Highlights

[PPB] YoY TTM Result on 2008-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     23.37%    YoY -     -81.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,710,539 2,274,036 2,053,769 3,224,536 2,989,442 2,590,526 10,687,950 -20.43%
  YoY % 19.20% 10.73% -36.31% 7.86% 15.40% -75.76% -
  Horiz. % 25.36% 21.28% 19.22% 30.17% 27.97% 24.24% 100.00%
PBT 1,056,580 1,131,486 1,455,390 1,370,291 563,936 392,040 608,501 9.63%
  YoY % -6.62% -22.26% 6.21% 142.99% 43.85% -35.57% -
  Horiz. % 173.64% 185.95% 239.18% 225.19% 92.68% 64.43% 100.00%
Tax -44,072 777,740 173,649 -76,868 6,485,367 302,210 -162,016 -19.50%
  YoY % -105.67% 347.88% 325.91% -101.19% 2,045.98% 286.53% -
  Horiz. % 27.20% -480.04% -107.18% 47.44% -4,002.92% -186.53% 100.00%
NP 1,012,508 1,909,226 1,629,039 1,293,423 7,049,303 694,250 446,485 14.61%
  YoY % -46.97% 17.20% 25.95% -81.65% 915.38% 55.49% -
  Horiz. % 226.77% 427.61% 364.86% 289.69% 1,578.84% 155.49% 100.00%
NP to SH 980,372 1,884,949 1,615,964 1,286,508 7,019,756 560,665 394,579 16.37%
  YoY % -47.99% 16.65% 25.61% -81.67% 1,152.04% 42.09% -
  Horiz. % 248.46% 477.71% 409.54% 326.05% 1,779.05% 142.09% 100.00%
Tax Rate 4.17 % -68.74 % -11.93 % 5.61 % -1,150.02 % -77.09 % 26.63 % -26.57%
  YoY % 106.07% -476.19% -312.66% 100.49% -1,391.79% -389.49% -
  Horiz. % 15.66% -258.13% -44.80% 21.07% -4,318.51% -289.49% 100.00%
Total Cost 1,698,031 364,810 424,730 1,931,113 -4,059,861 1,896,276 10,241,465 -25.87%
  YoY % 365.46% -14.11% -78.01% 147.57% -314.10% -81.48% -
  Horiz. % 16.58% 3.56% 4.15% 18.86% -39.64% 18.52% 100.00%
Net Worth 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 18.75%
  YoY % 5.91% -5.74% 15.11% 14.75% 129.45% -7.29% -
  Horiz. % 280.49% 264.84% 280.98% 244.10% 212.72% 92.71% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 277,964 1,043,295 865,475 1,007,694 355,469 237,113 237,054 2.69%
  YoY % -73.36% 20.55% -14.11% 183.48% 49.92% 0.02% -
  Horiz. % 117.26% 440.11% 365.10% 425.09% 149.95% 100.02% 100.00%
Div Payout % 28.35 % 55.35 % 53.56 % 78.33 % 5.06 % 42.29 % 60.08 % -11.76%
  YoY % -48.78% 3.34% -31.62% 1,448.02% -88.03% -29.61% -
  Horiz. % 47.19% 92.13% 89.15% 130.38% 8.42% 70.39% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 18.75%
  YoY % 5.91% -5.74% 15.11% 14.75% 129.45% -7.29% -
  Horiz. % 280.49% 264.84% 280.98% 244.10% 212.72% 92.71% 100.00%
NOSH 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 1,185,032 0.01%
  YoY % 0.01% -0.02% -0.01% 0.07% -0.06% 0.04% -
  Horiz. % 100.04% 100.03% 100.05% 100.05% 99.98% 100.04% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 37.35 % 83.96 % 79.32 % 40.11 % 235.81 % 26.80 % 4.18 % 44.03%
  YoY % -55.51% 5.85% 97.76% -82.99% 779.89% 541.15% -
  Horiz. % 893.54% 2,008.61% 1,897.61% 959.57% 5,641.39% 641.15% 100.00%
ROE 6.97 % 14.20 % 11.47 % 10.51 % 65.83 % 12.06 % 7.87 % -2.00%
  YoY % -50.92% 23.80% 9.13% -84.03% 445.85% 53.24% -
  Horiz. % 88.56% 180.43% 145.74% 133.55% 836.47% 153.24% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 228.64 191.85 173.23 271.97 252.32 218.52 901.91 -20.44%
  YoY % 19.18% 10.75% -36.31% 7.79% 15.47% -75.77% -
  Horiz. % 25.35% 21.27% 19.21% 30.15% 27.98% 24.23% 100.00%
EPS 82.70 159.02 136.30 108.51 592.50 47.29 33.30 16.36%
  YoY % -47.99% 16.67% 25.61% -81.69% 1,152.91% 42.01% -
  Horiz. % 248.35% 477.54% 409.31% 325.86% 1,779.28% 142.01% 100.00%
DPS 23.45 88.00 73.00 85.00 30.00 20.00 20.00 2.69%
  YoY % -73.35% 20.55% -14.12% 183.33% 50.00% 0.00% -
  Horiz. % 117.25% 440.00% 365.00% 425.00% 150.00% 100.00% 100.00%
NAPS 11.8600 11.2000 11.8800 10.3200 9.0000 3.9200 4.2300 18.74%
  YoY % 5.89% -5.72% 15.12% 14.67% 129.59% -7.33% -
  Horiz. % 280.38% 264.78% 280.85% 243.97% 212.77% 92.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 190.53 159.85 144.37 226.67 210.14 182.10 751.30 -20.43%
  YoY % 19.19% 10.72% -36.31% 7.87% 15.40% -75.76% -
  Horiz. % 25.36% 21.28% 19.22% 30.17% 27.97% 24.24% 100.00%
EPS 68.91 132.50 113.59 90.43 493.45 39.41 27.74 16.37%
  YoY % -47.99% 16.65% 25.61% -81.67% 1,152.09% 42.07% -
  Horiz. % 248.41% 477.65% 409.48% 325.99% 1,778.84% 142.07% 100.00%
DPS 19.54 73.34 60.84 70.83 24.99 16.67 16.66 2.69%
  YoY % -73.36% 20.55% -14.10% 183.43% 49.91% 0.06% -
  Horiz. % 117.29% 440.22% 365.19% 425.15% 150.00% 100.06% 100.00%
NAPS 9.8833 9.3321 9.9007 8.6010 7.4954 3.2667 3.5236 18.75%
  YoY % 5.91% -5.74% 15.11% 14.75% 129.45% -7.29% -
  Horiz. % 280.49% 264.85% 280.98% 244.10% 212.72% 92.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 17.1600 17.2600 15.9600 9.3000 11.0000 5.4500 4.1600 -
P/RPS 7.51 9.00 9.21 3.42 4.36 2.49 0.46 59.24%
  YoY % -16.56% -2.28% 169.30% -21.56% 75.10% 441.30% -
  Horiz. % 1,632.61% 1,956.52% 2,002.17% 743.48% 947.83% 541.30% 100.00%
P/EPS 20.75 10.85 11.71 8.57 1.86 11.52 12.49 8.82%
  YoY % 91.24% -7.34% 36.64% 360.75% -83.85% -7.77% -
  Horiz. % 166.13% 86.87% 93.76% 68.61% 14.89% 92.23% 100.00%
EY 4.82 9.21 8.54 11.67 53.86 8.68 8.00 -8.09%
  YoY % -47.67% 7.85% -26.82% -78.33% 520.51% 8.50% -
  Horiz. % 60.25% 115.12% 106.75% 145.88% 673.25% 108.50% 100.00%
DY 1.37 5.10 4.57 9.14 2.73 3.67 4.81 -18.88%
  YoY % -73.14% 11.60% -50.00% 234.80% -25.61% -23.70% -
  Horiz. % 28.48% 106.03% 95.01% 190.02% 56.76% 76.30% 100.00%
P/NAPS 1.45 1.54 1.34 0.90 1.22 1.39 0.98 6.74%
  YoY % -5.84% 14.93% 48.89% -26.23% -12.23% 41.84% -
  Horiz. % 147.96% 157.14% 136.73% 91.84% 124.49% 141.84% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 -
Price 17.2000 16.5000 16.1600 9.7000 10.8000 6.0000 4.1200 -
P/RPS 7.52 8.60 9.33 3.57 4.28 2.75 0.46 59.28%
  YoY % -12.56% -7.82% 161.34% -16.59% 55.64% 497.83% -
  Horiz. % 1,634.78% 1,869.57% 2,028.26% 776.09% 930.43% 597.83% 100.00%
P/EPS 20.80 10.38 11.86 8.94 1.82 12.69 12.37 9.04%
  YoY % 100.39% -12.48% 32.66% 391.21% -85.66% 2.59% -
  Horiz. % 168.15% 83.91% 95.88% 72.27% 14.71% 102.59% 100.00%
EY 4.81 9.64 8.43 11.19 54.86 7.88 8.08 -8.28%
  YoY % -50.10% 14.35% -24.66% -79.60% 596.19% -2.48% -
  Horiz. % 59.53% 119.31% 104.33% 138.49% 678.96% 97.52% 100.00%
DY 1.36 5.33 4.52 8.76 2.78 3.33 4.86 -19.12%
  YoY % -74.48% 17.92% -48.40% 215.11% -16.52% -31.48% -
  Horiz. % 27.98% 109.67% 93.00% 180.25% 57.20% 68.52% 100.00%
P/NAPS 1.45 1.47 1.36 0.94 1.20 1.53 0.97 6.93%
  YoY % -1.36% 8.09% 44.68% -21.67% -21.57% 57.73% -
  Horiz. % 149.48% 151.55% 140.21% 96.91% 123.71% 157.73% 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
 
 

313  536  632  938 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 SAPNRG 0.13+0.01 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS