Highlights

[PPB] YoY TTM Result on 2009-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     31.30%    YoY -     56.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,979,500 2,581,122 2,162,896 2,144,979 3,440,571 2,849,770 4,786,601 -7.59%
  YoY % 15.43% 19.34% 0.84% -37.66% 20.73% -40.46% -
  Horiz. % 62.25% 53.92% 45.19% 44.81% 71.88% 59.54% 100.00%
PBT 811,546 1,016,436 1,267,995 1,469,151 1,156,110 522,475 469,928 9.52%
  YoY % -20.16% -19.84% -13.69% 27.08% 121.28% 11.18% -
  Horiz. % 172.70% 216.30% 269.83% 312.63% 246.02% 111.18% 100.00%
Tax -45,138 -47,287 825,842 167,682 -116,949 6,604,180 164,574 -
  YoY % 4.54% -105.73% 392.50% 243.38% -101.77% 3,912.89% -
  Horiz. % -27.43% -28.73% 501.81% 101.89% -71.06% 4,012.89% 100.00%
NP 766,408 969,149 2,093,837 1,636,833 1,039,161 7,126,655 634,502 3.20%
  YoY % -20.92% -53.71% 27.92% 57.51% -85.42% 1,023.19% -
  Horiz. % 120.79% 152.74% 330.00% 257.97% 163.78% 1,123.19% 100.00%
NP to SH 745,461 924,927 2,082,616 1,627,719 1,042,779 7,053,371 515,574 6.33%
  YoY % -19.40% -55.59% 27.95% 56.09% -85.22% 1,268.06% -
  Horiz. % 144.59% 179.40% 403.94% 315.71% 202.26% 1,368.06% 100.00%
Tax Rate 5.56 % 4.65 % -65.13 % -11.41 % 10.12 % -1,264.02 % -35.02 % -
  YoY % 19.57% 107.14% -470.82% -212.75% 100.80% -3,509.42% -
  Horiz. % -15.88% -13.28% 185.98% 32.58% -28.90% 3,609.42% 100.00%
Total Cost 2,213,092 1,611,973 69,059 508,146 2,401,410 -4,276,885 4,152,099 -9.95%
  YoY % 37.29% 2,234.20% -86.41% -78.84% 156.15% -203.01% -
  Horiz. % 53.30% 38.82% 1.66% 12.24% 57.84% -103.01% 100.00%
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.22% 310.29% 290.31% 309.20% 261.88% 250.83% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 % 31.81 % 36.46 % 78.56 % 16.75 % 104.57 % 3.36 % 45.98 % -5.95%
  YoY % -12.75% -53.59% 369.01% -83.98% 3,012.20% -92.69% -
  Horiz. % 69.18% 79.30% 170.86% 36.43% 227.42% 7.31% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.22% 310.29% 290.31% 309.20% 261.88% 250.83% 100.00%
NOSH 1,185,499 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 0.00%
  YoY % -0.00% -0.01% 0.02% -0.02% -0.00% 0.02% -
  Horiz. % 100.00% 100.01% 100.02% 100.00% 100.01% 100.02% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.72 % 37.55 % 96.81 % 76.31 % 30.20 % 250.08 % 13.26 % 11.66%
  YoY % -31.50% -61.21% 26.86% 152.68% -87.92% 1,785.97% -
  Horiz. % 193.97% 283.18% 730.09% 575.49% 227.75% 1,885.97% 100.00%
ROE 5.35 % 6.62 % 15.93 % 11.69 % 8.84 % 62.42 % 11.45 % -11.90%
  YoY % -19.18% -58.44% 36.27% 32.24% -85.84% 445.15% -
  Horiz. % 46.72% 57.82% 139.13% 102.10% 77.21% 545.15% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.33 217.71 182.42 180.95 290.19 240.36 403.78 -7.59%
  YoY % 15.44% 19.35% 0.81% -37.64% 20.73% -40.47% -
  Horiz. % 62.24% 53.92% 45.18% 44.81% 71.87% 59.53% 100.00%
EPS 62.88 78.02 175.65 137.31 87.95 594.90 43.49 6.33%
  YoY % -19.41% -55.58% 27.92% 56.12% -85.22% 1,267.90% -
  Horiz. % 144.58% 179.40% 403.89% 315.73% 202.23% 1,367.90% 100.00%
DPS 20.00 28.44 138.00 23.00 92.00 20.00 20.00 -
  YoY % -29.68% -79.39% 500.00% -75.00% 360.00% 0.00% -
  Horiz. % 100.00% 142.20% 690.00% 115.00% 460.00% 100.00% 100.00%
NAPS 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 3.8000 20.68%
  YoY % -0.34% 6.89% -6.13% 18.09% 4.41% 150.79% -
  Horiz. % 309.21% 310.26% 290.26% 309.21% 261.84% 250.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.44 181.44 152.04 150.78 241.85 200.32 336.47 -7.59%
  YoY % 15.43% 19.34% 0.84% -37.66% 20.73% -40.46% -
  Horiz. % 62.25% 53.92% 45.19% 44.81% 71.88% 59.54% 100.00%
EPS 52.40 65.02 146.40 114.42 73.30 495.81 36.24 6.33%
  YoY % -19.41% -55.59% 27.95% 56.10% -85.22% 1,268.13% -
  Horiz. % 144.59% 179.41% 403.97% 315.73% 202.26% 1,368.13% 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 9.7917 9.8255 9.1927 9.7909 8.2924 7.9426 3.1665 20.68%
  YoY % -0.34% 6.88% -6.11% 18.07% 4.40% 150.83% -
  Horiz. % 309.23% 310.30% 290.31% 309.20% 261.88% 250.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 4.4000 -
P/RPS 4.80 7.63 9.43 8.51 2.95 3.83 1.09 28.00%
  YoY % -37.09% -19.09% 10.81% 188.47% -22.98% 251.38% -
  Horiz. % 440.37% 700.00% 865.14% 780.73% 270.64% 351.38% 100.00%
P/EPS 19.18 21.30 9.79 11.22 9.72 1.55 10.12 11.23%
  YoY % -9.95% 117.57% -12.75% 15.43% 527.10% -84.68% -
  Horiz. % 189.53% 210.47% 96.74% 110.87% 96.05% 15.32% 100.00%
EY 5.21 4.69 10.21 8.92 10.29 64.66 9.88 -10.11%
  YoY % 11.09% -54.06% 14.46% -13.31% -84.09% 554.45% -
  Horiz. % 52.73% 47.47% 103.34% 90.28% 104.15% 654.45% 100.00%
DY 1.66 1.71 8.02 1.49 10.76 2.17 4.55 -15.46%
  YoY % -2.92% -78.68% 438.26% -86.15% 395.85% -52.31% -
  Horiz. % 36.48% 37.58% 176.26% 32.75% 236.48% 47.69% 100.00%
P/NAPS 1.03 1.41 1.56 1.31 0.86 0.97 1.16 -1.96%
  YoY % -26.95% -9.62% 19.08% 52.33% -11.34% -16.38% -
  Horiz. % 88.79% 121.55% 134.48% 112.93% 74.14% 83.62% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 -
Price 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 4.6800 -
P/RPS 4.77 7.40 10.31 8.68 2.95 4.29 1.16 26.55%
  YoY % -35.54% -28.23% 18.78% 194.24% -31.24% 269.83% -
  Horiz. % 411.21% 637.93% 888.79% 748.28% 254.31% 369.83% 100.00%
P/EPS 19.08 20.64 10.70 11.43 9.72 1.73 10.76 10.01%
  YoY % -7.56% 92.90% -6.39% 17.59% 461.85% -83.92% -
  Horiz. % 177.32% 191.82% 99.44% 106.23% 90.33% 16.08% 100.00%
EY 5.24 4.85 9.34 8.75 10.29 57.76 9.29 -9.09%
  YoY % 8.04% -48.07% 6.74% -14.97% -82.18% 521.74% -
  Horiz. % 56.40% 52.21% 100.54% 94.19% 110.76% 621.74% 100.00%
DY 1.67 1.77 7.34 1.46 10.76 1.94 4.27 -14.47%
  YoY % -5.65% -75.89% 402.74% -86.43% 454.64% -54.57% -
  Horiz. % 39.11% 41.45% 171.90% 34.19% 251.99% 45.43% 100.00%
P/NAPS 1.02 1.37 1.70 1.34 0.86 1.08 1.23 -3.07%
  YoY % -25.55% -19.41% 26.87% 55.81% -20.37% -12.20% -
  Horiz. % 82.93% 111.38% 138.21% 108.94% 69.92% 87.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS