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.
 


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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS