Highlights

[PPB] YoY TTM Result on 2010-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -3.23%    YoY -     92.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,144,831 2,909,890 2,445,390 2,099,541 2,612,765 3,222,034 2,796,143 1.98%
  YoY % 8.07% 18.99% 16.47% -19.64% -18.91% 15.23% -
  Horiz. % 112.47% 104.07% 87.46% 75.09% 93.44% 115.23% 100.00%
PBT 1,048,426 801,991 1,081,140 1,457,800 1,221,259 1,135,241 399,820 17.41%
  YoY % 30.73% -25.82% -25.84% 19.37% 7.58% 183.94% -
  Horiz. % 262.22% 200.59% 270.41% 364.61% 305.45% 283.94% 100.00%
Tax -54,547 -48,157 -58,492 941,702 28,108 -86,505 6,695,754 -
  YoY % -13.27% 17.67% -106.21% 3,250.30% 132.49% -101.29% -
  Horiz. % -0.81% -0.72% -0.87% 14.06% 0.42% -1.29% 100.00%
NP 993,879 753,834 1,022,648 2,399,502 1,249,367 1,048,736 7,095,574 -27.91%
  YoY % 31.84% -26.29% -57.38% 92.06% 19.13% -85.22% -
  Horiz. % 14.01% 10.62% 14.41% 33.82% 17.61% 14.78% 100.00%
NP to SH 971,052 725,631 983,513 2,389,697 1,239,654 1,054,284 6,999,400 -28.03%
  YoY % 33.82% -26.22% -58.84% 92.77% 17.58% -84.94% -
  Horiz. % 13.87% 10.37% 14.05% 34.14% 17.71% 15.06% 100.00%
Tax Rate 5.20 % 6.00 % 5.41 % -64.60 % -2.30 % 7.62 % -1,674.69 % -
  YoY % -13.33% 10.91% 108.37% -2,708.70% -130.18% 100.46% -
  Horiz. % -0.31% -0.36% -0.32% 3.86% 0.14% -0.46% 100.00%
Total Cost 2,150,952 2,156,056 1,422,742 -299,961 1,363,398 2,173,298 -4,299,431 -
  YoY % -0.24% 51.54% 574.31% -122.00% -37.27% 150.55% -
  Horiz. % -50.03% -50.15% -33.09% 6.98% -31.71% -50.55% 100.00%
Net Worth 14,227,741 14,190,433 13,623,490 14,144,440 13,456,571 11,368,859 11,155,562 4.13%
  YoY % 0.26% 4.16% -3.68% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.21% 122.12% 126.79% 120.63% 101.91% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 248,966 237,099 337,211 1,636,129 272,695 1,090,473 237,099 0.82%
  YoY % 5.00% -29.69% -79.39% 499.98% -74.99% 359.92% -
  Horiz. % 105.01% 100.00% 142.22% 690.06% 115.01% 459.92% 100.00%
Div Payout % 25.64 % 32.68 % 34.29 % 68.47 % 22.00 % 103.43 % 3.39 % 40.06%
  YoY % -21.54% -4.70% -49.92% 211.23% -78.73% 2,951.03% -
  Horiz. % 756.34% 964.01% 1,011.50% 2,019.76% 648.97% 3,051.03% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 14,227,741 14,190,433 13,623,490 14,144,440 13,456,571 11,368,859 11,155,562 4.13%
  YoY % 0.26% 4.16% -3.68% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.21% 122.12% 126.79% 120.63% 101.91% 100.00%
NOSH 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 1,185,491 1,185,500 0.00%
  YoY % 0.01% -4.28% 4.46% 0.00% 0.01% -0.00% -
  Horiz. % 100.01% 100.00% 104.47% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.60 % 25.91 % 41.82 % 114.29 % 47.82 % 32.55 % 253.76 % -29.31%
  YoY % 21.96% -38.04% -63.41% 139.00% 46.91% -87.17% -
  Horiz. % 12.45% 10.21% 16.48% 45.04% 18.84% 12.83% 100.00%
ROE 6.83 % 5.11 % 7.22 % 16.89 % 9.21 % 9.27 % 62.74 % -30.88%
  YoY % 33.66% -29.22% -57.25% 83.39% -0.65% -85.22% -
  Horiz. % 10.89% 8.14% 11.51% 26.92% 14.68% 14.78% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 265.24 245.46 197.45 177.08 220.37 271.79 235.86 1.97%
  YoY % 8.06% 24.32% 11.50% -19.64% -18.92% 15.23% -
  Horiz. % 112.46% 104.07% 83.71% 75.08% 93.43% 115.23% 100.00%
EPS 81.90 61.21 79.41 201.56 104.56 88.93 590.42 -28.03%
  YoY % 33.80% -22.92% -60.60% 92.77% 17.58% -84.94% -
  Horiz. % 13.87% 10.37% 13.45% 34.14% 17.71% 15.06% 100.00%
DPS 21.00 20.00 27.23 138.00 23.00 92.00 20.00 0.82%
  YoY % 5.00% -26.55% -80.27% 500.00% -75.00% 360.00% -
  Horiz. % 105.00% 100.00% 136.15% 690.00% 115.00% 460.00% 100.00%
NAPS 12.0000 11.9700 11.0000 11.9300 11.3500 9.5900 9.4100 4.13%
  YoY % 0.25% 8.82% -7.80% 5.11% 18.35% 1.91% -
  Horiz. % 127.52% 127.21% 116.90% 126.78% 120.62% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 221.06 204.55 171.90 147.58 183.66 226.49 196.55 1.98%
  YoY % 8.07% 18.99% 16.48% -19.64% -18.91% 15.23% -
  Horiz. % 112.47% 104.07% 87.46% 75.09% 93.44% 115.23% 100.00%
EPS 68.26 51.01 69.13 167.98 87.14 74.11 492.01 -28.03%
  YoY % 33.82% -26.21% -58.85% 92.77% 17.58% -84.94% -
  Horiz. % 13.87% 10.37% 14.05% 34.14% 17.71% 15.06% 100.00%
DPS 17.50 16.67 23.70 115.01 19.17 76.65 16.67 0.81%
  YoY % 4.98% -29.66% -79.39% 499.95% -74.99% 359.81% -
  Horiz. % 104.98% 100.00% 142.17% 689.92% 115.00% 459.81% 100.00%
NAPS 10.0012 9.9750 9.5765 9.9427 9.4591 7.9916 7.8417 4.13%
  YoY % 0.26% 4.16% -3.68% 5.11% 18.36% 1.91% -
  Horiz. % 127.54% 127.20% 122.12% 126.79% 120.63% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.1600 15.9800 17.2200 15.9800 11.6000 10.8000 7.6000 -
P/RPS 5.34 6.51 8.72 9.02 5.26 3.97 3.22 8.79%
  YoY % -17.97% -25.34% -3.33% 71.48% 32.49% 23.29% -
  Horiz. % 165.84% 202.17% 270.81% 280.12% 163.35% 123.29% 100.00%
P/EPS 17.29 26.11 21.68 7.93 11.09 12.14 1.29 54.06%
  YoY % -33.78% 20.43% 173.39% -28.49% -8.65% 841.09% -
  Horiz. % 1,340.31% 2,024.03% 1,680.62% 614.73% 859.69% 941.09% 100.00%
EY 5.78 3.83 4.61 12.61 9.01 8.23 77.69 -35.12%
  YoY % 50.91% -16.92% -63.44% 39.96% 9.48% -89.41% -
  Horiz. % 7.44% 4.93% 5.93% 16.23% 11.60% 10.59% 100.00%
DY 1.48 1.25 1.58 8.64 1.98 8.52 2.63 -9.13%
  YoY % 18.40% -20.89% -81.71% 336.36% -76.76% 223.95% -
  Horiz. % 56.27% 47.53% 60.08% 328.52% 75.29% 323.95% 100.00%
P/NAPS 1.18 1.34 1.57 1.34 1.02 1.13 0.81 6.47%
  YoY % -11.94% -14.65% 17.16% 31.37% -9.73% 39.51% -
  Horiz. % 145.68% 165.43% 193.83% 165.43% 125.93% 139.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 26/08/08 24/08/07 -
Price 14.1000 13.9800 17.2000 16.9000 15.3000 8.8000 6.8500 -
P/RPS 5.32 5.70 8.71 9.54 6.94 3.24 2.90 10.63%
  YoY % -6.67% -34.56% -8.70% 37.46% 114.20% 11.72% -
  Horiz. % 183.45% 196.55% 300.34% 328.97% 239.31% 111.72% 100.00%
P/EPS 17.22 22.84 21.66 8.38 14.63 9.90 1.16 56.71%
  YoY % -24.61% 5.45% 158.47% -42.72% 47.78% 753.45% -
  Horiz. % 1,484.48% 1,968.97% 1,867.24% 722.41% 1,261.21% 853.45% 100.00%
EY 5.81 4.38 4.62 11.93 6.83 10.11 86.19 -36.18%
  YoY % 32.65% -5.19% -61.27% 74.67% -32.44% -88.27% -
  Horiz. % 6.74% 5.08% 5.36% 13.84% 7.92% 11.73% 100.00%
DY 1.49 1.43 1.58 8.17 1.50 10.45 2.92 -10.60%
  YoY % 4.20% -9.49% -80.66% 444.67% -85.65% 257.88% -
  Horiz. % 51.03% 48.97% 54.11% 279.79% 51.37% 357.88% 100.00%
P/NAPS 1.18 1.17 1.56 1.42 1.35 0.92 0.73 8.32%
  YoY % 0.85% -25.00% 9.86% 5.19% 46.74% 26.03% -
  Horiz. % 161.64% 160.27% 213.70% 194.52% 184.93% 126.03% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers