Highlights

[PPB] YoY TTM Result on 2011-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     5.99%    YoY -     -47.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,701,008 3,312,917 3,017,926 2,710,539 2,274,036 2,053,769 3,224,536 2.32%
  YoY % 11.71% 9.77% 11.34% 19.20% 10.73% -36.31% -
  Horiz. % 114.78% 102.74% 93.59% 84.06% 70.52% 63.69% 100.00%
PBT 1,028,144 1,063,417 916,814 1,056,580 1,131,486 1,455,390 1,370,291 -4.67%
  YoY % -3.32% 15.99% -13.23% -6.62% -22.26% 6.21% -
  Horiz. % 75.03% 77.61% 66.91% 77.11% 82.57% 106.21% 100.00%
Tax -89,227 -72,478 -48,617 -44,072 777,740 173,649 -76,868 2.51%
  YoY % -23.11% -49.08% -10.31% -105.67% 347.88% 325.91% -
  Horiz. % 116.08% 94.29% 63.25% 57.33% -1,011.79% -225.91% 100.00%
NP 938,917 990,939 868,197 1,012,508 1,909,226 1,629,039 1,293,423 -5.20%
  YoY % -5.25% 14.14% -14.25% -46.97% 17.20% 25.95% -
  Horiz. % 72.59% 76.61% 67.12% 78.28% 147.61% 125.95% 100.00%
NP to SH 916,779 982,573 842,152 980,372 1,884,949 1,615,964 1,286,508 -5.49%
  YoY % -6.70% 16.67% -14.10% -47.99% 16.65% 25.61% -
  Horiz. % 71.26% 76.38% 65.46% 76.20% 146.52% 125.61% 100.00%
Tax Rate 8.68 % 6.82 % 5.30 % 4.17 % -68.74 % -11.93 % 5.61 % 7.54%
  YoY % 27.27% 28.68% 27.10% 106.07% -476.19% -312.66% -
  Horiz. % 154.72% 121.57% 94.47% 74.33% -1,225.31% -212.66% 100.00%
Total Cost 2,762,091 2,321,978 2,149,729 1,698,031 364,810 424,730 1,931,113 6.14%
  YoY % 18.95% 8.01% 26.60% 365.46% -14.11% -78.01% -
  Horiz. % 143.03% 120.24% 111.32% 87.93% 18.89% 21.99% 100.00%
Net Worth 16,822,242 15,648,598 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.45%
  YoY % 7.50% 9.63% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.89% 116.65% 114.91% 108.50% 115.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 272,664 296,386 237,099 277,964 1,043,295 865,475 1,007,694 -19.57%
  YoY % -8.00% 25.00% -14.70% -73.36% 20.55% -14.11% -
  Horiz. % 27.06% 29.41% 23.53% 27.58% 103.53% 85.89% 100.00%
Div Payout % 29.74 % 30.16 % 28.15 % 28.35 % 55.35 % 53.56 % 78.33 % -14.90%
  YoY % -1.39% 7.14% -0.71% -48.78% 3.34% -31.62% -
  Horiz. % 37.97% 38.50% 35.94% 36.19% 70.66% 68.38% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,822,242 15,648,598 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.45%
  YoY % 7.50% 9.63% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.89% 116.65% 114.91% 108.50% 115.11% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.02% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.97% 99.99% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.37 % 29.91 % 28.77 % 37.35 % 83.96 % 79.32 % 40.11 % -7.35%
  YoY % -15.18% 3.96% -22.97% -55.51% 5.85% 97.76% -
  Horiz. % 63.25% 74.57% 71.73% 93.12% 209.32% 197.76% 100.00%
ROE 5.45 % 6.28 % 5.90 % 6.97 % 14.20 % 11.47 % 10.51 % -10.36%
  YoY % -13.22% 6.44% -15.35% -50.92% 23.80% 9.13% -
  Horiz. % 51.86% 59.75% 56.14% 66.32% 135.11% 109.13% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 312.19 279.45 254.57 228.64 191.85 173.23 271.97 2.32%
  YoY % 11.72% 9.77% 11.34% 19.18% 10.75% -36.31% -
  Horiz. % 114.79% 102.75% 93.60% 84.07% 70.54% 63.69% 100.00%
EPS 77.33 82.88 71.04 82.70 159.02 136.30 108.51 -5.49%
  YoY % -6.70% 16.67% -14.10% -47.99% 16.67% 25.61% -
  Horiz. % 71.27% 76.38% 65.47% 76.21% 146.55% 125.61% 100.00%
DPS 23.00 25.00 20.00 23.45 88.00 73.00 85.00 -19.57%
  YoY % -8.00% 25.00% -14.71% -73.35% 20.55% -14.12% -
  Horiz. % 27.06% 29.41% 23.53% 27.59% 103.53% 85.88% 100.00%
NAPS 14.1900 13.2000 12.0400 11.8600 11.2000 11.8800 10.3200 5.45%
  YoY % 7.50% 9.63% 1.52% 5.89% -5.72% 15.12% -
  Horiz. % 137.50% 127.91% 116.67% 114.92% 108.53% 115.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 260.16 232.88 212.14 190.53 159.85 144.37 226.67 2.32%
  YoY % 11.71% 9.78% 11.34% 19.19% 10.72% -36.31% -
  Horiz. % 114.77% 102.74% 93.59% 84.06% 70.52% 63.69% 100.00%
EPS 64.44 69.07 59.20 68.91 132.50 113.59 90.43 -5.49%
  YoY % -6.70% 16.67% -14.09% -47.99% 16.65% 25.61% -
  Horiz. % 71.26% 76.38% 65.47% 76.20% 146.52% 125.61% 100.00%
DPS 19.17 20.83 16.67 19.54 73.34 60.84 70.83 -19.57%
  YoY % -7.97% 24.96% -14.69% -73.36% 20.55% -14.10% -
  Horiz. % 27.06% 29.41% 23.54% 27.59% 103.54% 85.90% 100.00%
NAPS 11.8250 11.0000 10.0333 9.8833 9.3321 9.9007 8.6010 5.45%
  YoY % 7.50% 9.63% 1.52% 5.91% -5.74% 15.11% -
  Horiz. % 137.48% 127.89% 116.65% 114.91% 108.50% 115.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 14.3000 16.1400 11.6000 17.1600 17.2600 15.9600 9.3000 -
P/RPS 4.58 5.78 4.56 7.51 9.00 9.21 3.42 4.99%
  YoY % -20.76% 26.75% -39.28% -16.56% -2.28% 169.30% -
  Horiz. % 133.92% 169.01% 133.33% 219.59% 263.16% 269.30% 100.00%
P/EPS 18.49 19.47 16.33 20.75 10.85 11.71 8.57 13.67%
  YoY % -5.03% 19.23% -21.30% 91.24% -7.34% 36.64% -
  Horiz. % 215.75% 227.19% 190.55% 242.12% 126.60% 136.64% 100.00%
EY 5.41 5.14 6.12 4.82 9.21 8.54 11.67 -12.02%
  YoY % 5.25% -16.01% 26.97% -47.67% 7.85% -26.82% -
  Horiz. % 46.36% 44.04% 52.44% 41.30% 78.92% 73.18% 100.00%
DY 1.61 1.55 1.72 1.37 5.10 4.57 9.14 -25.12%
  YoY % 3.87% -9.88% 25.55% -73.14% 11.60% -50.00% -
  Horiz. % 17.61% 16.96% 18.82% 14.99% 55.80% 50.00% 100.00%
P/NAPS 1.01 1.22 0.96 1.45 1.54 1.34 0.90 1.94%
  YoY % -17.21% 27.08% -33.79% -5.84% 14.93% 48.89% -
  Horiz. % 112.22% 135.56% 106.67% 161.11% 171.11% 148.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 -
Price 14.5800 15.9200 12.2200 17.2000 16.5000 16.1600 9.7000 -
P/RPS 4.67 5.70 4.80 7.52 8.60 9.33 3.57 4.58%
  YoY % -18.07% 18.75% -36.17% -12.56% -7.82% 161.34% -
  Horiz. % 130.81% 159.66% 134.45% 210.64% 240.90% 261.34% 100.00%
P/EPS 18.85 19.21 17.20 20.80 10.38 11.86 8.94 13.23%
  YoY % -1.87% 11.69% -17.31% 100.39% -12.48% 32.66% -
  Horiz. % 210.85% 214.88% 192.39% 232.66% 116.11% 132.66% 100.00%
EY 5.30 5.21 5.81 4.81 9.64 8.43 11.19 -11.71%
  YoY % 1.73% -10.33% 20.79% -50.10% 14.35% -24.66% -
  Horiz. % 47.36% 46.56% 51.92% 42.98% 86.15% 75.34% 100.00%
DY 1.58 1.57 1.64 1.36 5.33 4.52 8.76 -24.82%
  YoY % 0.64% -4.27% 20.59% -74.48% 17.92% -48.40% -
  Horiz. % 18.04% 17.92% 18.72% 15.53% 60.84% 51.60% 100.00%
P/NAPS 1.03 1.21 1.01 1.45 1.47 1.36 0.94 1.53%
  YoY % -14.88% 19.80% -30.34% -1.36% 8.09% 44.68% -
  Horiz. % 109.57% 128.72% 107.45% 154.26% 156.38% 144.68% 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
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS