Highlights

[PPB] YoY TTM Result on 2011-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -45.63%    YoY -     -58.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,432,256 3,084,817 2,827,657 2,350,240 2,062,174 2,910,876 3,109,562 1.66%
  YoY % 11.26% 9.09% 20.31% 13.97% -29.16% -6.39% -
  Horiz. % 110.38% 99.20% 90.93% 75.58% 66.32% 93.61% 100.00%
PBT 980,809 973,476 972,739 1,112,393 1,493,566 1,217,734 883,190 1.76%
  YoY % 0.75% 0.08% -12.55% -25.52% 22.65% 37.88% -
  Horiz. % 111.05% 110.22% 110.14% 125.95% 169.11% 137.88% 100.00%
Tax -77,444 -49,032 -47,107 -58,017 991,955 -37,203 6,353,097 -
  YoY % -57.95% -4.09% 18.80% -105.85% 2,766.33% -100.59% -
  Horiz. % -1.22% -0.77% -0.74% -0.91% 15.61% -0.59% 100.00%
NP 903,365 924,444 925,632 1,054,376 2,485,521 1,180,531 7,236,287 -29.29%
  YoY % -2.28% -0.13% -12.21% -57.58% 110.54% -83.69% -
  Horiz. % 12.48% 12.78% 12.79% 14.57% 34.35% 16.31% 100.00%
NP to SH 890,502 899,991 893,645 1,024,826 2,469,483 1,175,245 7,234,421 -29.46%
  YoY % -1.05% 0.71% -12.80% -58.50% 110.12% -83.75% -
  Horiz. % 12.31% 12.44% 12.35% 14.17% 34.14% 16.25% 100.00%
Tax Rate 7.90 % 5.04 % 4.84 % 5.22 % -66.42 % 3.06 % -719.34 % -
  YoY % 56.75% 4.13% -7.28% 107.86% -2,270.59% 100.43% -
  Horiz. % -1.10% -0.70% -0.67% -0.73% 9.23% -0.43% 100.00%
Total Cost 2,528,891 2,160,373 1,902,025 1,295,864 -423,347 1,730,345 -4,126,725 -
  YoY % 17.06% 13.58% 46.78% 406.10% -124.47% 141.93% -
  Horiz. % -61.28% -52.35% -46.09% -31.40% 10.26% -41.93% 100.00%
Net Worth 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % 33.28 % 26.34 % 31.10 % 101.80 % 35.05 % 85.74 % 4.91 % 37.55%
  YoY % 26.35% -15.31% -69.45% 190.44% -59.12% 1,646.23% -
  Horiz. % 677.80% 536.46% 633.40% 2,073.32% 713.85% 1,746.23% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 13,597,677 11,675,481 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,654 1,185,456 1,185,499 1,185,327 0.00%
  YoY % 0.00% 0.00% -0.01% 0.02% -0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.03% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.32 % 29.97 % 32.73 % 44.86 % 120.53 % 40.56 % 232.71 % -30.45%
  YoY % -12.18% -8.43% -27.04% -62.78% 197.16% -82.57% -
  Horiz. % 11.31% 12.88% 14.06% 19.28% 51.79% 17.43% 100.00%
ROE 5.67 % 6.15 % 6.43 % 7.57 % 17.46 % 8.64 % 61.96 % -32.86%
  YoY % -7.80% -4.35% -15.06% -56.64% 102.08% -86.06% -
  Horiz. % 9.15% 9.93% 10.38% 12.22% 28.18% 13.94% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 289.52 260.21 238.52 198.22 173.96 245.54 262.34 1.66%
  YoY % 11.26% 9.09% 20.33% 13.95% -29.15% -6.40% -
  Horiz. % 110.36% 99.19% 90.92% 75.56% 66.31% 93.60% 100.00%
EPS 75.12 75.92 75.38 86.44 208.31 99.14 610.33 -29.46%
  YoY % -1.05% 0.72% -12.80% -58.50% 110.12% -83.76% -
  Horiz. % 12.31% 12.44% 12.35% 14.16% 34.13% 16.24% 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 13.2500 12.3500 11.7300 11.4200 11.9300 11.4700 9.8500 5.06%
  YoY % 7.29% 5.29% 2.71% -4.27% 4.01% 16.45% -
  Horiz. % 134.52% 125.38% 119.09% 115.94% 121.12% 116.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 241.27 216.84 198.77 165.21 144.96 204.62 218.58 1.66%
  YoY % 11.27% 9.09% 20.31% 13.97% -29.16% -6.39% -
  Horiz. % 110.38% 99.20% 90.94% 75.58% 66.32% 93.61% 100.00%
EPS 62.60 63.26 62.82 72.04 173.59 82.61 508.54 -29.46%
  YoY % -1.04% 0.70% -12.80% -58.50% 110.13% -83.76% -
  Horiz. % 12.31% 12.44% 12.35% 14.17% 34.13% 16.24% 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 11.0417 10.2917 9.7750 9.5179 9.9413 9.5583 8.2071 5.07%
  YoY % 7.29% 5.29% 2.70% -4.26% 4.01% 16.46% -
  Horiz. % 134.54% 125.40% 119.10% 115.97% 121.13% 116.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 16.6200 12.6400 16.9000 17.0200 18.0000 9.8000 10.2000 -
P/RPS 5.74 4.86 7.09 8.59 10.35 3.99 3.89 6.70%
  YoY % 18.11% -31.45% -17.46% -17.00% 159.40% 2.57% -
  Horiz. % 147.56% 124.94% 182.26% 220.82% 266.07% 102.57% 100.00%
P/EPS 22.13 16.65 22.42 19.69 8.64 9.89 1.67 53.80%
  YoY % 32.91% -25.74% 13.86% 127.89% -12.64% 492.22% -
  Horiz. % 1,325.15% 997.01% 1,342.52% 1,179.04% 517.37% 592.22% 100.00%
EY 4.52 6.01 4.46 5.08 11.57 10.12 59.84 -34.97%
  YoY % -24.79% 34.75% -12.20% -56.09% 14.33% -83.09% -
  Horiz. % 7.55% 10.04% 7.45% 8.49% 19.33% 16.91% 100.00%
DY 1.50 1.58 1.39 5.17 4.06 8.67 2.94 -10.61%
  YoY % -5.06% 13.67% -73.11% 27.34% -53.17% 194.90% -
  Horiz. % 51.02% 53.74% 47.28% 175.85% 138.10% 294.90% 100.00%
P/NAPS 1.25 1.02 1.44 1.49 1.51 0.85 1.04 3.11%
  YoY % 22.55% -29.17% -3.36% -1.32% 77.65% -18.27% -
  Horiz. % 120.19% 98.08% 138.46% 143.27% 145.19% 81.73% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 24/05/12 24/05/11 24/05/10 19/05/09 29/05/08 -
Price 16.2600 13.7000 15.7000 17.4000 16.2000 11.0000 11.0000 -
P/RPS 5.62 5.26 6.58 8.78 9.31 4.48 4.19 5.01%
  YoY % 6.84% -20.06% -25.06% -5.69% 107.81% 6.92% -
  Horiz. % 134.13% 125.54% 157.04% 209.55% 222.20% 106.92% 100.00%
P/EPS 21.65 18.05 20.83 20.13 7.78 11.10 1.80 51.34%
  YoY % 19.94% -13.35% 3.48% 158.74% -29.91% 516.67% -
  Horiz. % 1,202.78% 1,002.78% 1,157.22% 1,118.33% 432.22% 616.67% 100.00%
EY 4.62 5.54 4.80 4.97 12.86 9.01 55.48 -33.91%
  YoY % -16.61% 15.42% -3.42% -61.35% 42.73% -83.76% -
  Horiz. % 8.33% 9.99% 8.65% 8.96% 23.18% 16.24% 100.00%
DY 1.54 1.46 1.49 5.06 4.51 7.73 2.73 -9.10%
  YoY % 5.48% -2.01% -70.55% 12.20% -41.66% 183.15% -
  Horiz. % 56.41% 53.48% 54.58% 185.35% 165.20% 283.15% 100.00%
P/NAPS 1.23 1.11 1.34 1.52 1.36 0.96 1.12 1.57%
  YoY % 10.81% -17.16% -11.84% 11.76% 41.67% -14.29% -
  Horiz. % 109.82% 99.11% 119.64% 135.71% 121.43% 85.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.080.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2050.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.300.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.4850.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. Supermax’s easily achievable target price - Koon Yew Yin Koon Yew Yin's Blog
8. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
PARTNERS & BROKERS