Highlights

[PPB] YoY TTM Result on 2010-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -9.49%    YoY -     16.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,312,917 3,017,926 2,710,539 2,274,036 2,053,769 3,224,536 2,989,442 1.73%
  YoY % 9.77% 11.34% 19.20% 10.73% -36.31% 7.86% -
  Horiz. % 110.82% 100.95% 90.67% 76.07% 68.70% 107.86% 100.00%
PBT 1,063,417 916,814 1,056,580 1,131,486 1,455,390 1,370,291 563,936 11.14%
  YoY % 15.99% -13.23% -6.62% -22.26% 6.21% 142.99% -
  Horiz. % 188.57% 162.57% 187.36% 200.64% 258.08% 242.99% 100.00%
Tax -72,478 -48,617 -44,072 777,740 173,649 -76,868 6,485,367 -
  YoY % -49.08% -10.31% -105.67% 347.88% 325.91% -101.19% -
  Horiz. % -1.12% -0.75% -0.68% 11.99% 2.68% -1.19% 100.00%
NP 990,939 868,197 1,012,508 1,909,226 1,629,039 1,293,423 7,049,303 -27.87%
  YoY % 14.14% -14.25% -46.97% 17.20% 25.95% -81.65% -
  Horiz. % 14.06% 12.32% 14.36% 27.08% 23.11% 18.35% 100.00%
NP to SH 982,573 842,152 980,372 1,884,949 1,615,964 1,286,508 7,019,756 -27.92%
  YoY % 16.67% -14.10% -47.99% 16.65% 25.61% -81.67% -
  Horiz. % 14.00% 12.00% 13.97% 26.85% 23.02% 18.33% 100.00%
Tax Rate 6.82 % 5.30 % 4.17 % -68.74 % -11.93 % 5.61 % -1,150.02 % -
  YoY % 28.68% 27.10% 106.07% -476.19% -312.66% 100.49% -
  Horiz. % -0.59% -0.46% -0.36% 5.98% 1.04% -0.49% 100.00%
Total Cost 2,321,978 2,149,729 1,698,031 364,810 424,730 1,931,113 -4,059,861 -
  YoY % 8.01% 26.60% 365.46% -14.11% -78.01% 147.57% -
  Horiz. % -57.19% -52.95% -41.82% -8.99% -10.46% -47.57% 100.00%
Net Worth 15,648,598 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 6.60%
  YoY % 9.63% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.76% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 296,386 237,099 277,964 1,043,295 865,475 1,007,694 355,469 -2.98%
  YoY % 25.00% -14.70% -73.36% 20.55% -14.11% 183.48% -
  Horiz. % 83.38% 66.70% 78.20% 293.50% 243.47% 283.48% 100.00%
Div Payout % 30.16 % 28.15 % 28.35 % 55.35 % 53.56 % 78.33 % 5.06 % 34.62%
  YoY % 7.14% -0.71% -48.78% 3.34% -31.62% 1,448.02% -
  Horiz. % 596.05% 556.32% 560.28% 1,093.87% 1,058.50% 1,548.02% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,648,598 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 6.60%
  YoY % 9.63% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.76% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 0.01%
  YoY % 0.00% 0.00% 0.01% -0.02% -0.01% 0.07% -
  Horiz. % 100.06% 100.06% 100.06% 100.05% 100.07% 100.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.91 % 28.77 % 37.35 % 83.96 % 79.32 % 40.11 % 235.81 % -29.09%
  YoY % 3.96% -22.97% -55.51% 5.85% 97.76% -82.99% -
  Horiz. % 12.68% 12.20% 15.84% 35.60% 33.64% 17.01% 100.00%
ROE 6.28 % 5.90 % 6.97 % 14.20 % 11.47 % 10.51 % 65.83 % -32.38%
  YoY % 6.44% -15.35% -50.92% 23.80% 9.13% -84.03% -
  Horiz. % 9.54% 8.96% 10.59% 21.57% 17.42% 15.97% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 279.45 254.57 228.64 191.85 173.23 271.97 252.32 1.72%
  YoY % 9.77% 11.34% 19.18% 10.75% -36.31% 7.79% -
  Horiz. % 110.75% 100.89% 90.62% 76.03% 68.65% 107.79% 100.00%
EPS 82.88 71.04 82.70 159.02 136.30 108.51 592.50 -27.93%
  YoY % 16.67% -14.10% -47.99% 16.67% 25.61% -81.69% -
  Horiz. % 13.99% 11.99% 13.96% 26.84% 23.00% 18.31% 100.00%
DPS 25.00 20.00 23.45 88.00 73.00 85.00 30.00 -2.99%
  YoY % 25.00% -14.71% -73.35% 20.55% -14.12% 183.33% -
  Horiz. % 83.33% 66.67% 78.17% 293.33% 243.33% 283.33% 100.00%
NAPS 13.2000 12.0400 11.8600 11.2000 11.8800 10.3200 9.0000 6.59%
  YoY % 9.63% 1.52% 5.89% -5.72% 15.12% 14.67% -
  Horiz. % 146.67% 133.78% 131.78% 124.44% 132.00% 114.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 232.88 212.14 190.53 159.85 144.37 226.67 210.14 1.73%
  YoY % 9.78% 11.34% 19.19% 10.72% -36.31% 7.87% -
  Horiz. % 110.82% 100.95% 90.67% 76.07% 68.70% 107.87% 100.00%
EPS 69.07 59.20 68.91 132.50 113.59 90.43 493.45 -27.92%
  YoY % 16.67% -14.09% -47.99% 16.65% 25.61% -81.67% -
  Horiz. % 14.00% 12.00% 13.96% 26.85% 23.02% 18.33% 100.00%
DPS 20.83 16.67 19.54 73.34 60.84 70.83 24.99 -2.99%
  YoY % 24.96% -14.69% -73.36% 20.55% -14.10% 183.43% -
  Horiz. % 83.35% 66.71% 78.19% 293.48% 243.46% 283.43% 100.00%
NAPS 11.0000 10.0333 9.8833 9.3321 9.9007 8.6010 7.4954 6.60%
  YoY % 9.63% 1.52% 5.91% -5.74% 15.11% 14.75% -
  Horiz. % 146.76% 133.86% 131.86% 124.50% 132.09% 114.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 16.1400 11.6000 17.1600 17.2600 15.9600 9.3000 11.0000 -
P/RPS 5.78 4.56 7.51 9.00 9.21 3.42 4.36 4.81%
  YoY % 26.75% -39.28% -16.56% -2.28% 169.30% -21.56% -
  Horiz. % 132.57% 104.59% 172.25% 206.42% 211.24% 78.44% 100.00%
P/EPS 19.47 16.33 20.75 10.85 11.71 8.57 1.86 47.85%
  YoY % 19.23% -21.30% 91.24% -7.34% 36.64% 360.75% -
  Horiz. % 1,046.77% 877.96% 1,115.59% 583.33% 629.57% 460.75% 100.00%
EY 5.14 6.12 4.82 9.21 8.54 11.67 53.86 -32.38%
  YoY % -16.01% 26.97% -47.67% 7.85% -26.82% -78.33% -
  Horiz. % 9.54% 11.36% 8.95% 17.10% 15.86% 21.67% 100.00%
DY 1.55 1.72 1.37 5.10 4.57 9.14 2.73 -8.99%
  YoY % -9.88% 25.55% -73.14% 11.60% -50.00% 234.80% -
  Horiz. % 56.78% 63.00% 50.18% 186.81% 167.40% 334.80% 100.00%
P/NAPS 1.22 0.96 1.45 1.54 1.34 0.90 1.22 -
  YoY % 27.08% -33.79% -5.84% 14.93% 48.89% -26.23% -
  Horiz. % 100.00% 78.69% 118.85% 126.23% 109.84% 73.77% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 -
Price 15.9200 12.2200 17.2000 16.5000 16.1600 9.7000 10.8000 -
P/RPS 5.70 4.80 7.52 8.60 9.33 3.57 4.28 4.89%
  YoY % 18.75% -36.17% -12.56% -7.82% 161.34% -16.59% -
  Horiz. % 133.18% 112.15% 175.70% 200.93% 217.99% 83.41% 100.00%
P/EPS 19.21 17.20 20.80 10.38 11.86 8.94 1.82 48.05%
  YoY % 11.69% -17.31% 100.39% -12.48% 32.66% 391.21% -
  Horiz. % 1,055.49% 945.05% 1,142.86% 570.33% 651.65% 491.21% 100.00%
EY 5.21 5.81 4.81 9.64 8.43 11.19 54.86 -32.43%
  YoY % -10.33% 20.79% -50.10% 14.35% -24.66% -79.60% -
  Horiz. % 9.50% 10.59% 8.77% 17.57% 15.37% 20.40% 100.00%
DY 1.57 1.64 1.36 5.33 4.52 8.76 2.78 -9.08%
  YoY % -4.27% 20.59% -74.48% 17.92% -48.40% 215.11% -
  Horiz. % 56.47% 58.99% 48.92% 191.73% 162.59% 315.11% 100.00%
P/NAPS 1.21 1.01 1.45 1.47 1.36 0.94 1.20 0.14%
  YoY % 19.80% -30.34% -1.36% 8.09% 44.68% -21.67% -
  Horiz. % 100.83% 84.17% 120.83% 122.50% 113.33% 78.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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