Highlights

[PPB] YoY Quarter Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -71.76%    YoY -     -20.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 818,489 758,475 676,242 581,092 543,725 841,836 729,364 1.94%
  YoY % 7.91% 12.16% 16.37% 6.87% -35.41% 15.42% -
  Horiz. % 112.22% 103.99% 92.72% 79.67% 74.55% 115.42% 100.00%
PBT 198,852 123,902 294,650 325,903 361,669 358,144 106,093 11.03%
  YoY % 60.49% -57.95% -9.59% -9.89% 0.98% 237.58% -
  Horiz. % 187.43% 116.79% 277.73% 307.19% 340.90% 337.58% 100.00%
Tax -13,849 -8,334 -7,284 -6,809 43,444 -21,867 6,417,735 -
  YoY % -66.17% -14.42% -6.98% -115.67% 298.67% -100.34% -
  Horiz. % -0.22% -0.13% -0.11% -0.11% 0.68% -0.34% 100.00%
NP 185,003 115,568 287,366 319,094 405,113 336,277 6,523,828 -44.75%
  YoY % 60.08% -59.78% -9.94% -21.23% 20.47% -94.85% -
  Horiz. % 2.84% 1.77% 4.40% 4.89% 6.21% 5.15% 100.00%
NP to SH 179,480 108,419 276,433 317,746 397,532 333,123 6,513,260 -45.01%
  YoY % 65.54% -60.78% -13.00% -20.07% 19.33% -94.89% -
  Horiz. % 2.76% 1.66% 4.24% 4.88% 6.10% 5.11% 100.00%
Tax Rate 6.96 % 6.73 % 2.47 % 2.09 % -12.01 % 6.11 % -6,049.16 % -
  YoY % 3.42% 172.47% 18.18% 117.40% -296.56% 100.10% -
  Horiz. % -0.12% -0.11% -0.04% -0.03% 0.20% -0.10% 100.00%
Total Cost 633,486 642,907 388,876 261,998 138,612 505,559 -5,794,464 -
  YoY % -1.47% 65.32% 48.43% 89.02% -72.58% 108.72% -
  Horiz. % -10.93% -11.10% -6.71% -4.52% -2.39% -8.72% 100.00%
Net Worth 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4.13%
  YoY % 0.26% 0.42% -0.09% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.21% 126.67% 126.79% 120.63% 101.91% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 94,851 82,984 123,849 829,933 59,280 794,279 59,275 8.14%
  YoY % 14.30% -33.00% -85.08% 1,300.02% -92.54% 1,239.99% -
  Horiz. % 160.02% 140.00% 208.94% 1,400.14% 100.01% 1,339.99% 100.00%
Div Payout % 52.85 % 76.54 % 44.80 % 261.19 % 14.91 % 238.43 % 0.91 % 96.67%
  YoY % -30.95% 70.85% -82.85% 1,651.78% -93.75% 26,101.10% -
  Horiz. % 5,807.69% 8,410.99% 4,923.08% 28,702.20% 1,638.46% 26,201.10% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 11,155,562 4.13%
  YoY % 0.26% 0.42% -0.09% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.21% 126.67% 126.79% 120.63% 101.91% 100.00%
NOSH 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 1,185,491 1,185,500 0.00%
  YoY % 0.01% -4.28% 4.46% 0.00% 0.01% -0.00% -
  Horiz. % 100.01% 100.00% 104.47% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.60 % 15.24 % 42.49 % 54.91 % 74.51 % 39.95 % 894.45 % -45.80%
  YoY % 48.29% -64.13% -22.62% -26.31% 86.51% -95.53% -
  Horiz. % 2.53% 1.70% 4.75% 6.14% 8.33% 4.47% 100.00%
ROE 1.26 % 0.76 % 1.96 % 2.25 % 2.95 % 2.93 % 58.39 % -47.21%
  YoY % 65.79% -61.22% -12.89% -23.73% 0.68% -94.98% -
  Horiz. % 2.16% 1.30% 3.36% 3.85% 5.05% 5.02% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.03 63.98 54.60 49.01 45.86 71.01 61.52 1.94%
  YoY % 7.89% 17.18% 11.41% 6.87% -35.42% 15.43% -
  Horiz. % 112.21% 104.00% 88.75% 79.67% 74.54% 115.43% 100.00%
EPS 15.14 9.15 22.32 26.80 33.53 28.10 549.41 -45.01%
  YoY % 65.46% -59.01% -16.72% -20.07% 19.32% -94.89% -
  Horiz. % 2.76% 1.67% 4.06% 4.88% 6.10% 5.11% 100.00%
DPS 8.00 7.00 10.00 70.00 5.00 67.00 5.00 8.14%
  YoY % 14.29% -30.00% -85.71% 1,300.00% -92.54% 1,240.00% -
  Horiz. % 160.00% 140.00% 200.00% 1,400.00% 100.00% 1,340.00% 100.00%
NAPS 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 9.4100 4.13%
  YoY % 0.25% 4.91% -4.36% 5.11% 18.35% 1.91% -
  Horiz. % 127.52% 127.21% 121.25% 126.78% 120.62% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.53 53.32 47.54 40.85 38.22 59.18 51.27 1.94%
  YoY % 7.90% 12.16% 16.38% 6.88% -35.42% 15.43% -
  Horiz. % 112.21% 104.00% 92.72% 79.68% 74.55% 115.43% 100.00%
EPS 12.62 7.62 19.43 22.34 27.94 23.42 457.84 -45.01%
  YoY % 65.62% -60.78% -13.03% -20.04% 19.30% -94.88% -
  Horiz. % 2.76% 1.66% 4.24% 4.88% 6.10% 5.12% 100.00%
DPS 6.67 5.83 8.71 58.34 4.17 55.83 4.17 8.14%
  YoY % 14.41% -33.07% -85.07% 1,299.04% -92.53% 1,238.85% -
  Horiz. % 159.95% 139.81% 208.87% 1,399.04% 100.00% 1,338.85% 100.00%
NAPS 10.0012 9.9750 9.9334 9.9427 9.4591 7.9916 7.8417 4.13%
  YoY % 0.26% 0.42% -0.09% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.20% 126.67% 126.79% 120.63% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 -
P/RPS 20.51 24.98 31.54 32.60 25.29 15.21 12.35 8.81%
  YoY % -17.89% -20.80% -3.25% 28.90% 66.27% 23.16% -
  Horiz. % 166.07% 202.27% 255.38% 263.97% 204.78% 123.16% 100.00%
P/EPS 93.54 174.73 77.15 59.63 34.60 38.43 1.38 101.79%
  YoY % -46.47% 126.48% 29.38% 72.34% -9.97% 2,684.78% -
  Horiz. % 6,778.26% 12,661.59% 5,590.58% 4,321.01% 2,507.25% 2,784.78% 100.00%
EY 1.07 0.57 1.30 1.68 2.89 2.60 72.29 -50.42%
  YoY % 87.72% -56.15% -22.62% -41.87% 11.15% -96.40% -
  Horiz. % 1.48% 0.79% 1.80% 2.32% 4.00% 3.60% 100.00%
DY 0.56 0.44 0.58 4.38 0.43 6.20 0.66 -2.70%
  YoY % 27.27% -24.14% -86.76% 918.60% -93.06% 839.39% -
  Horiz. % 84.85% 66.67% 87.88% 663.64% 65.15% 939.39% 100.00%
P/NAPS 1.18 1.34 1.51 1.34 1.02 1.13 0.81 6.47%
  YoY % -11.94% -11.26% 12.69% 31.37% -9.73% 39.51% -
  Horiz. % 145.68% 165.43% 186.42% 165.43% 125.93% 139.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 -
P/RPS 20.42 21.85 31.50 34.48 33.36 12.39 11.13 10.63%
  YoY % -6.54% -30.63% -8.64% 3.36% 169.25% 11.32% -
  Horiz. % 183.47% 196.32% 283.02% 309.79% 299.73% 111.32% 100.00%
P/EPS 93.14 152.86 77.06 63.06 45.63 31.32 1.25 105.00%
  YoY % -39.07% 98.36% 22.20% 38.20% 45.69% 2,405.60% -
  Horiz. % 7,451.20% 12,228.80% 6,164.80% 5,044.80% 3,650.40% 2,505.60% 100.00%
EY 1.07 0.65 1.30 1.59 2.19 3.19 80.21 -51.27%
  YoY % 64.62% -50.00% -18.24% -27.40% -31.35% -96.02% -
  Horiz. % 1.33% 0.81% 1.62% 1.98% 2.73% 3.98% 100.00%
DY 0.57 0.50 0.58 4.14 0.33 7.61 0.73 -4.04%
  YoY % 14.00% -13.79% -85.99% 1,154.55% -95.66% 942.47% -
  Horiz. % 78.08% 68.49% 79.45% 567.12% 45.21% 1,042.47% 100.00%
P/NAPS 1.18 1.17 1.51 1.42 1.35 0.92 0.73 8.32%
  YoY % 0.85% -22.52% 6.34% 5.19% 46.74% 26.03% -
  Horiz. % 161.64% 160.27% 206.85% 194.52% 184.93% 126.03% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers