % 15.63% 9.59% 20.19% 15.14% 1.69% -38.78% -
  Horiz. % 109.18% 94.42% 86.16% 71.68% 62.26% 61.22% 100.00%
EPS 10.14 16.61 12.55 18.64 79.11 19.11 26.93 -15.02%
  YoY % -38.95% 32.35% -32.67% -76.44% 313.97% -29.04% -
  Horiz. % 37.65% 61.68% 46.60% 69.22% 293.76% 70.96% 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 22.31 19.62 28.75 34.80 42.37 23.46 14.95 6.90%
  YoY % 13.71% -31.76% -17.39% -17.87% 80.61% 56.92% -
  Horiz. % 149.23% 131.24% 192.31% 232.78% 283.41% 156.92% 100.00%
P/EPS 136.57 63.40 112.24 76.08 18.96 42.74 31.56 27.64%
  YoY % 115.41% -43.51% 47.53% 301.27% -55.64% 35.42% -
  Horiz. % 432.73% 200.89% 355.64% 241.06% 60.08% 135.42% 100.00%
EY 0.73 1.58 0.89 1.31 5.27 2.34 3.17 -21.70%
  YoY % -53.80% 77.53% -32.06% -75.14% 125.21% -26.18% -
  Horiz. % 23.03% 49.84% 28.08% 41.32% 166.25% 73.82% 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 21.83 21.26 26.71 35.58 38.13 26.33 16.12 5.18%
  YoY % 2.68% -20.40% -24.93% -6.69% 44.82% 63.34% -
  Horiz. % 135.42% 131.89% 165.69% 220.72% 236.54% 163.34% 100.00%
P/EPS 133.61 68.72 104.27 77.78 17.07 47.97 34.03 25.59%
  YoY % 94.43% -34.09% 34.06% 355.65% -64.42% 40.96% -
  Horiz. % 392.62% 201.94% 306.41% 228.56% 50.16% 140.96% 100.00%
EY 0.75 1.46 0.96 1.29 5.86 2.08 2.94 -20.35%
  YoY % -48.63% 52.08% -25.58% -77.99% 181.73% -29.25% -
  Horiz. % 25.51% 49.66% 32.65% 43.88% 199.32% 70.75% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

171  274  535  1483 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 XDL 0.065-0.005 
 PARKSON 0.145+0.02 
 KNM 0.205-0.005 
 JAKS-WC 0.29+0.195 
 JAKS 0.59+0.005 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.1050.00 

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