Highlights

[PPB] YoY Quarter Result on 2011-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -8.76%    YoY -     36.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 933,214 900,187 782,623 744,197 614,780 503,640 594,850 7.79%
  YoY % 3.67% 15.02% 5.16% 21.05% 22.07% -15.33% -
  Horiz. % 156.88% 151.33% 131.57% 125.11% 103.35% 84.67% 100.00%
PBT 295,927 315,269 331,321 226,053 185,909 322,418 336,179 -2.10%
  YoY % -6.14% -4.84% 46.57% 21.59% -42.34% -4.09% -
  Horiz. % 88.03% 93.78% 98.55% 67.24% 55.30% 95.91% 100.00%
Tax -15,085 -35,564 -17,220 -13,741 -16,956 31,146 25,179 -
  YoY % 57.58% -106.53% -25.32% 18.96% -154.44% 23.70% -
  Horiz. % -59.91% -141.24% -68.39% -54.57% -67.34% 123.70% 100.00%
NP 280,842 279,705 314,101 212,312 168,953 353,564 361,358 -4.11%
  YoY % 0.41% -10.95% 47.94% 25.66% -52.21% -2.16% -
  Horiz. % 77.72% 77.40% 86.92% 58.75% 46.76% 97.84% 100.00%
NP to SH 281,434 280,692 305,994 209,303 153,858 351,525 363,280 -4.16%
  YoY % 0.26% -8.27% 46.20% 36.04% -56.23% -3.24% -
  Horiz. % 77.47% 77.27% 84.23% 57.61% 42.35% 96.76% 100.00%
Tax Rate 5.10 % 11.28 % 5.20 % 6.08 % 9.12 % -9.66 % -7.49 % -
  YoY % -54.79% 116.92% -14.47% -33.33% 194.41% -28.97% -
  Horiz. % -68.09% -150.60% -69.43% -81.17% -121.76% 128.97% 100.00%
Total Cost 652,372 620,482 468,522 531,885 445,827 150,076 233,492 18.67%
  YoY % 5.14% 32.43% -11.91% 19.30% 197.07% -35.73% -
  Horiz. % 279.40% 265.74% 200.66% 227.80% 190.94% 64.27% 100.00%
Net Worth 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.45%
  YoY % 7.42% 9.72% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.99% 116.65% 114.91% 108.50% 115.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 189,679 201,534 154,114 154,114 213,361 806,195 213,415 -1.95%
  YoY % -5.88% 30.77% 0.00% -27.77% -73.53% 277.76% -
  Horiz. % 88.88% 94.43% 72.21% 72.21% 99.97% 377.76% 100.00%
Div Payout % 67.40 % 71.80 % 50.37 % 73.63 % 138.67 % 229.34 % 58.75 % 2.31%
  YoY % -6.13% 42.55% -31.59% -46.90% -39.54% 290.37% -
  Horiz. % 114.72% 122.21% 85.74% 125.33% 236.03% 390.37% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.45%
  YoY % 7.42% 9.72% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.99% 116.65% 114.91% 108.50% 115.11% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.02% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.97% 99.99% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 30.09 % 31.07 % 40.13 % 28.53 % 27.48 % 70.20 % 60.75 % -11.05%
  YoY % -3.15% -22.58% 40.66% 3.82% -60.85% 15.56% -
  Horiz. % 49.53% 51.14% 66.06% 46.96% 45.23% 115.56% 100.00%
ROE 1.67 % 1.79 % 2.14 % 1.49 % 1.16 % 2.50 % 2.97 % -9.15%
  YoY % -6.70% -16.36% 43.62% 28.45% -53.60% -15.82% -
  Horiz. % 56.23% 60.27% 72.05% 50.17% 39.06% 84.18% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.72 75.93 66.02 62.77 51.87 42.48 50.17 7.79%
  YoY % 3.67% 15.01% 5.18% 21.01% 22.10% -15.33% -
  Horiz. % 156.91% 151.35% 131.59% 125.11% 103.39% 84.67% 100.00%
EPS 23.74 23.68 25.81 17.66 12.98 29.65 30.64 -4.16%
  YoY % 0.25% -8.25% 46.15% 36.06% -56.22% -3.23% -
  Horiz. % 77.48% 77.28% 84.24% 57.64% 42.36% 96.77% 100.00%
DPS 16.00 17.00 13.00 13.00 18.00 68.00 18.00 -1.94%
  YoY % -5.88% 30.77% 0.00% -27.78% -73.53% 277.78% -
  Horiz. % 88.89% 94.44% 72.22% 72.22% 100.00% 377.78% 100.00%
NAPS 14.1900 13.2100 12.0400 11.8600 11.2000 11.8800 10.3200 5.45%
  YoY % 7.42% 9.72% 1.52% 5.89% -5.72% 15.12% -
  Horiz. % 137.50% 128.00% 116.67% 114.92% 108.53% 115.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 65.60 63.28 55.01 52.31 43.22 35.40 41.81 7.79%
  YoY % 3.67% 15.03% 5.16% 21.03% 22.09% -15.33% -
  Horiz. % 156.90% 151.35% 131.57% 125.11% 103.37% 84.67% 100.00%
EPS 19.78 19.73 21.51 14.71 10.82 24.71 25.54 -4.17%
  YoY % 0.25% -8.28% 46.23% 35.95% -56.21% -3.25% -
  Horiz. % 77.45% 77.25% 84.22% 57.60% 42.36% 96.75% 100.00%
DPS 13.33 14.17 10.83 10.83 15.00 56.67 15.00 -1.95%
  YoY % -5.93% 30.84% 0.00% -27.80% -73.53% 277.80% -
  Horiz. % 88.87% 94.47% 72.20% 72.20% 100.00% 377.80% 100.00%
NAPS 11.8250 11.0083 10.0333 9.8833 9.3321 9.9007 8.6010 5.45%
  YoY % 7.42% 9.72% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.99% 116.65% 114.91% 108.50% 115.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 14.3000 16.1400 11.6000 17.1600 17.2600 15.9600 9.3000 -
P/RPS 18.17 21.26 17.57 27.34 33.28 37.57 18.54 -0.34%
  YoY % -14.53% 21.00% -35.74% -17.85% -11.42% 102.64% -
  Horiz. % 98.00% 114.67% 94.77% 147.46% 179.50% 202.64% 100.00%
P/EPS 60.24 68.17 44.94 97.19 132.97 53.83 30.35 12.10%
  YoY % -11.63% 51.69% -53.76% -26.91% 147.02% 77.36% -
  Horiz. % 198.48% 224.61% 148.07% 320.23% 438.12% 177.36% 100.00%
EY 1.66 1.47 2.23 1.03 0.75 1.86 3.29 -10.77%
  YoY % 12.93% -34.08% 116.50% 37.33% -59.68% -43.47% -
  Horiz. % 50.46% 44.68% 67.78% 31.31% 22.80% 56.53% 100.00%
DY 1.12 1.05 1.12 0.76 1.04 4.26 1.94 -8.75%
  YoY % 6.67% -6.25% 47.37% -26.92% -75.59% 119.59% -
  Horiz. % 57.73% 54.12% 57.73% 39.18% 53.61% 219.59% 100.00%
P/NAPS 1.01 1.22 0.96 1.45 1.54 1.34 0.90 1.94%
  YoY % -17.21% 27.08% -33.79% -5.84% 14.93% 48.89% -
  Horiz. % 112.22% 135.56% 106.67% 161.11% 171.11% 148.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 -
Price 14.5800 15.9200 12.2200 17.2000 16.5000 16.1600 9.7000 -
P/RPS 18.52 20.97 18.51 27.40 31.81 38.04 19.33 -0.71%
  YoY % -11.68% 13.29% -32.45% -13.86% -16.38% 96.79% -
  Horiz. % 95.81% 108.48% 95.76% 141.75% 164.56% 196.79% 100.00%
P/EPS 61.42 67.24 47.34 97.42 127.12 54.50 31.66 11.67%
  YoY % -8.66% 42.04% -51.41% -23.36% 133.25% 72.14% -
  Horiz. % 194.00% 212.38% 149.53% 307.71% 401.52% 172.14% 100.00%
EY 1.63 1.49 2.11 1.03 0.79 1.83 3.16 -10.44%
  YoY % 9.40% -29.38% 104.85% 30.38% -56.83% -42.09% -
  Horiz. % 51.58% 47.15% 66.77% 32.59% 25.00% 57.91% 100.00%
DY 1.10 1.07 1.06 0.76 1.09 4.21 1.86 -8.38%
  YoY % 2.80% 0.94% 39.47% -30.28% -74.11% 126.34% -
  Horiz. % 59.14% 57.53% 56.99% 40.86% 58.60% 226.34% 100.00%
P/NAPS 1.03 1.21 1.01 1.45 1.47 1.36 0.94 1.53%
  YoY % -14.88% 19.80% -30.34% -1.36% 8.09% 44.68% -
  Horiz. % 109.57% 128.72% 107.45% 154.26% 156.38% 144.68% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. DUFU technology product used for Covid-19 detection? News1
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers