Highlights

[PPB] YoY Quarter Result on 2011-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.22%    YoY -     -13.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 956,644 818,489 758,475 676,242 581,092 543,725 841,836 2.15%
  YoY % 16.88% 7.91% 12.16% 16.37% 6.87% -35.41% -
  Horiz. % 113.64% 97.23% 90.10% 80.33% 69.03% 64.59% 100.00%
PBT 192,243 198,852 123,902 294,650 325,903 361,669 358,144 -9.85%
  YoY % -3.32% 60.49% -57.95% -9.59% -9.89% 0.98% -
  Horiz. % 53.68% 55.52% 34.60% 82.27% 91.00% 100.98% 100.00%
Tax -21,592 -13,849 -8,334 -7,284 -6,809 43,444 -21,867 -0.21%
  YoY % -55.91% -66.17% -14.42% -6.98% -115.67% 298.67% -
  Horiz. % 98.74% 63.33% 38.11% 33.31% 31.14% -198.67% 100.00%
NP 170,651 185,003 115,568 287,366 319,094 405,113 336,277 -10.69%
  YoY % -7.76% 60.08% -59.78% -9.94% -21.23% 20.47% -
  Horiz. % 50.75% 55.02% 34.37% 85.46% 94.89% 120.47% 100.00%
NP to SH 166,375 179,480 108,419 276,433 317,746 397,532 333,123 -10.92%
  YoY % -7.30% 65.54% -60.78% -13.00% -20.07% 19.33% -
  Horiz. % 49.94% 53.88% 32.55% 82.98% 95.38% 119.33% 100.00%
Tax Rate 11.23 % 6.96 % 6.73 % 2.47 % 2.09 % -12.01 % 6.11 % 10.67%
  YoY % 61.35% 3.42% 172.47% 18.18% 117.40% -296.56% -
  Horiz. % 183.80% 113.91% 110.15% 40.43% 34.21% -196.56% 100.00%
Total Cost 785,993 633,486 642,907 388,876 261,998 138,612 505,559 7.63%
  YoY % 24.07% -1.47% 65.32% 48.43% 89.02% -72.58% -
  Horiz. % 155.47% 125.30% 127.17% 76.92% 51.82% 27.42% 100.00%
Net Worth 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 5.25%
  YoY % 8.65% 0.26% 0.42% -0.09% 5.11% 18.36% -
  Horiz. % 135.98% 125.15% 124.82% 124.30% 124.41% 118.36% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 82,984 94,851 82,984 123,849 829,933 59,280 794,279 -31.36%
  YoY % -12.51% 14.30% -33.00% -85.08% 1,300.02% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 15.59% 104.49% 7.46% 100.00%
Div Payout % 49.88 % 52.85 % 76.54 % 44.80 % 261.19 % 14.91 % 238.43 % -22.94%
  YoY % -5.62% -30.95% 70.85% -82.85% 1,651.78% -93.75% -
  Horiz. % 20.92% 22.17% 32.10% 18.79% 109.55% 6.25% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 11,368,859 5.25%
  YoY % 8.65% 0.26% 0.42% -0.09% 5.11% 18.36% -
  Horiz. % 135.98% 125.15% 124.82% 124.30% 124.41% 118.36% 100.00%
NOSH 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 1,185,491 0.00%
  YoY % -0.01% 0.01% -4.28% 4.46% 0.00% 0.01% -
  Horiz. % 100.00% 100.01% 100.00% 104.47% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.84 % 22.60 % 15.24 % 42.49 % 54.91 % 74.51 % 39.95 % -12.57%
  YoY % -21.06% 48.29% -64.13% -22.62% -26.31% 86.51% -
  Horiz. % 44.66% 56.57% 38.15% 106.36% 137.45% 186.51% 100.00%
ROE 1.08 % 1.26 % 0.76 % 1.96 % 2.25 % 2.95 % 2.93 % -15.32%
  YoY % -14.29% 65.79% -61.22% -12.89% -23.73% 0.68% -
  Horiz. % 36.86% 43.00% 25.94% 66.89% 76.79% 100.68% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 80.70 69.03 63.98 54.60 49.01 45.86 71.01 2.15%
  YoY % 16.91% 7.89% 17.18% 11.41% 6.87% -35.42% -
  Horiz. % 113.65% 97.21% 90.10% 76.89% 69.02% 64.58% 100.00%
EPS 14.03 15.14 9.15 22.32 26.80 33.53 28.10 -10.93%
  YoY % -7.33% 65.46% -59.01% -16.72% -20.07% 19.32% -
  Horiz. % 49.93% 53.88% 32.56% 79.43% 95.37% 119.32% 100.00%
DPS 7.00 8.00 7.00 10.00 70.00 5.00 67.00 -31.36%
  YoY % -12.50% 14.29% -30.00% -85.71% 1,300.00% -92.54% -
  Horiz. % 10.45% 11.94% 10.45% 14.93% 104.48% 7.46% 100.00%
NAPS 13.0400 12.0000 11.9700 11.4100 11.9300 11.3500 9.5900 5.25%
  YoY % 8.67% 0.25% 4.91% -4.36% 5.11% 18.35% -
  Horiz. % 135.97% 125.13% 124.82% 118.98% 124.40% 118.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 67.25 57.53 53.32 47.54 40.85 38.22 59.18 2.15%
  YoY % 16.90% 7.90% 12.16% 16.38% 6.88% -35.42% -
  Horiz. % 113.64% 97.21% 90.10% 80.33% 69.03% 64.58% 100.00%
EPS 11.70 12.62 7.62 19.43 22.34 27.94 23.42 -10.92%
  YoY % -7.29% 65.62% -60.78% -13.03% -20.04% 19.30% -
  Horiz. % 49.96% 53.89% 32.54% 82.96% 95.39% 119.30% 100.00%
DPS 5.83 6.67 5.83 8.71 58.34 4.17 55.83 -31.37%
  YoY % -12.59% 14.41% -33.07% -85.07% 1,299.04% -92.53% -
  Horiz. % 10.44% 11.95% 10.44% 15.60% 104.50% 7.47% 100.00%
NAPS 10.8667 10.0012 9.9750 9.9334 9.9427 9.4591 7.9916 5.25%
  YoY % 8.65% 0.26% 0.42% -0.09% 5.11% 18.36% -
  Horiz. % 135.98% 125.15% 124.82% 124.30% 124.41% 118.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 -
P/RPS 18.76 20.51 24.98 31.54 32.60 25.29 15.21 3.56%
  YoY % -8.53% -17.89% -20.80% -3.25% 28.90% 66.27% -
  Horiz. % 123.34% 134.85% 164.23% 207.36% 214.33% 166.27% 100.00%
P/EPS 107.88 93.54 174.73 77.15 59.63 34.60 38.43 18.76%
  YoY % 15.33% -46.47% 126.48% 29.38% 72.34% -9.97% -
  Horiz. % 280.72% 243.40% 454.67% 200.75% 155.17% 90.03% 100.00%
EY 0.93 1.07 0.57 1.30 1.68 2.89 2.60 -15.74%
  YoY % -13.08% 87.72% -56.15% -22.62% -41.87% 11.15% -
  Horiz. % 35.77% 41.15% 21.92% 50.00% 64.62% 111.15% 100.00%
DY 0.46 0.56 0.44 0.58 4.38 0.43 6.20 -35.16%
  YoY % -17.86% 27.27% -24.14% -86.76% 918.60% -93.06% -
  Horiz. % 7.42% 9.03% 7.10% 9.35% 70.65% 6.94% 100.00%
P/NAPS 1.16 1.18 1.34 1.51 1.34 1.02 1.13 0.44%
  YoY % -1.69% -11.94% -11.26% 12.69% 31.37% -9.73% -
  Horiz. % 102.65% 104.42% 118.58% 133.63% 118.58% 90.27% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 -
Price 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 -
P/RPS 18.34 20.42 21.85 31.50 34.48 33.36 12.39 6.75%
  YoY % -10.19% -6.54% -30.63% -8.64% 3.36% 169.25% -
  Horiz. % 148.02% 164.81% 176.35% 254.24% 278.29% 269.25% 100.00%
P/EPS 105.46 93.14 152.86 77.06 63.06 45.63 31.32 22.42%
  YoY % 13.23% -39.07% 98.36% 22.20% 38.20% 45.69% -
  Horiz. % 336.72% 297.38% 488.06% 246.04% 201.34% 145.69% 100.00%
EY 0.95 1.07 0.65 1.30 1.59 2.19 3.19 -18.27%
  YoY % -11.21% 64.62% -50.00% -18.24% -27.40% -31.35% -
  Horiz. % 29.78% 33.54% 20.38% 40.75% 49.84% 68.65% 100.00%
DY 0.47 0.57 0.50 0.58 4.14 0.33 7.61 -37.12%
  YoY % -17.54% 14.00% -13.79% -85.99% 1,154.55% -95.66% -
  Horiz. % 6.18% 7.49% 6.57% 7.62% 54.40% 4.34% 100.00%
P/NAPS 1.13 1.18 1.17 1.51 1.42 1.35 0.92 3.48%
  YoY % -4.24% 0.85% -22.52% 6.34% 5.19% 46.74% -
  Horiz. % 122.83% 128.26% 127.17% 164.13% 154.35% 146.74% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers