Highlights

[PPB] YoY TTM Result on 2006-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     13.59%    YoY -     7.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,612,765 3,222,034 2,796,143 6,583,679 10,901,960 10,464,214 8,619,489 -18.02%
  YoY % -18.91% 15.23% -57.53% -39.61% 4.18% 21.40% -
  Horiz. % 30.31% 37.38% 32.44% 76.38% 126.48% 121.40% 100.00%
PBT 1,221,259 1,135,241 399,820 499,857 705,758 710,240 653,777 10.97%
  YoY % 7.58% 183.94% -20.01% -29.17% -0.63% 8.64% -
  Horiz. % 186.80% 173.64% 61.16% 76.46% 107.95% 108.64% 100.00%
Tax 28,108 -86,505 6,695,754 62,573 -272,372 -336,492 -328,814 -
  YoY % 132.49% -101.29% 10,600.71% 122.97% 19.06% -2.34% -
  Horiz. % -8.55% 26.31% -2,036.33% -19.03% 82.83% 102.34% 100.00%
NP 1,249,367 1,048,736 7,095,574 562,430 433,386 373,748 324,963 25.14%
  YoY % 19.13% -85.22% 1,161.59% 29.78% 15.96% 15.01% -
  Horiz. % 384.46% 322.72% 2,183.50% 173.08% 133.36% 115.01% 100.00%
NP to SH 1,239,654 1,054,284 6,999,400 448,916 418,109 373,748 324,963 24.97%
  YoY % 17.58% -84.94% 1,459.18% 7.37% 11.87% 15.01% -
  Horiz. % 381.48% 324.43% 2,153.91% 138.14% 128.66% 115.01% 100.00%
Tax Rate -2.30 % 7.62 % -1,674.69 % -12.52 % 38.59 % 47.38 % 50.29 % -
  YoY % -130.18% 100.46% -13,276.12% -132.44% -18.55% -5.79% -
  Horiz. % -4.57% 15.15% -3,330.07% -24.90% 76.73% 94.21% 100.00%
Total Cost 1,363,398 2,173,298 -4,299,431 6,021,249 10,468,574 10,090,466 8,294,526 -25.97%
  YoY % -37.27% 150.55% -171.40% -42.48% 3.75% 21.65% -
  Horiz. % 16.44% 26.20% -51.83% 72.59% 126.21% 121.65% 100.00%
Net Worth 13,456,571 11,368,859 11,155,562 4,372,705 4,020,532 3,047,641 2,805,975 29.83%
  YoY % 18.36% 1.91% 155.12% 8.76% 31.92% 8.61% -
  Horiz. % 479.57% 405.17% 397.56% 155.84% 143.28% 108.61% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 272,695 1,090,473 237,099 237,044 172,522 112,452 217,792 3.81%
  YoY % -74.99% 359.92% 0.02% 37.40% 53.42% -48.37% -
  Horiz. % 125.21% 500.69% 108.86% 108.84% 79.21% 51.63% 100.00%
Div Payout % 22.00 % 103.43 % 3.39 % 52.80 % 41.26 % 30.09 % 67.02 % -16.93%
  YoY % -78.73% 2,951.03% -93.58% 27.97% 37.12% -55.10% -
  Horiz. % 32.83% 154.33% 5.06% 78.78% 61.56% 44.90% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 13,456,571 11,368,859 11,155,562 4,372,705 4,020,532 3,047,641 2,805,975 29.83%
  YoY % 18.36% 1.91% 155.12% 8.76% 31.92% 8.61% -
  Horiz. % 479.57% 405.17% 397.56% 155.84% 143.28% 108.61% 100.00%
NOSH 1,185,600 1,185,491 1,185,500 1,185,786 1,185,997 490,763 490,555 15.83%
  YoY % 0.01% -0.00% -0.02% -0.02% 141.66% 0.04% -
  Horiz. % 241.69% 241.66% 241.67% 241.72% 241.77% 100.04% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 47.82 % 32.55 % 253.76 % 8.54 % 3.98 % 3.57 % 3.77 % 52.65%
  YoY % 46.91% -87.17% 2,871.43% 114.57% 11.48% -5.31% -
  Horiz. % 1,268.44% 863.40% 6,731.03% 226.53% 105.57% 94.69% 100.00%
ROE 9.21 % 9.27 % 62.74 % 10.27 % 10.40 % 12.26 % 11.58 % -3.74%
  YoY % -0.65% -85.22% 510.91% -1.25% -15.17% 5.87% -
  Horiz. % 79.53% 80.05% 541.80% 88.69% 89.81% 105.87% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 220.37 271.79 235.86 555.22 919.22 2,132.23 1,757.09 -29.23%
  YoY % -18.92% 15.23% -57.52% -39.60% -56.89% 21.35% -
  Horiz. % 12.54% 15.47% 13.42% 31.60% 52.31% 121.35% 100.00%
EPS 104.56 88.93 590.42 37.86 35.25 76.16 66.24 7.90%
  YoY % 17.58% -84.94% 1,459.48% 7.40% -53.72% 14.98% -
  Horiz. % 157.85% 134.25% 891.33% 57.16% 53.22% 114.98% 100.00%
DPS 23.00 92.00 20.00 20.00 14.55 22.92 44.40 -10.37%
  YoY % -75.00% 360.00% 0.00% 37.46% -36.52% -48.38% -
  Horiz. % 51.80% 207.21% 45.05% 45.05% 32.77% 51.62% 100.00%
NAPS 11.3500 9.5900 9.4100 3.6876 3.3900 6.2100 5.7200 12.09%
  YoY % 18.35% 1.91% 155.18% 8.78% -45.41% 8.57% -
  Horiz. % 198.43% 167.66% 164.51% 64.47% 59.27% 108.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.66 226.49 196.55 462.79 766.34 735.57 605.90 -18.03%
  YoY % -18.91% 15.23% -57.53% -39.61% 4.18% 21.40% -
  Horiz. % 30.31% 37.38% 32.44% 76.38% 126.48% 121.40% 100.00%
EPS 87.14 74.11 492.01 31.56 29.39 26.27 22.84 24.98%
  YoY % 17.58% -84.94% 1,458.97% 7.38% 11.88% 15.02% -
  Horiz. % 381.52% 324.47% 2,154.16% 138.18% 128.68% 115.02% 100.00%
DPS 19.17 76.65 16.67 16.66 12.13 7.90 15.31 3.81%
  YoY % -74.99% 359.81% 0.06% 37.35% 53.54% -48.40% -
  Horiz. % 125.21% 500.65% 108.88% 108.82% 79.23% 51.60% 100.00%
NAPS 9.4591 7.9916 7.8417 3.0737 2.8262 2.1423 1.9724 29.83%
  YoY % 18.36% 1.91% 155.12% 8.76% 31.92% 8.61% -
  Horiz. % 479.57% 405.17% 397.57% 155.84% 143.29% 108.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 11.6000 10.8000 7.6000 4.0000 3.7200 6.5000 4.6200 -
P/RPS 5.26 3.97 3.22 0.72 0.40 0.30 0.26 64.99%
  YoY % 32.49% 23.29% 347.22% 80.00% 33.33% 15.38% -
  Horiz. % 2,023.08% 1,526.92% 1,238.46% 276.92% 153.85% 115.38% 100.00%
P/EPS 11.09 12.14 1.29 10.57 10.55 8.54 6.97 8.04%
  YoY % -8.65% 841.09% -87.80% 0.19% 23.54% 22.53% -
  Horiz. % 159.11% 174.18% 18.51% 151.65% 151.36% 122.53% 100.00%
EY 9.01 8.23 77.69 9.46 9.48 11.72 14.34 -7.45%
  YoY % 9.48% -89.41% 721.25% -0.21% -19.11% -18.27% -
  Horiz. % 62.83% 57.39% 541.77% 65.97% 66.11% 81.73% 100.00%
DY 1.98 8.52 2.63 5.00 3.91 3.53 9.61 -23.13%
  YoY % -76.76% 223.95% -47.40% 27.88% 10.76% -63.27% -
  Horiz. % 20.60% 88.66% 27.37% 52.03% 40.69% 36.73% 100.00%
P/NAPS 1.02 1.13 0.81 1.08 1.10 1.05 0.81 3.91%
  YoY % -9.73% 39.51% -25.00% -1.82% 4.76% 29.63% -
  Horiz. % 125.93% 139.51% 100.00% 133.33% 135.80% 129.63% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 26/08/08 24/08/07 24/08/06 25/08/05 25/08/04 25/08/03 -
Price 15.3000 8.8000 6.8500 4.6800 4.1400 6.1000 5.4500 -
P/RPS 6.94 3.24 2.90 0.84 0.45 0.29 0.31 67.80%
  YoY % 114.20% 11.72% 245.24% 86.67% 55.17% -6.45% -
  Horiz. % 2,238.71% 1,045.16% 935.48% 270.97% 145.16% 93.55% 100.00%
P/EPS 14.63 9.90 1.16 12.36 11.74 8.01 8.23 10.05%
  YoY % 47.78% 753.45% -90.61% 5.28% 46.57% -2.67% -
  Horiz. % 177.76% 120.29% 14.09% 150.18% 142.65% 97.33% 100.00%
EY 6.83 10.11 86.19 8.09 8.52 12.48 12.15 -9.15%
  YoY % -32.44% -88.27% 965.39% -5.05% -31.73% 2.72% -
  Horiz. % 56.21% 83.21% 709.38% 66.58% 70.12% 102.72% 100.00%
DY 1.50 10.45 2.92 4.27 3.51 3.76 8.15 -24.56%
  YoY % -85.65% 257.88% -31.62% 21.65% -6.65% -53.87% -
  Horiz. % 18.40% 128.22% 35.83% 52.39% 43.07% 46.13% 100.00%
P/NAPS 1.35 0.92 0.73 1.27 1.22 0.98 0.95 6.03%
  YoY % 46.74% 26.03% -42.52% 4.10% 24.49% 3.16% -
  Horiz. % 142.11% 96.84% 76.84% 133.68% 128.42% 103.16% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers