[PPB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -78.02%

YoY- 127.45%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,488,566	3,506,248	3,301,448	3,235,552	2,989,442	2,904,742	2,836,264	-8.31%
YoY %	-29.02%	6.20%	2.04%	8.23%	2.92%	2.41%	-	-
Horiz. %	87.74%	123.62%	116.40%	114.08%	105.40%	102.41%	100.00%	-
PBT	1,220,339	1,378,816	1,550,226	1,667,876	563,936	589,250	407,616	107.03%
YoY %	-11.49%	-11.06%	-7.05%	195.76%	-4.30%	44.56%	-	-
Horiz. %	299.38%	338.26%	380.32%	409.18%	138.35%	144.56%	100.00%	-
Tax	73,085	-136,062	-109,026	-130,584	6,438,576	8,667,025	13,034,718	-96.79%
YoY %	153.71%	-24.80%	16.51%	-102.03%	-25.71%	-33.51%	-	-
Horiz. %	0.56%	-1.04%	-0.84%	-1.00%	49.40%	66.49%	100.00%	-
NP	1,293,424	1,242,753	1,441,200	1,537,292	7,002,512	9,256,276	13,442,334	-78.85%
YoY %	4.08%	-13.77%	-6.25%	-78.05%	-24.35%	-31.14%	-	-
Horiz. %	9.62%	9.25%	10.72%	11.44%	52.09%	68.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,286,509	1,230,970	1,432,442	1,532,392	6,972,965	9,200,273	13,363,386	-78.84%
YoY %	4.51%	-14.06%	-6.52%	-78.02%	-24.21%	-31.15%	-	-
Horiz. %	9.63%	9.21%	10.72%	11.47%	52.18%	68.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.99%	9.87%	7.03%	7.83%	-1,141.72%	-1,470.86%	-3,197.79%	-
YoY %	-160.69%	40.40%	-10.22%	100.69%	22.38%	54.00%	-	-
Horiz. %	0.19%	-0.31%	-0.22%	-0.24%	35.70%	46.00%	100.00%	-
Total Cost	1,195,142	2,263,494	1,860,248	1,698,260	-4,013,070	-6,351,533	-10,606,070	-
YoY %	-47.20%	21.68%	9.54%	142.32%	36.82%	40.11%	-	-
Horiz. %	-11.27%	-21.34%	-17.54%	-16.01%	37.84%	59.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,234,401	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	6.31%
YoY %	3.72%	3.76%	-2.63%	2.16%	1.15%	1.28%	-	-
Horiz. %	109.67%	105.73%	101.90%	104.66%	102.44%	101.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	1,007,678	1,059,001	1,588,441	-	355,647	79,033	118,549	313.80%
YoY %	-4.85%	-33.33%	0.00%	-	350.00%	-33.33%	-	-
Horiz. %	850.01%	893.30%	1,339.90%	-	300.00%	66.67%	100.00%	-
Div Payout %	78.33%	86.03%	110.89%	-	5.10%	0.86%	0.89%	-
YoY %	-8.95%	-22.42%	0.00%	-	493.02%	-3.37%	-	-
Horiz. %	8,801.12%	9,666.29%	12,459.55%	-	573.03%	96.63%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	12,234,401	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	6.31%
YoY %	3.72%	3.76%	-2.63%	2.16%	1.15%	1.28%	-	-
Horiz. %	109.67%	105.73%	101.90%	104.66%	102.44%	101.28%	100.00%	-
NOSH	1,185,504	1,185,449	1,185,403	1,185,327	1,185,492	1,185,500	1,185,496	0.00%
YoY %	0.00%	0.00%	0.01%	-0.01%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	99.99%	99.99%	100.00%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	51.97%	35.44%	43.65%	47.51%	234.24%	318.66%	473.95%	-
YoY %	46.64%	-18.81%	-8.12%	-79.72%	-26.49%	-32.77%	-	-
Horiz. %	10.97%	7.48%	9.21%	10.02%	49.42%	67.23%	100.00%	-
ROE	10.52%	10.44%	12.60%	13.12%	61.02%	81.43%	119.79%	-
YoY %	0.77%	-17.14%	-3.96%	-78.50%	-25.06%	-32.02%	-	-
Horiz. %	8.78%	8.72%	10.52%	10.95%	50.94%	67.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	209.92	295.77	278.51	272.97	252.17	245.02	239.25	-8.31%
YoY %	-29.03%	6.20%	2.03%	8.25%	2.92%	2.41%	-	-
Horiz. %	87.74%	123.62%	116.41%	114.09%	105.40%	102.41%	100.00%	-
EPS	108.52	103.84	120.84	129.28	588.19	776.07	1,127.24	-78.84%
YoY %	4.51%	-14.07%	-6.53%	-78.02%	-24.21%	-31.15%	-	-
Horiz. %	9.63%	9.21%	10.72%	11.47%	52.18%	68.85%	100.00%	-
DPS	85.00	89.33	134.00	0.00	30.00	6.67	10.00	313.80%
YoY %	-4.85%	-33.34%	0.00%	0.00%	349.78%	-33.30%	-	-
Horiz. %	850.00%	893.30%	1,340.00%	0.00%	300.00%	66.70%	100.00%	-
NAPS	10.32	9.95	9.59	9.85	9.64	9.53	9.41	6.31%
YoY %	3.72%	3.75%	-2.64%	2.18%	1.15%	1.28%	-	-
Horiz. %	109.67%	105.74%	101.91%	104.68%	102.44%	101.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,327
RPS	174.93	246.47	232.07	227.44	210.14	204.19	199.37	-8.31%
YoY %	-29.03%	6.21%	2.04%	8.23%	2.91%	2.42%	-	-
Horiz. %	87.74%	123.62%	116.40%	114.08%	105.40%	102.42%	100.00%	-
EPS	90.43	86.53	100.69	107.72	490.16	646.72	939.36	-78.84%
YoY %	4.51%	-14.06%	-6.53%	-78.02%	-24.21%	-31.15%	-	-
Horiz. %	9.63%	9.21%	10.72%	11.47%	52.18%	68.85%	100.00%	-
DPS	70.83	74.44	111.66	0.00	25.00	5.56	8.33	313.90%
YoY %	-4.85%	-33.33%	0.00%	0.00%	349.64%	-33.25%	-	-
Horiz. %	850.30%	893.64%	1,340.46%	0.00%	300.12%	66.75%	100.00%	-
NAPS	8.60	8.2913	7.991	8.2071	8.0333	7.9417	7.8416	6.31%
YoY %	3.72%	3.76%	-2.63%	2.16%	1.15%	1.28%	-	-
Horiz. %	109.67%	105.73%	101.91%	104.66%	102.44%	101.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	9.30	8.55	10.80	10.20	11.00	9.20	7.60	-
P/RPS	4.43	2.89	3.88	3.74	4.36	3.75	3.18	24.60%
YoY %	53.29%	-25.52%	3.74%	-14.22%	16.27%	17.92%	-	-
Horiz. %	139.31%	90.88%	122.01%	117.61%	137.11%	117.92%	100.00%	-
P/EPS	8.57	8.23	8.94	7.89	1.87	1.19	0.67	442.72%
YoY %	4.13%	-7.94%	13.31%	321.93%	57.14%	77.61%	-	-
Horiz. %	1,279.10%	1,228.36%	1,334.33%	1,177.61%	279.10%	177.61%	100.00%	-
EY	11.67	12.15	11.19	12.67	53.47	84.36	148.32	-81.49%
YoY %	-3.95%	8.58%	-11.68%	-76.30%	-36.62%	-43.12%	-	-
Horiz. %	7.87%	8.19%	7.54%	8.54%	36.05%	56.88%	100.00%	-
DY	9.14	10.45	12.41	0.00	2.73	0.72	1.32	261.16%
YoY %	-12.54%	-15.79%	0.00%	0.00%	279.17%	-45.45%	-	-
Horiz. %	692.42%	791.67%	940.15%	0.00%	206.82%	54.55%	100.00%	-
P/NAPS	0.90	0.86	1.13	1.04	1.14	0.97	0.81	7.24%
YoY %	4.65%	-23.89%	8.65%	-8.77%	17.53%	19.75%	-	-
Horiz. %	111.11%	106.17%	139.51%	128.40%	140.74%	119.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	27/11/08	26/08/08	29/05/08	29/02/08	29/11/07	24/08/07	-
Price	9.70	8.55	8.80	11.00	10.80	10.30	6.85	-
P/RPS	4.62	2.89	3.16	4.03	4.28	4.20	2.86	37.47%
YoY %	59.86%	-8.54%	-21.59%	-5.84%	1.90%	46.85%	-	-
Horiz. %	161.54%	101.05%	110.49%	140.91%	149.65%	146.85%	100.00%	-
P/EPS	8.94	8.23	7.28	8.51	1.84	1.33	0.61	494.02%
YoY %	8.63%	13.05%	-14.45%	362.50%	38.35%	118.03%	-	-
Horiz. %	1,465.57%	1,349.18%	1,193.44%	1,395.08%	301.64%	218.03%	100.00%	-
EY	11.19	12.15	13.73	11.75	54.46	75.35	164.56	-83.20%
YoY %	-7.90%	-11.51%	16.85%	-78.42%	-27.72%	-54.21%	-	-
Horiz. %	6.80%	7.38%	8.34%	7.14%	33.09%	45.79%	100.00%	-
DY	8.76	10.45	15.23	0.00	2.78	0.65	1.46	228.40%
YoY %	-16.17%	-31.39%	0.00%	0.00%	327.69%	-55.48%	-	-
Horiz. %	600.00%	715.75%	1,043.15%	0.00%	190.41%	44.52%	100.00%	-
P/NAPS	0.94	0.86	0.92	1.12	1.12	1.08	0.73	18.26%
YoY %	9.30%	-6.52%	-17.86%	0.00%	3.70%	47.95%	-	-
Horiz. %	128.77%	117.81%	126.03%	153.42%	153.42%	147.95%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos