Highlights

[PPB] YoY Quarter Result on 2009-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     49.69%    YoY -     187.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 779,873 710,263 574,531 511,176 978,962 760,425 706,798 1.65%
  YoY % 9.80% 23.62% 12.39% -47.78% 28.74% 7.59% -
  Horiz. % 110.34% 100.49% 81.29% 72.32% 138.51% 107.59% 100.00%
PBT 261,937 252,382 317,086 506,891 258,999 238,130 115,475 14.61%
  YoY % 3.79% -20.41% -37.44% 95.71% 8.76% 106.22% -
  Horiz. % 226.83% 218.56% 274.59% 438.96% 224.29% 206.22% 100.00%
Tax -9,596 -12,615 -23,820 92,040 -47,534 -17,090 74,484 -
  YoY % 23.93% 47.04% -125.88% 293.63% -178.14% -122.94% -
  Horiz. % -12.88% -16.94% -31.98% 123.57% -63.82% -22.94% 100.00%
NP 252,341 239,767 293,266 598,931 211,465 221,040 189,959 4.84%
  YoY % 5.24% -18.24% -51.04% 183.23% -4.33% 16.36% -
  Horiz. % 132.84% 126.22% 154.38% 315.29% 111.32% 116.36% 100.00%
NP to SH 249,235 229,405 287,991 595,072 207,007 218,512 164,541 7.16%
  YoY % 8.64% -20.34% -51.60% 187.46% -5.27% 32.80% -
  Horiz. % 151.47% 139.42% 175.03% 361.66% 125.81% 132.80% 100.00%
Tax Rate 3.66 % 5.00 % 7.51 % -18.16 % 18.35 % 7.18 % -64.50 % -
  YoY % -26.80% -33.42% 141.35% -198.96% 155.57% 111.13% -
  Horiz. % -5.67% -7.75% -11.64% 28.16% -28.45% -11.13% 100.00%
Total Cost 527,532 470,496 281,265 -87,755 767,497 539,385 516,839 0.34%
  YoY % 12.12% 67.28% 420.51% -111.43% 42.29% 4.36% -
  Horiz. % 102.07% 91.03% 54.42% -16.98% 148.50% 104.36% 100.00%
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.22% 310.29% 290.31% 309.20% 261.88% 250.83% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.22% 310.29% 290.31% 309.20% 261.88% 250.83% 100.00%
NOSH 1,185,499 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 0.00%
  YoY % -0.00% -0.01% 0.02% -0.02% -0.00% 0.02% -
  Horiz. % 100.00% 100.01% 100.02% 100.00% 100.01% 100.02% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.36 % 33.76 % 51.04 % 117.17 % 21.60 % 29.07 % 26.88 % 3.14%
  YoY % -4.15% -33.86% -56.44% 442.45% -25.70% 8.15% -
  Horiz. % 120.39% 125.60% 189.88% 435.90% 80.36% 108.15% 100.00%
ROE 1.79 % 1.64 % 2.20 % 4.27 % 1.75 % 1.93 % 3.65 % -11.19%
  YoY % 9.15% -25.45% -48.48% 144.00% -9.33% -47.12% -
  Horiz. % 49.04% 44.93% 60.27% 116.99% 47.95% 52.88% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.78 59.91 48.46 43.12 82.57 64.14 59.62 1.65%
  YoY % 9.80% 23.63% 12.38% -47.78% 28.73% 7.58% -
  Horiz. % 110.33% 100.49% 81.28% 72.32% 138.49% 107.58% 100.00%
EPS 21.02 19.35 24.29 50.20 17.46 18.43 13.88 7.16%
  YoY % 8.63% -20.34% -51.61% 187.51% -5.26% 32.78% -
  Horiz. % 151.44% 139.41% 175.00% 361.67% 125.79% 132.78% 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 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.41% 150.79% -
  Horiz. % 309.21% 310.26% 290.26% 309.21% 261.84% 250.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.82 49.93 40.39 35.93 68.81 53.45 49.68 1.65%
  YoY % 9.79% 23.62% 12.41% -47.78% 28.74% 7.59% -
  Horiz. % 110.35% 100.50% 81.30% 72.32% 138.51% 107.59% 100.00%
EPS 17.52 16.13 20.24 41.83 14.55 15.36 11.57 7.15%
  YoY % 8.62% -20.31% -51.61% 187.49% -5.27% 32.76% -
  Horiz. % 151.43% 139.41% 174.94% 361.54% 125.76% 132.76% 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 9.7917 9.8255 9.1927 9.7909 8.2924 7.9426 3.1665 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.23% 310.30% 290.31% 309.20% 261.88% 250.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 -
P/RPS 18.33 27.74 35.49 35.71 10.35 14.34 7.38 16.36%
  YoY % -33.92% -21.84% -0.62% 245.02% -27.82% 94.31% -
  Horiz. % 248.37% 375.88% 480.89% 483.88% 140.24% 194.31% 100.00%
P/EPS 57.36 85.89 70.81 30.68 48.97 49.92 31.70 10.38%
  YoY % -33.22% 21.30% 130.80% -37.35% -1.90% 57.48% -
  Horiz. % 180.95% 270.95% 223.38% 96.78% 154.48% 157.48% 100.00%
EY 1.74 1.16 1.41 3.26 2.04 2.00 3.15 -9.41%
  YoY % 50.00% -17.73% -56.75% 59.80% 2.00% -36.51% -
  Horiz. % 55.24% 36.83% 44.76% 103.49% 64.76% 63.49% 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 1.03 1.41 1.56 1.31 0.86 0.97 1.16 -1.96%
  YoY % -26.95% -9.62% 19.08% 52.33% -11.34% -16.38% -
  Horiz. % 88.79% 121.55% 134.48% 112.93% 74.14% 83.62% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 -
Price 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 -
P/RPS 18.24 26.87 38.80 36.41 10.35 16.06 7.85 15.07%
  YoY % -32.12% -30.75% 6.56% 251.79% -35.55% 104.59% -
  Horiz. % 232.36% 342.29% 494.27% 463.82% 131.85% 204.59% 100.00%
P/EPS 57.08 83.20 77.40 31.27 48.97 55.89 33.72 9.16%
  YoY % -31.39% 7.49% 147.52% -36.14% -12.38% 65.75% -
  Horiz. % 169.28% 246.74% 229.54% 92.73% 145.23% 165.75% 100.00%
EY 1.75 1.20 1.29 3.20 2.04 1.79 2.97 -8.43%
  YoY % 45.83% -6.98% -59.69% 56.86% 13.97% -39.73% -
  Horiz. % 58.92% 40.40% 43.43% 107.74% 68.69% 60.27% 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 1.02 1.37 1.70 1.34 0.86 1.08 1.23 -3.07%
  YoY % -25.55% -19.41% 26.87% 55.81% -20.37% -12.20% -
  Horiz. % 82.93% 111.38% 138.21% 108.94% 69.92% 87.80% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

329  207  642  1277 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 EAH 0.035+0.005 
 IRIS 0.365+0.015 
 VC 0.06+0.005 
 SCGBHD 0.42+0.03 
 BIOHLDG 0.325+0.015 
 LEWEKO 0.18+0.02 
 HIAPTEK 0.29+0.01 

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