Highlights

[PPB] YoY TTM Result on 2010-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     52.82%    YoY -     110.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,084,817 2,827,657 2,350,240 2,062,174 2,910,876 3,109,562 2,681,225 2.36%
  YoY % 9.09% 20.31% 13.97% -29.16% -6.39% 15.98% -
  Horiz. % 115.05% 105.46% 87.66% 76.91% 108.57% 115.98% 100.00%
PBT 973,476 972,739 1,112,393 1,493,566 1,217,734 883,190 440,882 14.10%
  YoY % 0.08% -12.55% -25.52% 22.65% 37.88% 100.32% -
  Horiz. % 220.80% 220.63% 252.31% 338.77% 276.20% 200.32% 100.00%
Tax -49,032 -47,107 -58,017 991,955 -37,203 6,353,097 344,477 -
  YoY % -4.09% 18.80% -105.85% 2,766.33% -100.59% 1,744.27% -
  Horiz. % -14.23% -13.67% -16.84% 287.96% -10.80% 1,844.27% 100.00%
NP 924,444 925,632 1,054,376 2,485,521 1,180,531 7,236,287 785,359 2.75%
  YoY % -0.13% -12.21% -57.58% 110.54% -83.69% 821.40% -
  Horiz. % 117.71% 117.86% 134.25% 316.48% 150.32% 921.40% 100.00%
NP to SH 899,991 893,645 1,024,826 2,469,483 1,175,245 7,234,421 641,478 5.80%
  YoY % 0.71% -12.80% -58.50% 110.12% -83.75% 1,027.77% -
  Horiz. % 140.30% 139.31% 159.76% 384.97% 183.21% 1,127.77% 100.00%
Tax Rate 5.04 % 4.84 % 5.22 % -66.42 % 3.06 % -719.34 % -78.13 % -
  YoY % 4.13% -7.28% 107.86% -2,270.59% 100.43% -820.70% -
  Horiz. % -6.45% -6.19% -6.68% 85.01% -3.92% 920.70% 100.00%
Total Cost 2,160,373 1,902,025 1,295,864 -423,347 1,730,345 -4,126,725 1,895,866 2.20%
  YoY % 13.58% 46.78% 406.10% -124.47% 141.93% -317.67% -
  Horiz. % 113.95% 100.32% 68.35% -22.33% 91.27% -217.67% 100.00%
Net Worth 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 4,812,371 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 % 26.34 % 31.10 % 101.80 % 35.05 % 85.74 % 4.91 % 36.96 % -5.48%
  YoY % -15.31% -69.45% 190.44% -59.12% 1,646.23% -86.72% -
  Horiz. % 71.27% 84.15% 275.43% 94.83% 231.98% 13.28% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 4,812,371 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
NOSH 1,185,499 1,185,499 1,185,654 1,185,456 1,185,499 1,185,327 1,185,313 0.00%
  YoY % 0.00% -0.01% 0.02% -0.00% 0.01% 0.00% -
  Horiz. % 100.02% 100.02% 100.03% 100.01% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 29.97 % 32.73 % 44.86 % 120.53 % 40.56 % 232.71 % 29.29 % 0.38%
  YoY % -8.43% -27.04% -62.78% 197.16% -82.57% 694.50% -
  Horiz. % 102.32% 111.74% 153.16% 411.51% 138.48% 794.50% 100.00%
ROE 6.15 % 6.43 % 7.57 % 17.46 % 8.64 % 61.96 % 13.33 % -12.09%
  YoY % -4.35% -15.06% -56.64% 102.08% -86.06% 364.82% -
  Horiz. % 46.14% 48.24% 56.79% 130.98% 64.82% 464.82% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 260.21 238.52 198.22 173.96 245.54 262.34 226.20 2.36%
  YoY % 9.09% 20.33% 13.95% -29.15% -6.40% 15.98% -
  Horiz. % 115.04% 105.45% 87.63% 76.91% 108.55% 115.98% 100.00%
EPS 75.92 75.38 86.44 208.31 99.14 610.33 54.12 5.80%
  YoY % 0.72% -12.80% -58.50% 110.12% -83.76% 1,027.73% -
  Horiz. % 140.28% 139.28% 159.72% 384.90% 183.19% 1,127.73% 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 12.3500 11.7300 11.4200 11.9300 11.4700 9.8500 4.0600 20.35%
  YoY % 5.29% 2.71% -4.27% 4.01% 16.45% 142.61% -
  Horiz. % 304.19% 288.92% 281.28% 293.84% 282.51% 242.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 216.84 198.77 165.21 144.96 204.62 218.58 188.47 2.36%
  YoY % 9.09% 20.31% 13.97% -29.16% -6.39% 15.98% -
  Horiz. % 115.05% 105.47% 87.66% 76.91% 108.57% 115.98% 100.00%
EPS 63.26 62.82 72.04 173.59 82.61 508.54 45.09 5.80%
  YoY % 0.70% -12.80% -58.50% 110.13% -83.76% 1,027.83% -
  Horiz. % 140.30% 139.32% 159.77% 384.99% 183.21% 1,127.83% 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 10.2917 9.7750 9.5179 9.9413 9.5583 8.2071 3.3828 20.35%
  YoY % 5.29% 2.70% -4.26% 4.01% 16.46% 142.61% -
  Horiz. % 304.24% 288.96% 281.36% 293.88% 282.56% 242.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 12.6400 16.9000 17.0200 18.0000 9.8000 10.2000 6.4000 -
P/RPS 4.86 7.09 8.59 10.35 3.99 3.89 2.83 9.42%
  YoY % -31.45% -17.46% -17.00% 159.40% 2.57% 37.46% -
  Horiz. % 171.73% 250.53% 303.53% 365.72% 140.99% 137.46% 100.00%
P/EPS 16.65 22.42 19.69 8.64 9.89 1.67 11.83 5.86%
  YoY % -25.74% 13.86% 127.89% -12.64% 492.22% -85.88% -
  Horiz. % 140.74% 189.52% 166.44% 73.03% 83.60% 14.12% 100.00%
EY 6.01 4.46 5.08 11.57 10.12 59.84 8.46 -5.53%
  YoY % 34.75% -12.20% -56.09% 14.33% -83.09% 607.33% -
  Horiz. % 71.04% 52.72% 60.05% 136.76% 119.62% 707.33% 100.00%
DY 1.58 1.39 5.17 4.06 8.67 2.94 3.13 -10.76%
  YoY % 13.67% -73.11% 27.34% -53.17% 194.90% -6.07% -
  Horiz. % 50.48% 44.41% 165.18% 129.71% 277.00% 93.93% 100.00%
P/NAPS 1.02 1.44 1.49 1.51 0.85 1.04 1.58 -7.03%
  YoY % -29.17% -3.36% -1.32% 77.65% -18.27% -34.18% -
  Horiz. % 64.56% 91.14% 94.30% 95.57% 53.80% 65.82% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 24/05/12 24/05/11 24/05/10 19/05/09 29/05/08 30/05/07 -
Price 13.7000 15.7000 17.4000 16.2000 11.0000 11.0000 7.1500 -
P/RPS 5.26 6.58 8.78 9.31 4.48 4.19 3.16 8.86%
  YoY % -20.06% -25.06% -5.69% 107.81% 6.92% 32.59% -
  Horiz. % 166.46% 208.23% 277.85% 294.62% 141.77% 132.59% 100.00%
P/EPS 18.05 20.83 20.13 7.78 11.10 1.80 13.21 5.34%
  YoY % -13.35% 3.48% 158.74% -29.91% 516.67% -86.37% -
  Horiz. % 136.64% 157.68% 152.38% 58.89% 84.03% 13.63% 100.00%
EY 5.54 4.80 4.97 12.86 9.01 55.48 7.57 -5.07%
  YoY % 15.42% -3.42% -61.35% 42.73% -83.76% 632.89% -
  Horiz. % 73.18% 63.41% 65.65% 169.88% 119.02% 732.89% 100.00%
DY 1.46 1.49 5.06 4.51 7.73 2.73 2.80 -10.28%
  YoY % -2.01% -70.55% 12.20% -41.66% 183.15% -2.50% -
  Horiz. % 52.14% 53.21% 180.71% 161.07% 276.07% 97.50% 100.00%
P/NAPS 1.11 1.34 1.52 1.36 0.96 1.12 1.76 -7.39%
  YoY % -17.16% -11.84% 11.76% 41.67% -14.29% -36.36% -
  Horiz. % 63.07% 76.14% 86.36% 77.27% 54.55% 63.64% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers