Highlights

[PPB] YoY Quarter Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -40.93%    YoY -     -3.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 782,623 744,197 614,780 503,640 594,850 810,885 671,213 2.59%
  YoY % 5.16% 21.05% 22.07% -15.33% -26.64% 20.81% -
  Horiz. % 116.60% 110.87% 91.59% 75.03% 88.62% 120.81% 100.00%
PBT 331,321 226,053 185,909 322,418 336,179 121,998 80,537 26.56%
  YoY % 46.57% 21.59% -42.34% -4.09% 175.56% 51.48% -
  Horiz. % 411.39% 280.68% 230.84% 400.34% 417.42% 151.48% 100.00%
Tax -17,220 -13,741 -16,956 31,146 25,179 -14,902 103,911 -
  YoY % -25.32% 18.96% -154.44% 23.70% 268.96% -114.34% -
  Horiz. % -16.57% -13.22% -16.32% 29.97% 24.23% -14.34% 100.00%
NP 314,101 212,312 168,953 353,564 361,358 107,096 184,448 9.27%
  YoY % 47.94% 25.66% -52.21% -2.16% 237.42% -41.94% -
  Horiz. % 170.29% 115.11% 91.60% 191.69% 195.91% 58.06% 100.00%
NP to SH 305,994 209,303 153,858 351,525 363,280 119,551 153,166 12.21%
  YoY % 46.20% 36.04% -56.23% -3.24% 203.87% -21.95% -
  Horiz. % 199.78% 136.65% 100.45% 229.51% 237.18% 78.05% 100.00%
Tax Rate 5.20 % 6.08 % 9.12 % -9.66 % -7.49 % 12.21 % -129.02 % -
  YoY % -14.47% -33.33% 194.41% -28.97% -161.34% 109.46% -
  Horiz. % -4.03% -4.71% -7.07% 7.49% 5.81% -9.46% 100.00%
Total Cost 468,522 531,885 445,827 150,076 233,492 703,789 486,765 -0.63%
  YoY % -11.91% 19.30% 197.07% -35.73% -66.82% 44.58% -
  Horiz. % 96.25% 109.27% 91.59% 30.83% 47.97% 144.58% 100.00%
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.55%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.68% 303.08% 263.30% 229.45% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 154,114 154,114 213,361 806,195 213,415 296,194 177,824 -2.35%
  YoY % 0.00% -27.77% -73.53% 277.76% -27.95% 66.57% -
  Horiz. % 86.67% 86.67% 119.98% 453.37% 120.01% 166.57% 100.00%
Div Payout % 50.37 % 73.63 % 138.67 % 229.34 % 58.75 % 247.76 % 116.10 % -12.98%
  YoY % -31.59% -46.90% -39.54% 290.37% -76.29% 113.40% -
  Horiz. % 43.39% 63.42% 119.44% 197.54% 50.60% 213.40% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.55%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.68% 303.08% 263.30% 229.45% 100.00%
NOSH 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 0.00%
  YoY % 0.00% 0.01% -0.02% -0.01% 0.07% -0.06% -
  Horiz. % 100.00% 100.00% 99.99% 100.01% 100.01% 99.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.13 % 28.53 % 27.48 % 70.20 % 60.75 % 13.21 % 27.48 % 6.51%
  YoY % 40.66% 3.82% -60.85% 15.56% 359.88% -51.93% -
  Horiz. % 146.03% 103.82% 100.00% 255.46% 221.07% 48.07% 100.00%
ROE 2.14 % 1.49 % 1.16 % 2.50 % 2.97 % 1.12 % 3.30 % -6.96%
  YoY % 43.62% 28.45% -53.60% -15.82% 165.18% -66.06% -
  Horiz. % 64.85% 45.15% 35.15% 75.76% 90.00% 33.94% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.02 62.77 51.87 42.48 50.17 68.44 56.62 2.59%
  YoY % 5.18% 21.01% 22.10% -15.33% -26.69% 20.88% -
  Horiz. % 116.60% 110.86% 91.61% 75.03% 88.61% 120.88% 100.00%
EPS 25.81 17.66 12.98 29.65 30.64 10.08 12.92 12.21%
  YoY % 46.15% 36.06% -56.22% -3.23% 203.97% -21.98% -
  Horiz. % 199.77% 136.69% 100.46% 229.49% 237.15% 78.02% 100.00%
DPS 13.00 13.00 18.00 68.00 18.00 25.00 15.00 -2.35%
  YoY % 0.00% -27.78% -73.53% 277.78% -28.00% 66.67% -
  Horiz. % 86.67% 86.67% 120.00% 453.33% 120.00% 166.67% 100.00%
NAPS 12.0400 11.8600 11.2000 11.8800 10.3200 9.0000 3.9200 20.55%
  YoY % 1.52% 5.89% -5.72% 15.12% 14.67% 129.59% -
  Horiz. % 307.14% 302.55% 285.71% 303.06% 263.27% 229.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.01 52.31 43.22 35.40 41.81 57.00 47.18 2.59%
  YoY % 5.16% 21.03% 22.09% -15.33% -26.65% 20.81% -
  Horiz. % 116.60% 110.87% 91.61% 75.03% 88.62% 120.81% 100.00%
EPS 21.51 14.71 10.82 24.71 25.54 8.40 10.77 12.21%
  YoY % 46.23% 35.95% -56.21% -3.25% 204.05% -22.01% -
  Horiz. % 199.72% 136.58% 100.46% 229.43% 237.14% 77.99% 100.00%
DPS 10.83 10.83 15.00 56.67 15.00 20.82 12.50 -2.36%
  YoY % 0.00% -27.80% -73.53% 277.80% -27.95% 66.56% -
  Horiz. % 86.64% 86.64% 120.00% 453.36% 120.00% 166.56% 100.00%
NAPS 10.0333 9.8833 9.3321 9.9007 8.6010 7.4954 3.2667 20.54%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.67% 303.08% 263.29% 229.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.6000 17.1600 17.2600 15.9600 9.3000 11.0000 5.4500 -
P/RPS 17.57 27.34 33.28 37.57 18.54 16.07 9.63 10.53%
  YoY % -35.74% -17.85% -11.42% 102.64% 15.37% 66.87% -
  Horiz. % 182.45% 283.90% 345.59% 390.13% 192.52% 166.87% 100.00%
P/EPS 44.94 97.19 132.97 53.83 30.35 109.01 42.18 1.06%
  YoY % -53.76% -26.91% 147.02% 77.36% -72.16% 158.44% -
  Horiz. % 106.54% 230.42% 315.24% 127.62% 71.95% 258.44% 100.00%
EY 2.23 1.03 0.75 1.86 3.29 0.92 2.37 -1.01%
  YoY % 116.50% 37.33% -59.68% -43.47% 257.61% -61.18% -
  Horiz. % 94.09% 43.46% 31.65% 78.48% 138.82% 38.82% 100.00%
DY 1.12 0.76 1.04 4.26 1.94 2.27 2.75 -13.89%
  YoY % 47.37% -26.92% -75.59% 119.59% -14.54% -17.45% -
  Horiz. % 40.73% 27.64% 37.82% 154.91% 70.55% 82.55% 100.00%
P/NAPS 0.96 1.45 1.54 1.34 0.90 1.22 1.39 -5.98%
  YoY % -33.79% -5.84% 14.93% 48.89% -26.23% -12.23% -
  Horiz. % 69.06% 104.32% 110.79% 96.40% 64.75% 87.77% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 -
Price 12.2200 17.2000 16.5000 16.1600 9.7000 10.8000 6.0000 -
P/RPS 18.51 27.40 31.81 38.04 19.33 15.78 10.60 9.73%
  YoY % -32.45% -13.86% -16.38% 96.79% 22.50% 48.87% -
  Horiz. % 174.62% 258.49% 300.09% 358.87% 182.36% 148.87% 100.00%
P/EPS 47.34 97.42 127.12 54.50 31.66 107.03 46.44 0.32%
  YoY % -51.41% -23.36% 133.25% 72.14% -70.42% 130.47% -
  Horiz. % 101.94% 209.78% 273.73% 117.36% 68.17% 230.47% 100.00%
EY 2.11 1.03 0.79 1.83 3.16 0.93 2.15 -0.31%
  YoY % 104.85% 30.38% -56.83% -42.09% 239.78% -56.74% -
  Horiz. % 98.14% 47.91% 36.74% 85.12% 146.98% 43.26% 100.00%
DY 1.06 0.76 1.09 4.21 1.86 2.31 2.50 -13.31%
  YoY % 39.47% -30.28% -74.11% 126.34% -19.48% -7.60% -
  Horiz. % 42.40% 30.40% 43.60% 168.40% 74.40% 92.40% 100.00%
P/NAPS 1.01 1.45 1.47 1.36 0.94 1.20 1.53 -6.68%
  YoY % -30.34% -1.36% 8.09% 44.68% -21.67% -21.57% -
  Horiz. % 66.01% 94.77% 96.08% 88.89% 61.44% 78.43% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers