Highlights

[PPB] YoY TTM Result on 2010-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.85%    YoY -     27.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,195,353 2,979,500 2,581,122 2,162,896 2,144,979 3,440,571 2,849,770 1.92%
  YoY % 7.24% 15.43% 19.34% 0.84% -37.66% 20.73% -
  Horiz. % 112.13% 104.55% 90.57% 75.90% 75.27% 120.73% 100.00%
PBT 1,079,469 811,546 1,016,436 1,267,995 1,469,151 1,156,110 522,475 12.84%
  YoY % 33.01% -20.16% -19.84% -13.69% 27.08% 121.28% -
  Horiz. % 206.61% 155.33% 194.54% 242.69% 281.19% 221.28% 100.00%
Tax -54,134 -45,138 -47,287 825,842 167,682 -116,949 6,604,180 -
  YoY % -19.93% 4.54% -105.73% 392.50% 243.38% -101.77% -
  Horiz. % -0.82% -0.68% -0.72% 12.50% 2.54% -1.77% 100.00%
NP 1,025,335 766,408 969,149 2,093,837 1,636,833 1,039,161 7,126,655 -27.59%
  YoY % 33.78% -20.92% -53.71% 27.92% 57.51% -85.42% -
  Horiz. % 14.39% 10.75% 13.60% 29.38% 22.97% 14.58% 100.00%
NP to SH 1,007,875 745,461 924,927 2,082,616 1,627,719 1,042,779 7,053,371 -27.67%
  YoY % 35.20% -19.40% -55.59% 27.95% 56.09% -85.22% -
  Horiz. % 14.29% 10.57% 13.11% 29.53% 23.08% 14.78% 100.00%
Tax Rate 5.01 % 5.56 % 4.65 % -65.13 % -11.41 % 10.12 % -1,264.02 % -
  YoY % -9.89% 19.57% 107.14% -470.82% -212.75% 100.80% -
  Horiz. % -0.40% -0.44% -0.37% 5.15% 0.90% -0.80% 100.00%
Total Cost 2,170,018 2,213,092 1,611,973 69,059 508,146 2,401,410 -4,276,885 -
  YoY % -1.95% 37.29% 2,234.20% -86.41% -78.84% 156.15% -
  Horiz. % -50.74% -51.75% -37.69% -1.61% -11.88% -56.15% 100.00%
Net Worth 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 5.16%
  YoY % 9.70% -0.34% 6.88% -6.11% 18.07% 4.40% -
  Horiz. % 135.24% 123.28% 123.71% 115.74% 123.27% 104.40% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 % 24.70 % 31.81 % 36.46 % 78.56 % 16.75 % 104.57 % 3.36 % 39.40%
  YoY % -22.35% -12.75% -53.59% 369.01% -83.98% 3,012.20% -
  Horiz. % 735.12% 946.73% 1,085.12% 2,338.10% 498.51% 3,112.20% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 5.16%
  YoY % 9.70% -0.34% 6.88% -6.11% 18.07% 4.40% -
  Horiz. % 135.24% 123.28% 123.71% 115.74% 123.27% 104.40% 100.00%
NOSH 1,185,499 1,185,499 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 -0.00%
  YoY % 0.00% -0.00% -0.01% 0.02% -0.02% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.09 % 25.72 % 37.55 % 96.81 % 76.31 % 30.20 % 250.08 % -28.96%
  YoY % 24.77% -31.50% -61.21% 26.86% 152.68% -87.92% -
  Horiz. % 12.83% 10.28% 15.02% 38.71% 30.51% 12.08% 100.00%
ROE 6.60 % 5.35 % 6.62 % 15.93 % 11.69 % 8.84 % 62.42 % -31.21%
  YoY % 23.36% -19.18% -58.44% 36.27% 32.24% -85.84% -
  Horiz. % 10.57% 8.57% 10.61% 25.52% 18.73% 14.16% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 269.54 251.33 217.71 182.42 180.95 290.19 240.36 1.93%
  YoY % 7.25% 15.44% 19.35% 0.81% -37.64% 20.73% -
  Horiz. % 112.14% 104.56% 90.58% 75.89% 75.28% 120.73% 100.00%
EPS 85.02 62.88 78.02 175.65 137.31 87.95 594.90 -27.67%
  YoY % 35.21% -19.41% -55.58% 27.92% 56.12% -85.22% -
  Horiz. % 14.29% 10.57% 13.11% 29.53% 23.08% 14.78% 100.00%
DPS 21.00 20.00 28.44 138.00 23.00 92.00 20.00 0.82%
  YoY % 5.00% -29.68% -79.39% 500.00% -75.00% 360.00% -
  Horiz. % 105.00% 100.00% 142.20% 690.00% 115.00% 460.00% 100.00%
NAPS 12.8900 11.7500 11.7900 11.0300 11.7500 9.9500 9.5300 5.16%
  YoY % 9.70% -0.34% 6.89% -6.13% 18.09% 4.41% -
  Horiz. % 135.26% 123.29% 123.71% 115.74% 123.29% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 224.61 209.44 181.44 152.04 150.78 241.85 200.32 1.92%
  YoY % 7.24% 15.43% 19.34% 0.84% -37.66% 20.73% -
  Horiz. % 112.13% 104.55% 90.58% 75.90% 75.27% 120.73% 100.00%
EPS 70.85 52.40 65.02 146.40 114.42 73.30 495.81 -27.67%
  YoY % 35.21% -19.41% -55.59% 27.95% 56.10% -85.22% -
  Horiz. % 14.29% 10.57% 13.11% 29.53% 23.08% 14.78% 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 10.7417 9.7917 9.8255 9.1927 9.7909 8.2924 7.9426 5.16%
  YoY % 9.70% -0.34% 6.88% -6.11% 18.07% 4.40% -
  Horiz. % 135.24% 123.28% 123.71% 115.74% 123.27% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 14.2200 12.0600 16.6200 17.2000 15.4000 8.5500 9.2000 -
P/RPS 5.28 4.80 7.63 9.43 8.51 2.95 3.83 5.49%
  YoY % 10.00% -37.09% -19.09% 10.81% 188.47% -22.98% -
  Horiz. % 137.86% 125.33% 199.22% 246.21% 222.19% 77.02% 100.00%
P/EPS 16.73 19.18 21.30 9.79 11.22 9.72 1.55 48.61%
  YoY % -12.77% -9.95% 117.57% -12.75% 15.43% 527.10% -
  Horiz. % 1,079.35% 1,237.42% 1,374.19% 631.61% 723.87% 627.10% 100.00%
EY 5.98 5.21 4.69 10.21 8.92 10.29 64.66 -32.73%
  YoY % 14.78% 11.09% -54.06% 14.46% -13.31% -84.09% -
  Horiz. % 9.25% 8.06% 7.25% 15.79% 13.80% 15.91% 100.00%
DY 1.48 1.66 1.71 8.02 1.49 10.76 2.17 -6.17%
  YoY % -10.84% -2.92% -78.68% 438.26% -86.15% 395.85% -
  Horiz. % 68.20% 76.50% 78.80% 369.59% 68.66% 495.85% 100.00%
P/NAPS 1.10 1.03 1.41 1.56 1.31 0.86 0.97 2.12%
  YoY % 6.80% -26.95% -9.62% 19.08% 52.33% -11.34% -
  Horiz. % 113.40% 106.19% 145.36% 160.82% 135.05% 88.66% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 -
Price 14.6000 12.0000 16.1000 18.8000 15.7000 8.5500 10.3000 -
P/RPS 5.42 4.77 7.40 10.31 8.68 2.95 4.29 3.97%
  YoY % 13.63% -35.54% -28.23% 18.78% 194.24% -31.24% -
  Horiz. % 126.34% 111.19% 172.49% 240.33% 202.33% 68.76% 100.00%
P/EPS 17.17 19.08 20.64 10.70 11.43 9.72 1.73 46.54%
  YoY % -10.01% -7.56% 92.90% -6.39% 17.59% 461.85% -
  Horiz. % 992.49% 1,102.89% 1,193.06% 618.50% 660.69% 561.85% 100.00%
EY 5.82 5.24 4.85 9.34 8.75 10.29 57.76 -31.76%
  YoY % 11.07% 8.04% -48.07% 6.74% -14.97% -82.18% -
  Horiz. % 10.08% 9.07% 8.40% 16.17% 15.15% 17.82% 100.00%
DY 1.44 1.67 1.77 7.34 1.46 10.76 1.94 -4.84%
  YoY % -13.77% -5.65% -75.89% 402.74% -86.43% 454.64% -
  Horiz. % 74.23% 86.08% 91.24% 378.35% 75.26% 554.64% 100.00%
P/NAPS 1.13 1.02 1.37 1.70 1.34 0.86 1.08 0.76%
  YoY % 10.78% -25.55% -19.41% 26.87% 55.81% -20.37% -
  Horiz. % 104.63% 94.44% 126.85% 157.41% 124.07% 79.63% 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
 
 

526  571  583  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 KANGER 0.18-0.005 
 SAPNRG 0.12+0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.30+0.035 
 VIVOCOM 1.15+0.14 
 BINTAI 0.815+0.02 
 HIAPTEK-WB 0.065+0.02 
 PPHB 1.11+0.175 
 BIOHLDG 0.3150.00 

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!
PARTNERS & BROKERS