Highlights

[PPB] YoY Quarter Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -46.58%    YoY -     -56.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 900,187 782,623 744,197 614,780 503,640 594,850 810,885 1.75%
  YoY % 15.02% 5.16% 21.05% 22.07% -15.33% -26.64% -
  Horiz. % 111.01% 96.51% 91.78% 75.82% 62.11% 73.36% 100.00%
PBT 315,269 331,321 226,053 185,909 322,418 336,179 121,998 17.13%
  YoY % -4.84% 46.57% 21.59% -42.34% -4.09% 175.56% -
  Horiz. % 258.42% 271.58% 185.29% 152.39% 264.28% 275.56% 100.00%
Tax -35,564 -17,220 -13,741 -16,956 31,146 25,179 -14,902 15.59%
  YoY % -106.53% -25.32% 18.96% -154.44% 23.70% 268.96% -
  Horiz. % 238.65% 115.55% 92.21% 113.78% -209.01% -168.96% 100.00%
NP 279,705 314,101 212,312 168,953 353,564 361,358 107,096 17.33%
  YoY % -10.95% 47.94% 25.66% -52.21% -2.16% 237.42% -
  Horiz. % 261.17% 293.29% 198.24% 157.76% 330.14% 337.42% 100.00%
NP to SH 280,692 305,994 209,303 153,858 351,525 363,280 119,551 15.27%
  YoY % -8.27% 46.20% 36.04% -56.23% -3.24% 203.87% -
  Horiz. % 234.79% 255.95% 175.07% 128.70% 294.04% 303.87% 100.00%
Tax Rate 11.28 % 5.20 % 6.08 % 9.12 % -9.66 % -7.49 % 12.21 % -1.31%
  YoY % 116.92% -14.47% -33.33% 194.41% -28.97% -161.34% -
  Horiz. % 92.38% 42.59% 49.80% 74.69% -79.12% -61.34% 100.00%
Total Cost 620,482 468,522 531,885 445,827 150,076 233,492 703,789 -2.08%
  YoY % 32.43% -11.91% 19.30% 197.07% -35.73% -66.82% -
  Horiz. % 88.16% 66.57% 75.57% 63.35% 21.32% 33.18% 100.00%
Net Worth 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 6.61%
  YoY % 9.72% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.87% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 201,534 154,114 154,114 213,361 806,195 213,415 296,194 -6.21%
  YoY % 30.77% 0.00% -27.77% -73.53% 277.76% -27.95% -
  Horiz. % 68.04% 52.03% 52.03% 72.03% 272.18% 72.05% 100.00%
Div Payout % 71.80 % 50.37 % 73.63 % 138.67 % 229.34 % 58.75 % 247.76 % -18.64%
  YoY % 42.55% -31.59% -46.90% -39.54% 290.37% -76.29% -
  Horiz. % 28.98% 20.33% 29.72% 55.97% 92.57% 23.71% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 6.61%
  YoY % 9.72% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.87% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 0.01%
  YoY % 0.00% 0.00% 0.01% -0.02% -0.01% 0.07% -
  Horiz. % 100.06% 100.06% 100.06% 100.05% 100.07% 100.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 31.07 % 40.13 % 28.53 % 27.48 % 70.20 % 60.75 % 13.21 % 15.31%
  YoY % -22.58% 40.66% 3.82% -60.85% 15.56% 359.88% -
  Horiz. % 235.20% 303.79% 215.97% 208.02% 531.42% 459.88% 100.00%
ROE 1.79 % 2.14 % 1.49 % 1.16 % 2.50 % 2.97 % 1.12 % 8.12%
  YoY % -16.36% 43.62% 28.45% -53.60% -15.82% 165.18% -
  Horiz. % 159.82% 191.07% 133.04% 103.57% 223.21% 265.18% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 75.93 66.02 62.77 51.87 42.48 50.17 68.44 1.74%
  YoY % 15.01% 5.18% 21.01% 22.10% -15.33% -26.69% -
  Horiz. % 110.94% 96.46% 91.72% 75.79% 62.07% 73.31% 100.00%
EPS 23.68 25.81 17.66 12.98 29.65 30.64 10.08 15.28%
  YoY % -8.25% 46.15% 36.06% -56.22% -3.23% 203.97% -
  Horiz. % 234.92% 256.05% 175.20% 128.77% 294.15% 303.97% 100.00%
DPS 17.00 13.00 13.00 18.00 68.00 18.00 25.00 -6.22%
  YoY % 30.77% 0.00% -27.78% -73.53% 277.78% -28.00% -
  Horiz. % 68.00% 52.00% 52.00% 72.00% 272.00% 72.00% 100.00%
NAPS 13.2100 12.0400 11.8600 11.2000 11.8800 10.3200 9.0000 6.60%
  YoY % 9.72% 1.52% 5.89% -5.72% 15.12% 14.67% -
  Horiz. % 146.78% 133.78% 131.78% 124.44% 132.00% 114.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 63.28 55.01 52.31 43.22 35.40 41.81 57.00 1.76%
  YoY % 15.03% 5.16% 21.03% 22.09% -15.33% -26.65% -
  Horiz. % 111.02% 96.51% 91.77% 75.82% 62.11% 73.35% 100.00%
EPS 19.73 21.51 14.71 10.82 24.71 25.54 8.40 15.28%
  YoY % -8.28% 46.23% 35.95% -56.21% -3.25% 204.05% -
  Horiz. % 234.88% 256.07% 175.12% 128.81% 294.17% 304.05% 100.00%
DPS 14.17 10.83 10.83 15.00 56.67 15.00 20.82 -6.21%
  YoY % 30.84% 0.00% -27.80% -73.53% 277.80% -27.95% -
  Horiz. % 68.06% 52.02% 52.02% 72.05% 272.19% 72.05% 100.00%
NAPS 11.0083 10.0333 9.8833 9.3321 9.9007 8.6010 7.4954 6.61%
  YoY % 9.72% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.87% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 16.1400 11.6000 17.1600 17.2600 15.9600 9.3000 11.0000 -
P/RPS 21.26 17.57 27.34 33.28 37.57 18.54 16.07 4.77%
  YoY % 21.00% -35.74% -17.85% -11.42% 102.64% 15.37% -
  Horiz. % 132.30% 109.33% 170.13% 207.09% 233.79% 115.37% 100.00%
P/EPS 68.17 44.94 97.19 132.97 53.83 30.35 109.01 -7.52%
  YoY % 51.69% -53.76% -26.91% 147.02% 77.36% -72.16% -
  Horiz. % 62.54% 41.23% 89.16% 121.98% 49.38% 27.84% 100.00%
EY 1.47 2.23 1.03 0.75 1.86 3.29 0.92 8.12%
  YoY % -34.08% 116.50% 37.33% -59.68% -43.47% 257.61% -
  Horiz. % 159.78% 242.39% 111.96% 81.52% 202.17% 357.61% 100.00%
DY 1.05 1.12 0.76 1.04 4.26 1.94 2.27 -12.05%
  YoY % -6.25% 47.37% -26.92% -75.59% 119.59% -14.54% -
  Horiz. % 46.26% 49.34% 33.48% 45.81% 187.67% 85.46% 100.00%
P/NAPS 1.22 0.96 1.45 1.54 1.34 0.90 1.22 -
  YoY % 27.08% -33.79% -5.84% 14.93% 48.89% -26.23% -
  Horiz. % 100.00% 78.69% 118.85% 126.23% 109.84% 73.77% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 -
Price 15.9200 12.2200 17.2000 16.5000 16.1600 9.7000 10.8000 -
P/RPS 20.97 18.51 27.40 31.81 38.04 19.33 15.78 4.85%
  YoY % 13.29% -32.45% -13.86% -16.38% 96.79% 22.50% -
  Horiz. % 132.89% 117.30% 173.64% 201.58% 241.06% 122.50% 100.00%
P/EPS 67.24 47.34 97.42 127.12 54.50 31.66 107.03 -7.45%
  YoY % 42.04% -51.41% -23.36% 133.25% 72.14% -70.42% -
  Horiz. % 62.82% 44.23% 91.02% 118.77% 50.92% 29.58% 100.00%
EY 1.49 2.11 1.03 0.79 1.83 3.16 0.93 8.16%
  YoY % -29.38% 104.85% 30.38% -56.83% -42.09% 239.78% -
  Horiz. % 160.22% 226.88% 110.75% 84.95% 196.77% 339.78% 100.00%
DY 1.07 1.06 0.76 1.09 4.21 1.86 2.31 -12.03%
  YoY % 0.94% 39.47% -30.28% -74.11% 126.34% -19.48% -
  Horiz. % 46.32% 45.89% 32.90% 47.19% 182.25% 80.52% 100.00%
P/NAPS 1.21 1.01 1.45 1.47 1.36 0.94 1.20 0.14%
  YoY % 19.80% -30.34% -1.36% 8.09% 44.68% -21.67% -
  Horiz. % 100.83% 84.17% 120.83% 122.50% 113.33% 78.33% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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