Highlights

[PPB] YoY Quarter Result on 2008-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -37.86%    YoY -     -5.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 710,263 574,531 511,176 978,962 760,425 706,798 2,503,876 -18.93%
  YoY % 23.62% 12.39% -47.78% 28.74% 7.59% -71.77% -
  Horiz. % 28.37% 22.95% 20.42% 39.10% 30.37% 28.23% 100.00%
PBT 252,382 317,086 506,891 258,999 238,130 115,475 145,404 9.62%
  YoY % -20.41% -37.44% 95.71% 8.76% 106.22% -20.58% -
  Horiz. % 173.57% 218.07% 348.61% 178.12% 163.77% 79.42% 100.00%
Tax -12,615 -23,820 92,040 -47,534 -17,090 74,484 -27,517 -12.18%
  YoY % 47.04% -125.88% 293.63% -178.14% -122.94% 370.68% -
  Horiz. % 45.84% 86.56% -334.48% 172.74% 62.11% -270.68% 100.00%
NP 239,767 293,266 598,931 211,465 221,040 189,959 117,887 12.55%
  YoY % -18.24% -51.04% 183.23% -4.33% 16.36% 61.14% -
  Horiz. % 203.39% 248.77% 508.06% 179.38% 187.50% 161.14% 100.00%
NP to SH 229,405 287,991 595,072 207,007 218,512 164,541 97,883 15.24%
  YoY % -20.34% -51.60% 187.46% -5.27% 32.80% 68.10% -
  Horiz. % 234.37% 294.22% 607.94% 211.48% 223.24% 168.10% 100.00%
Tax Rate 5.00 % 7.51 % -18.16 % 18.35 % 7.18 % -64.50 % 18.92 % -19.88%
  YoY % -33.42% 141.35% -198.96% 155.57% 111.13% -440.91% -
  Horiz. % 26.43% 39.69% -95.98% 96.99% 37.95% -340.91% 100.00%
Total Cost 470,496 281,265 -87,755 767,497 539,385 516,839 2,385,989 -23.70%
  YoY % 67.28% 420.51% -111.43% 42.29% 4.36% -78.34% -
  Horiz. % 19.72% 11.79% -3.68% 32.17% 22.61% 21.66% 100.00%
Net Worth 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 22.79%
  YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.51% -
  Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.51% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 4,076,483 22.79%
  YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.51% -
  Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.51% 100.00%
NOSH 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 1,185,024 0.01%
  YoY % -0.01% 0.02% -0.02% -0.00% 0.02% 0.04% -
  Horiz. % 100.04% 100.05% 100.03% 100.05% 100.05% 100.04% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 33.76 % 51.04 % 117.17 % 21.60 % 29.07 % 26.88 % 4.71 % 38.83%
  YoY % -33.86% -56.44% 442.45% -25.70% 8.15% 470.70% -
  Horiz. % 716.77% 1,083.65% 2,487.69% 458.60% 617.20% 570.70% 100.00%
ROE 1.64 % 2.20 % 4.27 % 1.75 % 1.93 % 3.65 % 2.40 % -6.15%
  YoY % -25.45% -48.48% 144.00% -9.33% -47.12% 52.08% -
  Horiz. % 68.33% 91.67% 177.92% 72.92% 80.42% 152.08% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.91 48.46 43.12 82.57 64.14 59.62 211.29 -18.94%
  YoY % 23.63% 12.38% -47.78% 28.73% 7.58% -71.78% -
  Horiz. % 28.35% 22.94% 20.41% 39.08% 30.36% 28.22% 100.00%
EPS 19.35 24.29 50.20 17.46 18.43 13.88 8.26 15.24%
  YoY % -20.34% -51.61% 187.51% -5.26% 32.78% 68.04% -
  Horiz. % 234.26% 294.07% 607.75% 211.38% 223.12% 168.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 3.4400 22.78%
  YoY % 6.89% -6.13% 18.09% 4.41% 150.79% 10.47% -
  Horiz. % 342.73% 320.64% 341.57% 289.24% 277.03% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.93 40.39 35.93 68.81 53.45 49.68 176.01 -18.93%
  YoY % 23.62% 12.41% -47.78% 28.74% 7.59% -71.77% -
  Horiz. % 28.37% 22.95% 20.41% 39.09% 30.37% 28.23% 100.00%
EPS 16.13 20.24 41.83 14.55 15.36 11.57 6.88 15.25%
  YoY % -20.31% -51.61% 187.49% -5.27% 32.76% 68.17% -
  Horiz. % 234.45% 294.19% 607.99% 211.48% 223.26% 168.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.8255 9.1927 9.7909 8.2924 7.9426 3.1665 2.8655 22.79%
  YoY % 6.88% -6.11% 18.07% 4.40% 150.83% 10.50% -
  Horiz. % 342.89% 320.81% 341.68% 289.39% 277.18% 110.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 4.2400 -
P/RPS 27.74 35.49 35.71 10.35 14.34 7.38 2.01 54.85%
  YoY % -21.84% -0.62% 245.02% -27.82% 94.31% 267.16% -
  Horiz. % 1,380.10% 1,765.67% 1,776.62% 514.93% 713.43% 367.16% 100.00%
P/EPS 85.89 70.81 30.68 48.97 49.92 31.70 51.33 8.95%
  YoY % 21.30% 130.80% -37.35% -1.90% 57.48% -38.24% -
  Horiz. % 167.33% 137.95% 59.77% 95.40% 97.25% 61.76% 100.00%
EY 1.16 1.41 3.26 2.04 2.00 3.15 1.95 -8.29%
  YoY % -17.73% -56.75% 59.80% 2.00% -36.51% 61.54% -
  Horiz. % 59.49% 72.31% 167.18% 104.62% 102.56% 161.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.56 1.31 0.86 0.97 1.16 1.23 2.30%
  YoY % -9.62% 19.08% 52.33% -11.34% -16.38% -5.69% -
  Horiz. % 114.63% 126.83% 106.50% 69.92% 78.86% 94.31% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 24/11/05 -
Price 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 4.1800 -
P/RPS 26.87 38.80 36.41 10.35 16.06 7.85 1.98 54.41%
  YoY % -30.75% 6.56% 251.79% -35.55% 104.59% 296.46% -
  Horiz. % 1,357.07% 1,959.60% 1,838.89% 522.73% 811.11% 396.46% 100.00%
P/EPS 83.20 77.40 31.27 48.97 55.89 33.72 50.61 8.63%
  YoY % 7.49% 147.52% -36.14% -12.38% 65.75% -33.37% -
  Horiz. % 164.39% 152.93% 61.79% 96.76% 110.43% 66.63% 100.00%
EY 1.20 1.29 3.20 2.04 1.79 2.97 1.98 -8.00%
  YoY % -6.98% -59.69% 56.86% 13.97% -39.73% 50.00% -
  Horiz. % 60.61% 65.15% 161.62% 103.03% 90.40% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.37 1.70 1.34 0.86 1.08 1.23 1.22 1.95%
  YoY % -19.41% 26.87% 55.81% -20.37% -12.20% 0.82% -
  Horiz. % 112.30% 139.34% 109.84% 70.49% 88.52% 100.82% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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