Highlights

[PPB] YoY TTM Result on 2009-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     5.48%    YoY -     17.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,909,890 2,445,390 2,099,541 2,612,765 3,222,034 2,796,143 6,583,679 -12.71%
  YoY % 18.99% 16.47% -19.64% -18.91% 15.23% -57.53% -
  Horiz. % 44.20% 37.14% 31.89% 39.69% 48.94% 42.47% 100.00%
PBT 801,991 1,081,140 1,457,800 1,221,259 1,135,241 399,820 499,857 8.19%
  YoY % -25.82% -25.84% 19.37% 7.58% 183.94% -20.01% -
  Horiz. % 160.44% 216.29% 291.64% 244.32% 227.11% 79.99% 100.00%
Tax -48,157 -58,492 941,702 28,108 -86,505 6,695,754 62,573 -
  YoY % 17.67% -106.21% 3,250.30% 132.49% -101.29% 10,600.71% -
  Horiz. % -76.96% -93.48% 1,504.97% 44.92% -138.25% 10,700.71% 100.00%
NP 753,834 1,022,648 2,399,502 1,249,367 1,048,736 7,095,574 562,430 5.00%
  YoY % -26.29% -57.38% 92.06% 19.13% -85.22% 1,161.59% -
  Horiz. % 134.03% 181.83% 426.63% 222.14% 186.47% 1,261.59% 100.00%
NP to SH 725,631 983,513 2,389,697 1,239,654 1,054,284 6,999,400 448,916 8.32%
  YoY % -26.22% -58.84% 92.77% 17.58% -84.94% 1,459.18% -
  Horiz. % 161.64% 219.09% 532.33% 276.14% 234.85% 1,559.18% 100.00%
Tax Rate 6.00 % 5.41 % -64.60 % -2.30 % 7.62 % -1,674.69 % -12.52 % -
  YoY % 10.91% 108.37% -2,708.70% -130.18% 100.46% -13,276.12% -
  Horiz. % -47.92% -43.21% 515.97% 18.37% -60.86% 13,376.12% 100.00%
Total Cost 2,156,056 1,422,742 -299,961 1,363,398 2,173,298 -4,299,431 6,021,249 -15.72%
  YoY % 51.54% 574.31% -122.00% -37.27% 150.55% -171.40% -
  Horiz. % 35.81% 23.63% -4.98% 22.64% 36.09% -71.40% 100.00%
Net Worth 14,190,433 13,623,490 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 21.65%
  YoY % 4.16% -3.68% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.52% 311.56% 323.47% 307.74% 260.00% 255.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 237,099 337,211 1,636,129 272,695 1,090,473 237,099 237,044 0.00%
  YoY % -29.69% -79.39% 499.98% -74.99% 359.92% 0.02% -
  Horiz. % 100.02% 142.26% 690.22% 115.04% 460.03% 100.02% 100.00%
Div Payout % 32.68 % 34.29 % 68.47 % 22.00 % 103.43 % 3.39 % 52.80 % -7.68%
  YoY % -4.70% -49.92% 211.23% -78.73% 2,951.03% -93.58% -
  Horiz. % 61.89% 64.94% 129.68% 41.67% 195.89% 6.42% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 14,190,433 13,623,490 14,144,440 13,456,571 11,368,859 11,155,562 4,372,705 21.65%
  YoY % 4.16% -3.68% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.52% 311.56% 323.47% 307.74% 260.00% 255.12% 100.00%
NOSH 1,185,499 1,238,499 1,185,619 1,185,600 1,185,491 1,185,500 1,185,786 -0.00%
  YoY % -4.28% 4.46% 0.00% 0.01% -0.00% -0.02% -
  Horiz. % 99.98% 104.45% 99.99% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.91 % 41.82 % 114.29 % 47.82 % 32.55 % 253.76 % 8.54 % 20.30%
  YoY % -38.04% -63.41% 139.00% 46.91% -87.17% 2,871.43% -
  Horiz. % 303.40% 489.70% 1,338.29% 559.95% 381.15% 2,971.43% 100.00%
ROE 5.11 % 7.22 % 16.89 % 9.21 % 9.27 % 62.74 % 10.27 % -10.97%
  YoY % -29.22% -57.25% 83.39% -0.65% -85.22% 510.91% -
  Horiz. % 49.76% 70.30% 164.46% 89.68% 90.26% 610.91% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.46 197.45 177.08 220.37 271.79 235.86 555.22 -12.71%
  YoY % 24.32% 11.50% -19.64% -18.92% 15.23% -57.52% -
  Horiz. % 44.21% 35.56% 31.89% 39.69% 48.95% 42.48% 100.00%
EPS 61.21 79.41 201.56 104.56 88.93 590.42 37.86 8.33%
  YoY % -22.92% -60.60% 92.77% 17.58% -84.94% 1,459.48% -
  Horiz. % 161.67% 209.75% 532.38% 276.18% 234.89% 1,559.48% 100.00%
DPS 20.00 27.23 138.00 23.00 92.00 20.00 20.00 -
  YoY % -26.55% -80.27% 500.00% -75.00% 360.00% 0.00% -
  Horiz. % 100.00% 136.15% 690.00% 115.00% 460.00% 100.00% 100.00%
NAPS 11.9700 11.0000 11.9300 11.3500 9.5900 9.4100 3.6876 21.66%
  YoY % 8.82% -7.80% 5.11% 18.35% 1.91% 155.18% -
  Horiz. % 324.60% 298.30% 323.52% 307.79% 260.06% 255.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 204.55 171.90 147.58 183.66 226.49 196.55 462.79 -12.71%
  YoY % 18.99% 16.48% -19.64% -18.91% 15.23% -57.53% -
  Horiz. % 44.20% 37.14% 31.89% 39.69% 48.94% 42.47% 100.00%
EPS 51.01 69.13 167.98 87.14 74.11 492.01 31.56 8.32%
  YoY % -26.21% -58.85% 92.77% 17.58% -84.94% 1,458.97% -
  Horiz. % 161.63% 219.04% 532.26% 276.11% 234.82% 1,558.97% 100.00%
DPS 16.67 23.70 115.01 19.17 76.65 16.67 16.66 0.01%
  YoY % -29.66% -79.39% 499.95% -74.99% 359.81% 0.06% -
  Horiz. % 100.06% 142.26% 690.34% 115.07% 460.08% 100.06% 100.00%
NAPS 9.9750 9.5765 9.9427 9.4591 7.9916 7.8417 3.0737 21.66%
  YoY % 4.16% -3.68% 5.11% 18.36% 1.91% 155.12% -
  Horiz. % 324.53% 311.56% 323.48% 307.74% 260.00% 255.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 4.0000 -
P/RPS 6.51 8.72 9.02 5.26 3.97 3.22 0.72 44.29%
  YoY % -25.34% -3.33% 71.48% 32.49% 23.29% 347.22% -
  Horiz. % 904.17% 1,211.11% 1,252.78% 730.56% 551.39% 447.22% 100.00%
P/EPS 26.11 21.68 7.93 11.09 12.14 1.29 10.57 16.25%
  YoY % 20.43% 173.39% -28.49% -8.65% 841.09% -87.80% -
  Horiz. % 247.02% 205.11% 75.02% 104.92% 114.85% 12.20% 100.00%
EY 3.83 4.61 12.61 9.01 8.23 77.69 9.46 -13.98%
  YoY % -16.92% -63.44% 39.96% 9.48% -89.41% 721.25% -
  Horiz. % 40.49% 48.73% 133.30% 95.24% 87.00% 821.25% 100.00%
DY 1.25 1.58 8.64 1.98 8.52 2.63 5.00 -20.61%
  YoY % -20.89% -81.71% 336.36% -76.76% 223.95% -47.40% -
  Horiz. % 25.00% 31.60% 172.80% 39.60% 170.40% 52.60% 100.00%
P/NAPS 1.34 1.57 1.34 1.02 1.13 0.81 1.08 3.66%
  YoY % -14.65% 17.16% 31.37% -9.73% 39.51% -25.00% -
  Horiz. % 124.07% 145.37% 124.07% 94.44% 104.63% 75.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 24/08/06 -
Price 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 4.6800 -
P/RPS 5.70 8.71 9.54 6.94 3.24 2.90 0.84 37.55%
  YoY % -34.56% -8.70% 37.46% 114.20% 11.72% 245.24% -
  Horiz. % 678.57% 1,036.90% 1,135.71% 826.19% 385.71% 345.24% 100.00%
P/EPS 22.84 21.66 8.38 14.63 9.90 1.16 12.36 10.77%
  YoY % 5.45% 158.47% -42.72% 47.78% 753.45% -90.61% -
  Horiz. % 184.79% 175.24% 67.80% 118.37% 80.10% 9.39% 100.00%
EY 4.38 4.62 11.93 6.83 10.11 86.19 8.09 -9.71%
  YoY % -5.19% -61.27% 74.67% -32.44% -88.27% 965.39% -
  Horiz. % 54.14% 57.11% 147.47% 84.43% 124.97% 1,065.39% 100.00%
DY 1.43 1.58 8.17 1.50 10.45 2.92 4.27 -16.65%
  YoY % -9.49% -80.66% 444.67% -85.65% 257.88% -31.62% -
  Horiz. % 33.49% 37.00% 191.33% 35.13% 244.73% 68.38% 100.00%
P/NAPS 1.17 1.56 1.42 1.35 0.92 0.73 1.27 -1.36%
  YoY % -25.00% 9.86% 5.19% 46.74% 26.03% -42.52% -
  Horiz. % 92.13% 122.83% 111.81% 106.30% 72.44% 57.48% 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
 
 

385  512  478  891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.095+0.02 
 PHB 0.045+0.005 
 XOX 0.31+0.02 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 XDL 0.10+0.015 
 TRIVE 0.03+0.01 
 VSOLAR 0.06+0.01 
 SAPNRG 0.105+0.01 
 COMPUGT 0.045+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
Partners & Brokers