Highlights

[PPB] YoY Quarter Result on 2011-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -17.01%    YoY -     -20.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 927,965 830,395 779,873 710,263 574,531 511,176 978,962 -0.89%
  YoY % 11.75% 6.48% 9.80% 23.62% 12.39% -47.78% -
  Horiz. % 94.79% 84.82% 79.66% 72.55% 58.69% 52.22% 100.00%
PBT 366,266 292,980 261,937 252,382 317,086 506,891 258,999 5.94%
  YoY % 25.01% 11.85% 3.79% -20.41% -37.44% 95.71% -
  Horiz. % 141.42% 113.12% 101.13% 97.45% 122.43% 195.71% 100.00%
Tax -33,702 -9,183 -9,596 -12,615 -23,820 92,040 -47,534 -5.57%
  YoY % -267.00% 4.30% 23.93% 47.04% -125.88% 293.63% -
  Horiz. % 70.90% 19.32% 20.19% 26.54% 50.11% -193.63% 100.00%
NP 332,564 283,797 252,341 239,767 293,266 598,931 211,465 7.83%
  YoY % 17.18% 12.47% 5.24% -18.24% -51.04% 183.23% -
  Horiz. % 157.27% 134.21% 119.33% 113.38% 138.68% 283.23% 100.00%
NP to SH 324,698 286,058 249,235 229,405 287,991 595,072 207,007 7.79%
  YoY % 13.51% 14.77% 8.64% -20.34% -51.60% 187.46% -
  Horiz. % 156.85% 138.19% 120.40% 110.82% 139.12% 287.46% 100.00%
Tax Rate 9.20 % 3.13 % 3.66 % 5.00 % 7.51 % -18.16 % 18.35 % -10.87%
  YoY % 193.93% -14.48% -26.80% -33.42% 141.35% -198.96% -
  Horiz. % 50.14% 17.06% 19.95% 27.25% 40.93% -98.96% 100.00%
Total Cost 595,401 546,598 527,532 470,496 281,265 -87,755 767,497 -4.14%
  YoY % 8.93% 3.61% 12.12% 67.28% 420.51% -111.43% -
  Horiz. % 77.58% 71.22% 68.73% 61.30% 36.65% -11.43% 100.00%
Net Worth 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 5.02%
  YoY % 3.57% 9.70% -0.34% 6.88% -6.11% 18.07% -
  Horiz. % 134.16% 129.54% 118.08% 118.49% 110.86% 118.07% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 5.02%
  YoY % 3.57% 9.70% -0.34% 6.88% -6.11% 18.07% -
  Horiz. % 134.16% 129.54% 118.08% 118.49% 110.86% 118.07% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 1,185,402 1,185,607 -0.00%
  YoY % 0.00% 0.00% -0.00% -0.01% 0.02% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 100.00% 100.00% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 35.84 % 34.18 % 32.36 % 33.76 % 51.04 % 117.17 % 21.60 % 8.80%
  YoY % 4.86% 5.62% -4.15% -33.86% -56.44% 442.45% -
  Horiz. % 165.93% 158.24% 149.81% 156.30% 236.30% 542.45% 100.00%
ROE 2.05 % 1.87 % 1.79 % 1.64 % 2.20 % 4.27 % 1.75 % 2.67%
  YoY % 9.63% 4.47% 9.15% -25.45% -48.48% 144.00% -
  Horiz. % 117.14% 106.86% 102.29% 93.71% 125.71% 244.00% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 78.28 70.05 65.78 59.91 48.46 43.12 82.57 -0.88%
  YoY % 11.75% 6.49% 9.80% 23.63% 12.38% -47.78% -
  Horiz. % 94.80% 84.84% 79.67% 72.56% 58.69% 52.22% 100.00%
EPS 27.39 24.13 21.02 19.35 24.29 50.20 17.46 7.79%
  YoY % 13.51% 14.80% 8.63% -20.34% -51.61% 187.51% -
  Horiz. % 156.87% 138.20% 120.39% 110.82% 139.12% 287.51% 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 13.3500 12.8900 11.7500 11.7900 11.0300 11.7500 9.9500 5.02%
  YoY % 3.57% 9.70% -0.34% 6.89% -6.13% 18.09% -
  Horiz. % 134.17% 129.55% 118.09% 118.49% 110.85% 118.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.23 58.37 54.82 49.93 40.39 35.93 68.81 -0.89%
  YoY % 11.75% 6.48% 9.79% 23.62% 12.41% -47.78% -
  Horiz. % 94.80% 84.83% 79.67% 72.56% 58.70% 52.22% 100.00%
EPS 22.82 20.11 17.52 16.13 20.24 41.83 14.55 7.79%
  YoY % 13.48% 14.78% 8.62% -20.31% -51.61% 187.49% -
  Horiz. % 156.84% 138.21% 120.41% 110.86% 139.11% 287.49% 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 11.1250 10.7417 9.7917 9.8255 9.1927 9.7909 8.2924 5.02%
  YoY % 3.57% 9.70% -0.34% 6.88% -6.11% 18.07% -
  Horiz. % 134.16% 129.54% 118.08% 118.49% 110.86% 118.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 14.2000 14.2200 12.0600 16.6200 17.2000 15.4000 8.5500 -
P/RPS 18.14 20.30 18.33 27.74 35.49 35.71 10.35 9.80%
  YoY % -10.64% 10.75% -33.92% -21.84% -0.62% 245.02% -
  Horiz. % 175.27% 196.14% 177.10% 268.02% 342.90% 345.02% 100.00%
P/EPS 51.85 58.93 57.36 85.89 70.81 30.68 48.97 0.96%
  YoY % -12.01% 2.74% -33.22% 21.30% 130.80% -37.35% -
  Horiz. % 105.88% 120.34% 117.13% 175.39% 144.60% 62.65% 100.00%
EY 1.93 1.70 1.74 1.16 1.41 3.26 2.04 -0.92%
  YoY % 13.53% -2.30% 50.00% -17.73% -56.75% 59.80% -
  Horiz. % 94.61% 83.33% 85.29% 56.86% 69.12% 159.80% 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 1.06 1.10 1.03 1.41 1.56 1.31 0.86 3.54%
  YoY % -3.64% 6.80% -26.95% -9.62% 19.08% 52.33% -
  Horiz. % 123.26% 127.91% 119.77% 163.95% 181.40% 152.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 -
Price 15.5000 14.6000 12.0000 16.1000 18.8000 15.7000 8.5500 -
P/RPS 19.80 20.84 18.24 26.87 38.80 36.41 10.35 11.41%
  YoY % -4.99% 14.25% -32.12% -30.75% 6.56% 251.79% -
  Horiz. % 191.30% 201.35% 176.23% 259.61% 374.88% 351.79% 100.00%
P/EPS 56.59 60.51 57.08 83.20 77.40 31.27 48.97 2.44%
  YoY % -6.48% 6.01% -31.39% 7.49% 147.52% -36.14% -
  Horiz. % 115.56% 123.57% 116.56% 169.90% 158.06% 63.86% 100.00%
EY 1.77 1.65 1.75 1.20 1.29 3.20 2.04 -2.34%
  YoY % 7.27% -5.71% 45.83% -6.98% -59.69% 56.86% -
  Horiz. % 86.76% 80.88% 85.78% 58.82% 63.24% 156.86% 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 1.16 1.13 1.02 1.37 1.70 1.34 0.86 5.11%
  YoY % 2.65% 10.78% -25.55% -19.41% 26.87% 55.81% -
  Horiz. % 134.88% 131.40% 118.60% 159.30% 197.67% 155.81% 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