[PPB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 3866.97%

YoY- 2650.14%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	808,888	2,989,442	2,178,557	1,418,132	688,768	2,590,526	1,919,313	-43.75%
YoY %	-72.94%	37.22%	53.62%	105.89%	-73.41%	34.97%	-	-
Horiz. %	42.14%	155.76%	113.51%	73.89%	35.89%	134.97%	100.00%	-
PBT	416,969	563,936	441,938	203,808	97,715	392,040	311,503	21.43%
YoY %	-26.06%	27.61%	116.84%	108.57%	-75.08%	25.85%	-	-
Horiz. %	133.86%	181.04%	141.87%	65.43%	31.37%	125.85%	100.00%	-
Tax	-32,646	6,438,576	6,500,269	6,517,359	99,624	302,210	198,299	-
YoY %	-100.51%	-0.95%	-0.26%	6,441.96%	-67.03%	52.40%	-	-
Horiz. %	-16.46%	3,246.90%	3,278.01%	3,286.63%	50.24%	152.40%	100.00%	-
NP	384,323	7,002,512	6,942,207	6,721,167	197,339	694,250	509,802	-17.15%
YoY %	-94.51%	0.87%	3.29%	3,305.90%	-71.58%	36.18%	-	-
Horiz. %	75.39%	1,373.57%	1,361.75%	1,318.39%	38.71%	136.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	383,098	6,972,965	6,900,205	6,681,693	168,433	560,665	407,499	-4.02%
YoY %	-94.51%	1.05%	3.27%	3,866.97%	-69.96%	37.59%	-	-
Horiz. %	94.01%	1,711.16%	1,693.31%	1,639.68%	41.33%	137.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.83%	-1,141.72%	-1,470.86%	-3,197.79%	-101.95%	-77.09%	-63.66%	-
YoY %	100.69%	22.38%	54.00%	-3,036.63%	-32.25%	-21.10%	-	-
Horiz. %	-12.30%	1,793.47%	2,310.49%	5,023.23%	160.15%	121.10%	100.00%	-
Total Cost	424,565	-4,013,070	-4,763,650	-5,303,035	491,429	1,896,276	1,409,511	-55.03%
YoY %	110.58%	15.76%	10.17%	-1,179.11%	-74.08%	34.53%	-	-
Horiz. %	30.12%	-284.71%	-337.96%	-376.23%	34.87%	134.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	4,647,508	4,505,371	88.55%
YoY %	2.16%	1.15%	1.28%	131.81%	3.55%	3.15%	-	-
Horiz. %	259.15%	253.66%	250.76%	247.60%	106.81%	103.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	355,647	59,275	59,274	-	237,117	59,281	-
YoY %	-	499.99%	0.00%	0.00%	-	299.99%	-	-
Horiz. %	-	599.93%	99.99%	99.99%	-	399.99%	100.00%	-
Div Payout %	-	5.10%	0.86%	0.89%	-	42.29%	14.55%	-
YoY %	-	493.02%	-3.37%	0.00%	-	190.65%	-	-
Horiz. %	-	35.05%	5.91%	6.12%	-	290.65%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	4,647,508	4,505,371	88.55%
YoY %	2.16%	1.15%	1.28%	131.81%	3.55%	3.15%	-	-
Horiz. %	259.15%	253.66%	250.76%	247.60%	106.81%	103.15%	100.00%	-
NOSH	1,185,327	1,185,492	1,185,500	1,185,496	1,185,313	1,185,588	1,185,624	-0.01%
YoY %	-0.01%	-0.00%	0.00%	0.02%	-0.02%	-0.00%	-	-
Horiz. %	99.97%	99.99%	99.99%	99.99%	99.97%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	47.51%	234.24%	318.66%	473.95%	28.65%	26.80%	26.56%	-
YoY %	-79.72%	-26.49%	-32.77%	1,554.28%	6.90%	0.90%	-	-
Horiz. %	178.88%	881.93%	1,199.77%	1,784.45%	107.87%	100.90%	100.00%	-
ROE	3.28%	61.02%	61.08%	59.90%	3.50%	12.06%	9.04%	-
YoY %	-94.62%	-0.10%	1.97%	1,611.43%	-70.98%	33.41%	-	-
Horiz. %	36.28%	675.00%	675.66%	662.61%	38.72%	133.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	68.24	252.17	183.77	119.62	58.11	218.50	161.88	-43.74%
YoY %	-72.94%	37.22%	53.63%	105.85%	-73.41%	34.98%	-	-
Horiz. %	42.15%	155.78%	113.52%	73.89%	35.90%	134.98%	100.00%	-
EPS	32.32	588.19	582.05	563.62	14.21	47.29	34.37	-4.01%
YoY %	-94.51%	1.05%	3.27%	3,866.36%	-69.95%	37.59%	-	-
Horiz. %	94.04%	1,711.35%	1,693.48%	1,639.86%	41.34%	137.59%	100.00%	-
DPS	0.00	30.00	5.00	5.00	0.00	20.00	5.00	-
YoY %	0.00%	500.00%	0.00%	0.00%	0.00%	300.00%	-	-
Horiz. %	0.00%	600.00%	100.00%	100.00%	0.00%	400.00%	100.00%	-
NAPS	9.85	9.64	9.53	9.41	4.06	3.92	3.80	88.58%
YoY %	2.18%	1.15%	1.28%	131.77%	3.57%	3.16%	-	-
Horiz. %	259.21%	253.68%	250.79%	247.63%	106.84%	103.16%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,500
RPS	56.86	210.14	153.14	99.69	48.42	182.10	134.92	-43.75%
YoY %	-72.94%	37.22%	53.62%	105.89%	-73.41%	34.97%	-	-
Horiz. %	42.14%	155.75%	113.50%	73.89%	35.89%	134.97%	100.00%	-
EPS	26.93	490.16	485.04	469.68	11.84	39.41	28.64	-4.01%
YoY %	-94.51%	1.06%	3.27%	3,866.89%	-69.96%	37.60%	-	-
Horiz. %	94.03%	1,711.45%	1,693.58%	1,639.94%	41.34%	137.60%	100.00%	-
DPS	0.00	25.00	4.17	4.17	0.00	16.67	4.17	-
YoY %	0.00%	499.52%	0.00%	0.00%	0.00%	299.76%	-	-
Horiz. %	0.00%	599.52%	100.00%	100.00%	0.00%	399.76%	100.00%	-
NAPS	8.2071	8.0333	7.9417	7.8416	3.3828	3.2669	3.167	88.55%
YoY %	2.16%	1.15%	1.28%	131.81%	3.55%	3.15%	-	-
Horiz. %	259.14%	253.66%	250.76%	247.60%	106.81%	103.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	10.20	11.00	9.20	7.60	6.40	5.45	4.40	-
P/RPS	14.95	4.36	5.01	6.35	11.01	2.49	2.72	211.12%
YoY %	242.89%	-12.97%	-21.10%	-42.33%	342.17%	-8.46%	-	-
Horiz. %	549.63%	160.29%	184.19%	233.46%	404.78%	91.54%	100.00%	-
P/EPS	31.56	1.87	1.58	1.35	45.04	11.52	12.80	82.40%
YoY %	1,587.70%	18.35%	17.04%	-97.00%	290.97%	-10.00%	-	-
Horiz. %	246.56%	14.61%	12.34%	10.55%	351.88%	90.00%	100.00%	-
EY	3.17	53.47	63.27	74.16	2.22	8.68	7.81	-45.14%
YoY %	-94.07%	-15.49%	-14.68%	3,240.54%	-74.42%	11.14%	-	-
Horiz. %	40.59%	684.64%	810.12%	949.55%	28.43%	111.14%	100.00%	-
DY	0.00	2.73	0.54	0.66	0.00	3.67	1.14	-
YoY %	0.00%	405.56%	-18.18%	0.00%	0.00%	221.93%	-	-
Horiz. %	0.00%	239.47%	47.37%	57.89%	0.00%	321.93%	100.00%	-
P/NAPS	1.04	1.14	0.97	0.81	1.58	1.39	1.16	-7.01%
YoY %	-8.77%	17.53%	19.75%	-48.73%	13.67%	19.83%	-	-
Horiz. %	89.66%	98.28%	83.62%	69.83%	136.21%	119.83%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	29/02/08	29/11/07	24/08/07	30/05/07	27/02/07	24/11/06	-
Price	11.00	10.80	10.30	6.85	7.15	6.00	4.68	-
P/RPS	16.12	4.28	5.60	5.73	12.30	2.75	2.89	214.18%
YoY %	276.64%	-23.57%	-2.27%	-53.41%	347.27%	-4.84%	-	-
Horiz. %	557.79%	148.10%	193.77%	198.27%	425.61%	95.16%	100.00%	-
P/EPS	34.03	1.84	1.77	1.22	50.32	12.69	13.62	84.02%
YoY %	1,749.46%	3.95%	45.08%	-97.58%	296.53%	-6.83%	-	-
Horiz. %	249.85%	13.51%	13.00%	8.96%	369.46%	93.17%	100.00%	-
EY	2.94	54.46	56.51	82.28	1.99	7.88	7.34	-45.63%
YoY %	-94.60%	-3.63%	-31.32%	4,034.67%	-74.75%	7.36%	-	-
Horiz. %	40.05%	741.96%	769.89%	1,120.98%	27.11%	107.36%	100.00%	-
DY	0.00	2.78	0.49	0.73	0.00	3.33	1.07	-
YoY %	0.00%	467.35%	-32.88%	0.00%	0.00%	211.21%	-	-
Horiz. %	0.00%	259.81%	45.79%	68.22%	0.00%	311.21%	100.00%	-
P/NAPS	1.12	1.12	1.08	0.73	1.76	1.53	1.23	-6.04%
YoY %	0.00%	3.70%	47.95%	-58.52%	15.03%	24.39%	-	-
Horiz. %	91.06%	91.06%	87.80%	59.35%	143.09%	124.39%	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