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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS