Highlights

[PPB] YoY TTM Result on 2007-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -0.48%    YoY -     1,152.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,274,036 2,053,769 3,224,536 2,989,442 2,590,526 10,687,950 10,981,702 -23.07%
  YoY % 10.73% -36.31% 7.86% 15.40% -75.76% -2.67% -
  Horiz. % 20.71% 18.70% 29.36% 27.22% 23.59% 97.33% 100.00%
PBT 1,131,486 1,455,390 1,370,291 563,936 392,040 608,501 733,508 7.49%
  YoY % -22.26% 6.21% 142.99% 43.85% -35.57% -17.04% -
  Horiz. % 154.26% 198.42% 186.81% 76.88% 53.45% 82.96% 100.00%
Tax 777,740 173,649 -76,868 6,485,367 302,210 -162,016 -332,844 -
  YoY % 347.88% 325.91% -101.19% 2,045.98% 286.53% 51.32% -
  Horiz. % -233.67% -52.17% 23.09% -1,948.47% -90.80% 48.68% 100.00%
NP 1,909,226 1,629,039 1,293,423 7,049,303 694,250 446,485 400,664 29.71%
  YoY % 17.20% 25.95% -81.65% 915.38% 55.49% 11.44% -
  Horiz. % 476.52% 406.58% 322.82% 1,759.41% 173.27% 111.44% 100.00%
NP to SH 1,884,949 1,615,964 1,286,508 7,019,756 560,665 394,579 400,664 29.43%
  YoY % 16.65% 25.61% -81.67% 1,152.04% 42.09% -1.52% -
  Horiz. % 470.46% 403.32% 321.09% 1,752.03% 139.93% 98.48% 100.00%
Tax Rate -68.74 % -11.93 % 5.61 % -1,150.02 % -77.09 % 26.63 % 45.38 % -
  YoY % -476.19% -312.66% 100.49% -1,391.79% -389.49% -41.32% -
  Horiz. % -151.48% -26.29% 12.36% -2,534.20% -169.88% 58.68% 100.00%
Total Cost 364,810 424,730 1,931,113 -4,059,861 1,896,276 10,241,465 10,581,038 -42.94%
  YoY % -14.11% -78.01% 147.57% -314.10% -81.48% -3.21% -
  Horiz. % 3.45% 4.01% 18.25% -38.37% 17.92% 96.79% 100.00%
Net Worth 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 3,557,253 24.53%
  YoY % -5.74% 15.11% 14.75% 129.45% -7.29% 40.91% -
  Horiz. % 373.20% 395.94% 343.97% 299.75% 130.64% 140.91% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,043,295 865,475 1,007,694 355,469 237,113 237,054 162,298 36.34%
  YoY % 20.55% -14.11% 183.48% 49.92% 0.02% 46.06% -
  Horiz. % 642.82% 533.26% 620.89% 219.02% 146.10% 146.06% 100.00%
Div Payout % 55.35 % 53.56 % 78.33 % 5.06 % 42.29 % 60.08 % 40.51 % 5.34%
  YoY % 3.34% -31.62% 1,448.02% -88.03% -29.61% 48.31% -
  Horiz. % 136.63% 132.21% 193.36% 12.49% 104.39% 148.31% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 3,557,253 24.53%
  YoY % -5.74% 15.11% 14.75% 129.45% -7.29% 40.91% -
  Horiz. % 373.20% 395.94% 343.97% 299.75% 130.64% 140.91% 100.00%
NOSH 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 1,185,032 592,875 12.23%
  YoY % -0.02% -0.01% 0.07% -0.06% 0.04% 99.88% -
  Horiz. % 199.93% 199.97% 199.98% 199.84% 199.96% 199.88% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 83.96 % 79.32 % 40.11 % 235.81 % 26.80 % 4.18 % 3.65 % 68.60%
  YoY % 5.85% 97.76% -82.99% 779.89% 541.15% 14.52% -
  Horiz. % 2,300.27% 2,173.15% 1,098.90% 6,460.55% 734.25% 114.52% 100.00%
ROE 14.20 % 11.47 % 10.51 % 65.83 % 12.06 % 7.87 % 11.26 % 3.94%
  YoY % 23.80% 9.13% -84.03% 445.85% 53.24% -30.11% -
  Horiz. % 126.11% 101.87% 93.34% 584.64% 107.10% 69.89% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 191.85 173.23 271.97 252.32 218.52 901.91 1,852.28 -31.46%
  YoY % 10.75% -36.31% 7.79% 15.47% -75.77% -51.31% -
  Horiz. % 10.36% 9.35% 14.68% 13.62% 11.80% 48.69% 100.00%
EPS 159.02 136.30 108.51 592.50 47.29 33.30 67.58 15.32%
  YoY % 16.67% 25.61% -81.69% 1,152.91% 42.01% -50.73% -
  Horiz. % 235.31% 201.69% 160.57% 876.74% 69.98% 49.27% 100.00%
DPS 88.00 73.00 85.00 30.00 20.00 20.00 27.37 21.48%
  YoY % 20.55% -14.12% 183.33% 50.00% 0.00% -26.93% -
  Horiz. % 321.52% 266.72% 310.56% 109.61% 73.07% 73.07% 100.00%
NAPS 11.2000 11.8800 10.3200 9.0000 3.9200 4.2300 6.0000 10.96%
  YoY % -5.72% 15.12% 14.67% 129.59% -7.33% -29.50% -
  Horiz. % 186.67% 198.00% 172.00% 150.00% 65.33% 70.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 159.85 144.37 226.67 210.14 182.10 751.30 771.95 -23.07%
  YoY % 10.72% -36.31% 7.87% 15.40% -75.76% -2.68% -
  Horiz. % 20.71% 18.70% 29.36% 27.22% 23.59% 97.32% 100.00%
EPS 132.50 113.59 90.43 493.45 39.41 27.74 28.16 29.43%
  YoY % 16.65% 25.61% -81.67% 1,152.09% 42.07% -1.49% -
  Horiz. % 470.53% 403.37% 321.13% 1,752.31% 139.95% 98.51% 100.00%
DPS 73.34 60.84 70.83 24.99 16.67 16.66 11.41 36.34%
  YoY % 20.55% -14.10% 183.43% 49.91% 0.06% 46.01% -
  Horiz. % 642.77% 533.22% 620.77% 219.02% 146.10% 146.01% 100.00%
NAPS 9.3321 9.9007 8.6010 7.4954 3.2667 3.5236 2.5005 24.53%
  YoY % -5.74% 15.11% 14.75% 129.45% -7.29% 40.92% -
  Horiz. % 373.21% 395.95% 343.97% 299.76% 130.64% 140.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.2600 15.9600 9.3000 11.0000 5.4500 4.1600 6.8000 -
P/RPS 9.00 9.21 3.42 4.36 2.49 0.46 0.37 70.18%
  YoY % -2.28% 169.30% -21.56% 75.10% 441.30% 24.32% -
  Horiz. % 2,432.43% 2,489.19% 924.32% 1,178.38% 672.97% 124.32% 100.00%
P/EPS 10.85 11.71 8.57 1.86 11.52 12.49 10.06 1.27%
  YoY % -7.34% 36.64% 360.75% -83.85% -7.77% 24.16% -
  Horiz. % 107.85% 116.40% 85.19% 18.49% 114.51% 124.16% 100.00%
EY 9.21 8.54 11.67 53.86 8.68 8.00 9.94 -1.26%
  YoY % 7.85% -26.82% -78.33% 520.51% 8.50% -19.52% -
  Horiz. % 92.66% 85.92% 117.40% 541.85% 87.32% 80.48% 100.00%
DY 5.10 4.57 9.14 2.73 3.67 4.81 4.03 4.00%
  YoY % 11.60% -50.00% 234.80% -25.61% -23.70% 19.35% -
  Horiz. % 126.55% 113.40% 226.80% 67.74% 91.07% 119.35% 100.00%
P/NAPS 1.54 1.34 0.90 1.22 1.39 0.98 1.13 5.29%
  YoY % 14.93% 48.89% -26.23% -12.23% 41.84% -13.27% -
  Horiz. % 136.28% 118.58% 79.65% 107.96% 123.01% 86.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 23/02/05 -
Price 16.5000 16.1600 9.7000 10.8000 6.0000 4.1200 6.6500 -
P/RPS 8.60 9.33 3.57 4.28 2.75 0.46 0.36 69.67%
  YoY % -7.82% 161.34% -16.59% 55.64% 497.83% 27.78% -
  Horiz. % 2,388.89% 2,591.67% 991.67% 1,188.89% 763.89% 127.78% 100.00%
P/EPS 10.38 11.86 8.94 1.82 12.69 12.37 9.84 0.89%
  YoY % -12.48% 32.66% 391.21% -85.66% 2.59% 25.71% -
  Horiz. % 105.49% 120.53% 90.85% 18.50% 128.96% 125.71% 100.00%
EY 9.64 8.43 11.19 54.86 7.88 8.08 10.16 -0.87%
  YoY % 14.35% -24.66% -79.60% 596.19% -2.48% -20.47% -
  Horiz. % 94.88% 82.97% 110.14% 539.96% 77.56% 79.53% 100.00%
DY 5.33 4.52 8.76 2.78 3.33 4.86 4.12 4.38%
  YoY % 17.92% -48.40% 215.11% -16.52% -31.48% 17.96% -
  Horiz. % 129.37% 109.71% 212.62% 67.48% 80.83% 117.96% 100.00%
P/NAPS 1.47 1.36 0.94 1.20 1.53 0.97 1.11 4.79%
  YoY % 8.09% 44.68% -21.67% -21.57% 57.73% -12.61% -
  Horiz. % 132.43% 122.52% 84.68% 108.11% 137.84% 87.39% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS