Highlights

[PPB] YoY Quarter Result on 2007-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     -96.65%    YoY -     32.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 574,531 511,176 978,962 760,425 706,798 2,503,876 2,901,658 -23.65%
  YoY % 12.39% -47.78% 28.74% 7.59% -71.77% -13.71% -
  Horiz. % 19.80% 17.62% 33.74% 26.21% 24.36% 86.29% 100.00%
PBT 317,086 506,891 258,999 238,130 115,475 145,404 194,074 8.52%
  YoY % -37.44% 95.71% 8.76% 106.22% -20.58% -25.08% -
  Horiz. % 163.38% 261.18% 133.45% 122.70% 59.50% 74.92% 100.00%
Tax -23,820 92,040 -47,534 -17,090 74,484 -27,517 -97,153 -20.88%
  YoY % -125.88% 293.63% -178.14% -122.94% 370.68% 71.68% -
  Horiz. % 24.52% -94.74% 48.93% 17.59% -76.67% 28.32% 100.00%
NP 293,266 598,931 211,465 221,040 189,959 117,887 96,921 20.26%
  YoY % -51.04% 183.23% -4.33% 16.36% 61.14% 21.63% -
  Horiz. % 302.58% 617.96% 218.18% 228.06% 195.99% 121.63% 100.00%
NP to SH 287,991 595,072 207,007 218,512 164,541 97,883 96,921 19.89%
  YoY % -51.60% 187.46% -5.27% 32.80% 68.10% 0.99% -
  Horiz. % 297.14% 613.98% 213.58% 225.45% 169.77% 100.99% 100.00%
Tax Rate 7.51 % -18.16 % 18.35 % 7.18 % -64.50 % 18.92 % 50.06 % -27.10%
  YoY % 141.35% -198.96% 155.57% 111.13% -440.91% -62.21% -
  Horiz. % 15.00% -36.28% 36.66% 14.34% -128.85% 37.79% 100.00%
Total Cost 281,265 -87,755 767,497 539,385 516,839 2,385,989 2,804,737 -31.83%
  YoY % 420.51% -111.43% 42.29% 4.36% -78.34% -14.93% -
  Horiz. % 10.03% -3.13% 27.36% 19.23% 18.43% 85.07% 100.00%
Net Worth 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 3,236,093 26.19%
  YoY % -6.11% 18.07% 4.40% 150.83% 10.51% 25.97% -
  Horiz. % 404.12% 430.41% 364.54% 349.16% 139.20% 125.97% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 53,934 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 55.65 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 3,236,093 26.19%
  YoY % -6.11% 18.07% 4.40% 150.83% 10.51% 25.97% -
  Horiz. % 404.12% 430.41% 364.54% 349.16% 139.20% 125.97% 100.00%
NOSH 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 1,185,024 539,348 14.02%
  YoY % 0.02% -0.02% -0.00% 0.02% 0.04% 119.71% -
  Horiz. % 219.83% 219.78% 219.82% 219.83% 219.79% 219.71% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 51.04 % 117.17 % 21.60 % 29.07 % 26.88 % 4.71 % 3.34 % 57.50%
  YoY % -56.44% 442.45% -25.70% 8.15% 470.70% 41.02% -
  Horiz. % 1,528.14% 3,508.08% 646.71% 870.36% 804.79% 141.02% 100.00%
ROE 2.20 % 4.27 % 1.75 % 1.93 % 3.65 % 2.40 % 3.00 % -5.04%
  YoY % -48.48% 144.00% -9.33% -47.12% 52.08% -20.00% -
  Horiz. % 73.33% 142.33% 58.33% 64.33% 121.67% 80.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.46 43.12 82.57 64.14 59.62 211.29 537.99 -33.04%
  YoY % 12.38% -47.78% 28.73% 7.58% -71.78% -60.73% -
  Horiz. % 9.01% 8.02% 15.35% 11.92% 11.08% 39.27% 100.00%
EPS 24.29 50.20 17.46 18.43 13.88 8.26 8.98 18.03%
  YoY % -51.61% 187.51% -5.26% 32.78% 68.04% -8.02% -
  Horiz. % 270.49% 559.02% 194.43% 205.23% 154.57% 91.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 11.0300 11.7500 9.9500 9.5300 3.8000 3.4400 6.0000 10.68%
  YoY % -6.13% 18.09% 4.41% 150.79% 10.47% -42.67% -
  Horiz. % 183.83% 195.83% 165.83% 158.83% 63.33% 57.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.39 35.93 68.81 53.45 49.68 176.01 203.97 -23.64%
  YoY % 12.41% -47.78% 28.74% 7.59% -71.77% -13.71% -
  Horiz. % 19.80% 17.62% 33.74% 26.20% 24.36% 86.29% 100.00%
EPS 20.24 41.83 14.55 15.36 11.57 6.88 6.81 19.90%
  YoY % -51.61% 187.49% -5.27% 32.76% 68.17% 1.03% -
  Horiz. % 297.21% 614.24% 213.66% 225.55% 169.90% 101.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 9.1927 9.7909 8.2924 7.9426 3.1665 2.8655 2.2748 26.19%
  YoY % -6.11% 18.07% 4.40% 150.83% 10.50% 25.97% -
  Horiz. % 404.11% 430.41% 364.53% 349.16% 139.20% 125.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 17.2000 15.4000 8.5500 9.2000 4.4000 4.2400 6.5500 -
P/RPS 35.49 35.71 10.35 14.34 7.38 2.01 1.22 75.33%
  YoY % -0.62% 245.02% -27.82% 94.31% 267.16% 64.75% -
  Horiz. % 2,909.02% 2,927.05% 848.36% 1,175.41% 604.92% 164.75% 100.00%
P/EPS 70.81 30.68 48.97 49.92 31.70 51.33 36.45 11.70%
  YoY % 130.80% -37.35% -1.90% 57.48% -38.24% 40.82% -
  Horiz. % 194.27% 84.17% 134.35% 136.95% 86.97% 140.82% 100.00%
EY 1.41 3.26 2.04 2.00 3.15 1.95 2.74 -10.48%
  YoY % -56.75% 59.80% 2.00% -36.51% 61.54% -28.83% -
  Horiz. % 51.46% 118.98% 74.45% 72.99% 114.96% 71.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.56 1.31 0.86 0.97 1.16 1.23 1.09 6.15%
  YoY % 19.08% 52.33% -11.34% -16.38% -5.69% 12.84% -
  Horiz. % 143.12% 120.18% 78.90% 88.99% 106.42% 112.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 24/11/05 01/12/04 -
Price 18.8000 15.7000 8.5500 10.3000 4.6800 4.1800 6.6000 -
P/RPS 38.80 36.41 10.35 16.06 7.85 1.98 1.23 77.71%
  YoY % 6.56% 251.79% -35.55% 104.59% 296.46% 60.98% -
  Horiz. % 3,154.47% 2,960.16% 841.46% 1,305.69% 638.21% 160.98% 100.00%
P/EPS 77.40 31.27 48.97 55.89 33.72 50.61 36.73 13.22%
  YoY % 147.52% -36.14% -12.38% 65.75% -33.37% 37.79% -
  Horiz. % 210.73% 85.13% 133.32% 152.16% 91.81% 137.79% 100.00%
EY 1.29 3.20 2.04 1.79 2.97 1.98 2.72 -11.69%
  YoY % -59.69% 56.86% 13.97% -39.73% 50.00% -27.21% -
  Horiz. % 47.43% 117.65% 75.00% 65.81% 109.19% 72.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.70 1.34 0.86 1.08 1.23 1.22 1.10 7.52%
  YoY % 26.87% 55.81% -20.37% -12.20% 0.82% 10.91% -
  Horiz. % 154.55% 121.82% 78.18% 98.18% 111.82% 110.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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