Highlights

[PPB] YoY Quarter Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     46.24%    YoY -     19.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 758,475 676,242 581,092 543,725 841,836 729,364 614,446 3.57%
  YoY % 12.16% 16.37% 6.87% -35.41% 15.42% 18.70% -
  Horiz. % 123.44% 110.06% 94.57% 88.49% 137.01% 118.70% 100.00%
PBT 123,902 294,650 325,903 361,669 358,144 106,093 147,155 -2.82%
  YoY % -57.95% -9.59% -9.89% 0.98% 237.58% -27.90% -
  Horiz. % 84.20% 200.23% 221.47% 245.77% 243.38% 72.10% 100.00%
Tax -8,334 -7,284 -6,809 43,444 -21,867 6,417,735 66,458 -
  YoY % -14.42% -6.98% -115.67% 298.67% -100.34% 9,556.83% -
  Horiz. % -12.54% -10.96% -10.25% 65.37% -32.90% 9,656.83% 100.00%
NP 115,568 287,366 319,094 405,113 336,277 6,523,828 213,613 -9.72%
  YoY % -59.78% -9.94% -21.23% 20.47% -94.85% 2,954.04% -
  Horiz. % 54.10% 134.53% 149.38% 189.65% 157.42% 3,054.04% 100.00%
NP to SH 108,419 276,433 317,746 397,532 333,123 6,513,260 155,338 -5.81%
  YoY % -60.78% -13.00% -20.07% 19.33% -94.89% 4,092.96% -
  Horiz. % 69.80% 177.96% 204.55% 255.91% 214.45% 4,192.96% 100.00%
Tax Rate 6.73 % 2.47 % 2.09 % -12.01 % 6.11 % -6,049.16 % -45.16 % -
  YoY % 172.47% 18.18% 117.40% -296.56% 100.10% -13,294.95% -
  Horiz. % -14.90% -5.47% -4.63% 26.59% -13.53% 13,394.95% 100.00%
Total Cost 642,907 388,876 261,998 138,612 505,559 -5,794,464 400,833 8.18%
  YoY % 65.32% 48.43% 89.02% -72.58% 108.72% -1,545.61% -
  Horiz. % 160.39% 97.02% 65.36% 34.58% 126.13% -1,445.61% 100.00%
Net Worth 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 21.65%
  YoY % 0.42% -0.09% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.52% 323.17% 323.47% 307.74% 260.00% 255.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 82,984 123,849 829,933 59,280 794,279 59,275 59,289 5.76%
  YoY % -33.00% -85.08% 1,300.02% -92.54% 1,239.99% -0.02% -
  Horiz. % 139.97% 208.89% 1,399.80% 99.98% 1,339.67% 99.98% 100.00%
Div Payout % 76.54 % 44.80 % 261.19 % 14.91 % 238.43 % 0.91 % 38.17 % 12.28%
  YoY % 70.85% -82.85% 1,651.78% -93.75% 26,101.10% -97.62% -
  Horiz. % 200.52% 117.37% 684.28% 39.06% 624.65% 2.38% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 21.65%
  YoY % 0.42% -0.09% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.52% 323.17% 323.47% 307.74% 260.00% 255.12% 100.00%
NOSH 1,185,499 1,238,499 1,185,619 1,185,600 1,185,491 1,185,500 1,185,786 -0.00%
  YoY % -4.28% 4.46% 0.00% 0.01% -0.00% -0.02% -
  Horiz. % 99.98% 104.45% 99.99% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.24 % 42.49 % 54.91 % 74.51 % 39.95 % 894.45 % 34.77 % -12.83%
  YoY % -64.13% -22.62% -26.31% 86.51% -95.53% 2,472.48% -
  Horiz. % 43.83% 122.20% 157.92% 214.29% 114.90% 2,572.48% 100.00%
ROE 0.76 % 1.96 % 2.25 % 2.95 % 2.93 % 58.39 % 3.55 % -22.64%
  YoY % -61.22% -12.89% -23.73% 0.68% -94.98% 1,544.79% -
  Horiz. % 21.41% 55.21% 63.38% 83.10% 82.54% 1,644.79% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 63.98 54.60 49.01 45.86 71.01 61.52 51.82 3.57%
  YoY % 17.18% 11.41% 6.87% -35.42% 15.43% 18.72% -
  Horiz. % 123.47% 105.36% 94.58% 88.50% 137.03% 118.72% 100.00%
EPS 9.15 22.32 26.80 33.53 28.10 549.41 13.10 -5.80%
  YoY % -59.01% -16.72% -20.07% 19.32% -94.89% 4,093.97% -
  Horiz. % 69.85% 170.38% 204.58% 255.95% 214.50% 4,193.97% 100.00%
DPS 7.00 10.00 70.00 5.00 67.00 5.00 5.00 5.76%
  YoY % -30.00% -85.71% 1,300.00% -92.54% 1,240.00% 0.00% -
  Horiz. % 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00% 100.00%
NAPS 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 3.6876 21.66%
  YoY % 4.91% -4.36% 5.11% 18.35% 1.91% 155.18% -
  Horiz. % 324.60% 309.42% 323.52% 307.79% 260.06% 255.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.32 47.54 40.85 38.22 59.18 51.27 43.19 3.57%
  YoY % 12.16% 16.38% 6.88% -35.42% 15.43% 18.71% -
  Horiz. % 123.45% 110.07% 94.58% 88.49% 137.02% 118.71% 100.00%
EPS 7.62 19.43 22.34 27.94 23.42 457.84 10.92 -5.82%
  YoY % -60.78% -13.03% -20.04% 19.30% -94.88% 4,092.67% -
  Horiz. % 69.78% 177.93% 204.58% 255.86% 214.47% 4,192.67% 100.00%
DPS 5.83 8.71 58.34 4.17 55.83 4.17 4.17 5.74%
  YoY % -33.07% -85.07% 1,299.04% -92.53% 1,238.85% 0.00% -
  Horiz. % 139.81% 208.87% 1,399.04% 100.00% 1,338.85% 100.00% 100.00%
NAPS 9.9750 9.9334 9.9427 9.4591 7.9916 7.8417 3.0737 21.66%
  YoY % 0.42% -0.09% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.53% 323.17% 323.48% 307.74% 260.00% 255.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 4.0000 -
P/RPS 24.98 31.54 32.60 25.29 15.21 12.35 7.72 21.60%
  YoY % -20.80% -3.25% 28.90% 66.27% 23.16% 59.97% -
  Horiz. % 323.58% 408.55% 422.28% 327.59% 197.02% 159.97% 100.00%
P/EPS 174.73 77.15 59.63 34.60 38.43 1.38 30.53 33.71%
  YoY % 126.48% 29.38% 72.34% -9.97% 2,684.78% -95.48% -
  Horiz. % 572.32% 252.70% 195.32% 113.33% 125.88% 4.52% 100.00%
EY 0.57 1.30 1.68 2.89 2.60 72.29 3.28 -25.28%
  YoY % -56.15% -22.62% -41.87% 11.15% -96.40% 2,103.96% -
  Horiz. % 17.38% 39.63% 51.22% 88.11% 79.27% 2,203.96% 100.00%
DY 0.44 0.58 4.38 0.43 6.20 0.66 1.25 -15.96%
  YoY % -24.14% -86.76% 918.60% -93.06% 839.39% -47.20% -
  Horiz. % 35.20% 46.40% 350.40% 34.40% 496.00% 52.80% 100.00%
P/NAPS 1.34 1.51 1.34 1.02 1.13 0.81 1.08 3.66%
  YoY % -11.26% 12.69% 31.37% -9.73% 39.51% -25.00% -
  Horiz. % 124.07% 139.81% 124.07% 94.44% 104.63% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 -
Price 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 4.6800 -
P/RPS 21.85 31.50 34.48 33.36 12.39 11.13 9.03 15.85%
  YoY % -30.63% -8.64% 3.36% 169.25% 11.32% 23.26% -
  Horiz. % 241.97% 348.84% 381.84% 369.44% 137.21% 123.26% 100.00%
P/EPS 152.86 77.06 63.06 45.63 31.32 1.25 35.73 27.38%
  YoY % 98.36% 22.20% 38.20% 45.69% 2,405.60% -96.50% -
  Horiz. % 427.82% 215.67% 176.49% 127.71% 87.66% 3.50% 100.00%
EY 0.65 1.30 1.59 2.19 3.19 80.21 2.80 -21.59%
  YoY % -50.00% -18.24% -27.40% -31.35% -96.02% 2,764.64% -
  Horiz. % 23.21% 46.43% 56.79% 78.21% 113.93% 2,864.64% 100.00%
DY 0.50 0.58 4.14 0.33 7.61 0.73 1.07 -11.90%
  YoY % -13.79% -85.99% 1,154.55% -95.66% 942.47% -31.78% -
  Horiz. % 46.73% 54.21% 386.92% 30.84% 711.21% 68.22% 100.00%
P/NAPS 1.17 1.51 1.42 1.35 0.92 0.73 1.27 -1.36%
  YoY % -22.52% 6.34% 5.19% 46.74% 26.03% -42.52% -
  Horiz. % 92.13% 118.90% 111.81% 106.30% 72.44% 57.48% 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
 
 

529  557  546  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS