Highlights

[PPB] YoY Quarter Result on 2008-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -13.04%    YoY -     -94.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 676,242 581,092 543,725 841,836 729,364 614,446 2,732,364 -20.75%
  YoY % 16.37% 6.87% -35.41% 15.42% 18.70% -77.51% -
  Horiz. % 24.75% 21.27% 19.90% 30.81% 26.69% 22.49% 100.00%
PBT 294,650 325,903 361,669 358,144 106,093 147,155 155,899 11.19%
  YoY % -9.59% -9.89% 0.98% 237.58% -27.90% -5.61% -
  Horiz. % 189.00% 209.05% 231.99% 229.73% 68.05% 94.39% 100.00%
Tax -7,284 -6,809 43,444 -21,867 6,417,735 66,458 -38,982 -24.38%
  YoY % -6.98% -115.67% 298.67% -100.34% 9,556.83% 270.48% -
  Horiz. % 18.69% 17.47% -111.45% 56.10% -16,463.33% -170.48% 100.00%
NP 287,366 319,094 405,113 336,277 6,523,828 213,613 116,917 16.16%
  YoY % -9.94% -21.23% 20.47% -94.85% 2,954.04% 82.70% -
  Horiz. % 245.79% 272.92% 346.50% 287.62% 5,579.88% 182.70% 100.00%
NP to SH 276,433 317,746 397,532 333,123 6,513,260 155,338 101,640 18.14%
  YoY % -13.00% -20.07% 19.33% -94.89% 4,092.96% 52.83% -
  Horiz. % 271.97% 312.62% 391.12% 327.75% 6,408.17% 152.83% 100.00%
Tax Rate 2.47 % 2.09 % -12.01 % 6.11 % -6,049.16 % -45.16 % 25.00 % -32.00%
  YoY % 18.18% 117.40% -296.56% 100.10% -13,294.95% -280.64% -
  Horiz. % 9.88% 8.36% -48.04% 24.44% -24,196.64% -180.64% 100.00%
Total Cost 388,876 261,998 138,612 505,559 -5,794,464 400,833 2,615,447 -27.20%
  YoY % 48.43% 89.02% -72.58% 108.72% -1,545.61% -84.67% -
  Horiz. % 14.87% 10.02% 5.30% 19.33% -221.55% 15.33% 100.00%
Net Worth 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 4,020,532 23.29%
  YoY % -0.09% 5.11% 18.36% 1.91% 155.12% 8.76% -
  Horiz. % 351.48% 351.81% 334.70% 282.77% 277.46% 108.76% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 123,849 829,933 59,280 794,279 59,275 59,289 59,299 13.05%
  YoY % -85.08% 1,300.02% -92.54% 1,239.99% -0.02% -0.02% -
  Horiz. % 208.85% 1,399.55% 99.97% 1,339.43% 99.96% 99.98% 100.00%
Div Payout % 44.80 % 261.19 % 14.91 % 238.43 % 0.91 % 38.17 % 58.34 % -4.30%
  YoY % -82.85% 1,651.78% -93.75% 26,101.10% -97.62% -34.57% -
  Horiz. % 76.79% 447.70% 25.56% 408.69% 1.56% 65.43% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 4,020,532 23.29%
  YoY % -0.09% 5.11% 18.36% 1.91% 155.12% 8.76% -
  Horiz. % 351.48% 351.81% 334.70% 282.77% 277.46% 108.76% 100.00%
NOSH 1,238,499 1,185,619 1,185,600 1,185,491 1,185,500 1,185,786 1,185,997 0.72%
  YoY % 4.46% 0.00% 0.01% -0.00% -0.02% -0.02% -
  Horiz. % 104.43% 99.97% 99.97% 99.96% 99.96% 99.98% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 42.49 % 54.91 % 74.51 % 39.95 % 894.45 % 34.77 % 4.28 % 46.58%
  YoY % -22.62% -26.31% 86.51% -95.53% 2,472.48% 712.38% -
  Horiz. % 992.76% 1,282.94% 1,740.89% 933.41% 20,898.36% 812.38% 100.00%
ROE 1.96 % 2.25 % 2.95 % 2.93 % 58.39 % 3.55 % 2.53 % -4.16%
  YoY % -12.89% -23.73% 0.68% -94.98% 1,544.79% 40.32% -
  Horiz. % 77.47% 88.93% 116.60% 115.81% 2,307.91% 140.32% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.60 49.01 45.86 71.01 61.52 51.82 230.39 -21.33%
  YoY % 11.41% 6.87% -35.42% 15.43% 18.72% -77.51% -
  Horiz. % 23.70% 21.27% 19.91% 30.82% 26.70% 22.49% 100.00%
EPS 22.32 26.80 33.53 28.10 549.41 13.10 8.57 17.29%
  YoY % -16.72% -20.07% 19.32% -94.89% 4,093.97% 52.86% -
  Horiz. % 260.44% 312.72% 391.25% 327.89% 6,410.85% 152.86% 100.00%
DPS 10.00 70.00 5.00 67.00 5.00 5.00 5.00 12.24%
  YoY % -85.71% 1,300.00% -92.54% 1,240.00% 0.00% 0.00% -
  Horiz. % 200.00% 1,400.00% 100.00% 1,340.00% 100.00% 100.00% 100.00%
NAPS 11.4100 11.9300 11.3500 9.5900 9.4100 3.6876 3.3900 22.41%
  YoY % -4.36% 5.11% 18.35% 1.91% 155.18% 8.78% -
  Horiz. % 336.58% 351.92% 334.81% 282.89% 277.58% 108.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 47.54 40.85 38.22 59.18 51.27 43.19 192.07 -20.75%
  YoY % 16.38% 6.88% -35.42% 15.43% 18.71% -77.51% -
  Horiz. % 24.75% 21.27% 19.90% 30.81% 26.69% 22.49% 100.00%
EPS 19.43 22.34 27.94 23.42 457.84 10.92 7.14 18.15%
  YoY % -13.03% -20.04% 19.30% -94.88% 4,092.67% 52.94% -
  Horiz. % 272.13% 312.89% 391.32% 328.01% 6,412.33% 152.94% 100.00%
DPS 8.71 58.34 4.17 55.83 4.17 4.17 4.17 13.05%
  YoY % -85.07% 1,299.04% -92.53% 1,238.85% 0.00% 0.00% -
  Horiz. % 208.87% 1,399.04% 100.00% 1,338.85% 100.00% 100.00% 100.00%
NAPS 9.9334 9.9427 9.4591 7.9916 7.8417 3.0737 2.8262 23.29%
  YoY % -0.09% 5.11% 18.36% 1.91% 155.12% 8.76% -
  Horiz. % 351.48% 351.80% 334.69% 282.77% 277.46% 108.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 17.2200 15.9800 11.6000 10.8000 7.6000 4.0000 3.7200 -
P/RPS 31.54 32.60 25.29 15.21 12.35 7.72 1.61 64.15%
  YoY % -3.25% 28.90% 66.27% 23.16% 59.97% 379.50% -
  Horiz. % 1,959.01% 2,024.84% 1,570.81% 944.72% 767.08% 479.50% 100.00%
P/EPS 77.15 59.63 34.60 38.43 1.38 30.53 43.41 10.05%
  YoY % 29.38% 72.34% -9.97% 2,684.78% -95.48% -29.67% -
  Horiz. % 177.72% 137.36% 79.71% 88.53% 3.18% 70.33% 100.00%
EY 1.30 1.68 2.89 2.60 72.29 3.28 2.30 -9.07%
  YoY % -22.62% -41.87% 11.15% -96.40% 2,103.96% 42.61% -
  Horiz. % 56.52% 73.04% 125.65% 113.04% 3,143.04% 142.61% 100.00%
DY 0.58 4.38 0.43 6.20 0.66 1.25 1.34 -13.02%
  YoY % -86.76% 918.60% -93.06% 839.39% -47.20% -6.72% -
  Horiz. % 43.28% 326.87% 32.09% 462.69% 49.25% 93.28% 100.00%
P/NAPS 1.51 1.34 1.02 1.13 0.81 1.08 1.10 5.42%
  YoY % 12.69% 31.37% -9.73% 39.51% -25.00% -1.82% -
  Horiz. % 137.27% 121.82% 92.73% 102.73% 73.64% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 25/08/05 -
Price 17.2000 16.9000 15.3000 8.8000 6.8500 4.6800 4.1400 -
P/RPS 31.50 34.48 33.36 12.39 11.13 9.03 1.80 61.09%
  YoY % -8.64% 3.36% 169.25% 11.32% 23.26% 401.67% -
  Horiz. % 1,750.00% 1,915.56% 1,853.33% 688.33% 618.33% 501.67% 100.00%
P/EPS 77.06 63.06 45.63 31.32 1.25 35.73 48.31 8.09%
  YoY % 22.20% 38.20% 45.69% 2,405.60% -96.50% -26.04% -
  Horiz. % 159.51% 130.53% 94.45% 64.83% 2.59% 73.96% 100.00%
EY 1.30 1.59 2.19 3.19 80.21 2.80 2.07 -7.46%
  YoY % -18.24% -27.40% -31.35% -96.02% 2,764.64% 35.27% -
  Horiz. % 62.80% 76.81% 105.80% 154.11% 3,874.88% 135.27% 100.00%
DY 0.58 4.14 0.33 7.61 0.73 1.07 1.21 -11.53%
  YoY % -85.99% 1,154.55% -95.66% 942.47% -31.78% -11.57% -
  Horiz. % 47.93% 342.15% 27.27% 628.93% 60.33% 88.43% 100.00%
P/NAPS 1.51 1.42 1.35 0.92 0.73 1.27 1.22 3.62%
  YoY % 6.34% 5.19% 46.74% 26.03% -42.52% 4.10% -
  Horiz. % 123.77% 116.39% 110.66% 75.41% 59.84% 104.10% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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