Highlights

[PPB] YoY TTM Result on 2009-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 02-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -0.72%    YoY -     25.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,017,926 2,710,539 2,274,036 2,053,769 3,224,536 2,989,442 2,590,526 2.58%
  YoY % 11.34% 19.20% 10.73% -36.31% 7.86% 15.40% -
  Horiz. % 116.50% 104.63% 87.78% 79.28% 124.47% 115.40% 100.00%
PBT 916,814 1,056,580 1,131,486 1,455,390 1,370,291 563,936 392,040 15.20%
  YoY % -13.23% -6.62% -22.26% 6.21% 142.99% 43.85% -
  Horiz. % 233.86% 269.51% 288.61% 371.24% 349.53% 143.85% 100.00%
Tax -48,617 -44,072 777,740 173,649 -76,868 6,485,367 302,210 -
  YoY % -10.31% -105.67% 347.88% 325.91% -101.19% 2,045.98% -
  Horiz. % -16.09% -14.58% 257.35% 57.46% -25.44% 2,145.98% 100.00%
NP 868,197 1,012,508 1,909,226 1,629,039 1,293,423 7,049,303 694,250 3.79%
  YoY % -14.25% -46.97% 17.20% 25.95% -81.65% 915.38% -
  Horiz. % 125.06% 145.84% 275.01% 234.65% 186.31% 1,015.38% 100.00%
NP to SH 842,152 980,372 1,884,949 1,615,964 1,286,508 7,019,756 560,665 7.01%
  YoY % -14.10% -47.99% 16.65% 25.61% -81.67% 1,152.04% -
  Horiz. % 150.21% 174.86% 336.20% 288.22% 229.46% 1,252.04% 100.00%
Tax Rate 5.30 % 4.17 % -68.74 % -11.93 % 5.61 % -1,150.02 % -77.09 % -
  YoY % 27.10% 106.07% -476.19% -312.66% 100.49% -1,391.79% -
  Horiz. % -6.88% -5.41% 89.17% 15.48% -7.28% 1,491.79% 100.00%
Total Cost 2,149,729 1,698,031 364,810 424,730 1,931,113 -4,059,861 1,896,276 2.11%
  YoY % 26.60% 365.46% -14.11% -78.01% 147.57% -314.10% -
  Horiz. % 113.37% 89.55% 19.24% 22.40% 101.84% -214.10% 100.00%
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.55%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.68% 303.08% 263.30% 229.45% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 237,099 277,964 1,043,295 865,475 1,007,694 355,469 237,113 -0.00%
  YoY % -14.70% -73.36% 20.55% -14.11% 183.48% 49.92% -
  Horiz. % 99.99% 117.23% 440.00% 365.00% 424.98% 149.92% 100.00%
Div Payout % 28.15 % 28.35 % 55.35 % 53.56 % 78.33 % 5.06 % 42.29 % -6.55%
  YoY % -0.71% -48.78% 3.34% -31.62% 1,448.02% -88.03% -
  Horiz. % 66.56% 67.04% 130.88% 126.65% 185.22% 11.97% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.55%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.68% 303.08% 263.30% 229.45% 100.00%
NOSH 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 0.00%
  YoY % 0.00% 0.01% -0.02% -0.01% 0.07% -0.06% -
  Horiz. % 100.00% 100.00% 99.99% 100.01% 100.01% 99.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.77 % 37.35 % 83.96 % 79.32 % 40.11 % 235.81 % 26.80 % 1.19%
  YoY % -22.97% -55.51% 5.85% 97.76% -82.99% 779.89% -
  Horiz. % 107.35% 139.37% 313.28% 295.97% 149.66% 879.89% 100.00%
ROE 5.90 % 6.97 % 14.20 % 11.47 % 10.51 % 65.83 % 12.06 % -11.22%
  YoY % -15.35% -50.92% 23.80% 9.13% -84.03% 445.85% -
  Horiz. % 48.92% 57.79% 117.74% 95.11% 87.15% 545.85% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 254.57 228.64 191.85 173.23 271.97 252.32 218.52 2.58%
  YoY % 11.34% 19.18% 10.75% -36.31% 7.79% 15.47% -
  Horiz. % 116.50% 104.63% 87.80% 79.27% 124.46% 115.47% 100.00%
EPS 71.04 82.70 159.02 136.30 108.51 592.50 47.29 7.01%
  YoY % -14.10% -47.99% 16.67% 25.61% -81.69% 1,152.91% -
  Horiz. % 150.22% 174.88% 336.27% 288.22% 229.46% 1,252.91% 100.00%
DPS 20.00 23.45 88.00 73.00 85.00 30.00 20.00 -
  YoY % -14.71% -73.35% 20.55% -14.12% 183.33% 50.00% -
  Horiz. % 100.00% 117.25% 440.00% 365.00% 425.00% 150.00% 100.00%
NAPS 12.0400 11.8600 11.2000 11.8800 10.3200 9.0000 3.9200 20.55%
  YoY % 1.52% 5.89% -5.72% 15.12% 14.67% 129.59% -
  Horiz. % 307.14% 302.55% 285.71% 303.06% 263.27% 229.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.14 190.53 159.85 144.37 226.67 210.14 182.10 2.58%
  YoY % 11.34% 19.19% 10.72% -36.31% 7.87% 15.40% -
  Horiz. % 116.50% 104.63% 87.78% 79.28% 124.48% 115.40% 100.00%
EPS 59.20 68.91 132.50 113.59 90.43 493.45 39.41 7.01%
  YoY % -14.09% -47.99% 16.65% 25.61% -81.67% 1,152.09% -
  Horiz. % 150.22% 174.85% 336.21% 288.23% 229.46% 1,252.09% 100.00%
DPS 16.67 19.54 73.34 60.84 70.83 24.99 16.67 -
  YoY % -14.69% -73.36% 20.55% -14.10% 183.43% 49.91% -
  Horiz. % 100.00% 117.22% 439.95% 364.97% 424.90% 149.91% 100.00%
NAPS 10.0333 9.8833 9.3321 9.9007 8.6010 7.4954 3.2667 20.54%
  YoY % 1.52% 5.91% -5.74% 15.11% 14.75% 129.45% -
  Horiz. % 307.14% 302.55% 285.67% 303.08% 263.29% 229.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.6000 17.1600 17.2600 15.9600 9.3000 11.0000 5.4500 -
P/RPS 4.56 7.51 9.00 9.21 3.42 4.36 2.49 10.60%
  YoY % -39.28% -16.56% -2.28% 169.30% -21.56% 75.10% -
  Horiz. % 183.13% 301.61% 361.45% 369.88% 137.35% 175.10% 100.00%
P/EPS 16.33 20.75 10.85 11.71 8.57 1.86 11.52 5.98%
  YoY % -21.30% 91.24% -7.34% 36.64% 360.75% -83.85% -
  Horiz. % 141.75% 180.12% 94.18% 101.65% 74.39% 16.15% 100.00%
EY 6.12 4.82 9.21 8.54 11.67 53.86 8.68 -5.65%
  YoY % 26.97% -47.67% 7.85% -26.82% -78.33% 520.51% -
  Horiz. % 70.51% 55.53% 106.11% 98.39% 134.45% 620.51% 100.00%
DY 1.72 1.37 5.10 4.57 9.14 2.73 3.67 -11.86%
  YoY % 25.55% -73.14% 11.60% -50.00% 234.80% -25.61% -
  Horiz. % 46.87% 37.33% 138.96% 124.52% 249.05% 74.39% 100.00%
P/NAPS 0.96 1.45 1.54 1.34 0.90 1.22 1.39 -5.98%
  YoY % -33.79% -5.84% 14.93% 48.89% -26.23% -12.23% -
  Horiz. % 69.06% 104.32% 110.79% 96.40% 64.75% 87.77% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 -
Price 12.2200 17.2000 16.5000 16.1600 9.7000 10.8000 6.0000 -
P/RPS 4.80 7.52 8.60 9.33 3.57 4.28 2.75 9.72%
  YoY % -36.17% -12.56% -7.82% 161.34% -16.59% 55.64% -
  Horiz. % 174.55% 273.45% 312.73% 339.27% 129.82% 155.64% 100.00%
P/EPS 17.20 20.80 10.38 11.86 8.94 1.82 12.69 5.19%
  YoY % -17.31% 100.39% -12.48% 32.66% 391.21% -85.66% -
  Horiz. % 135.54% 163.91% 81.80% 93.46% 70.45% 14.34% 100.00%
EY 5.81 4.81 9.64 8.43 11.19 54.86 7.88 -4.95%
  YoY % 20.79% -50.10% 14.35% -24.66% -79.60% 596.19% -
  Horiz. % 73.73% 61.04% 122.34% 106.98% 142.01% 696.19% 100.00%
DY 1.64 1.36 5.33 4.52 8.76 2.78 3.33 -11.12%
  YoY % 20.59% -74.48% 17.92% -48.40% 215.11% -16.52% -
  Horiz. % 49.25% 40.84% 160.06% 135.74% 263.06% 83.48% 100.00%
P/NAPS 1.01 1.45 1.47 1.36 0.94 1.20 1.53 -6.68%
  YoY % -30.34% -1.36% 8.09% 44.68% -21.67% -21.57% -
  Horiz. % 66.01% 94.77% 96.08% 88.89% 61.44% 78.43% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers