[PPB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.9%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,084,725 503,633 2,053,769 1,550,129 1,038,953 495,228 2,488,566 -42.59%
PBT 628,491 302,588 1,455,390 1,132,972 626,081 264,412 1,220,339 -35.82%
Tax 818,516 825,325 173,649 142,503 50,463 7,019 73,085 402.79%
NP 1,447,007 1,127,913 1,629,039 1,275,475 676,544 271,431 1,293,424 7.78%
-
NP to SH 1,443,100 1,125,354 1,615,964 1,264,439 669,367 271,835 1,286,509 7.98%
-
Tax Rate -130.24% -272.76% -11.93% -12.58% -8.06% -2.65% -5.99% -
Total Cost -362,282 -624,280 424,730 274,654 362,409 223,797 1,195,142 -
-
Net Worth 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 10.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 829,844 - 865,419 59,274 59,277 - 1,007,678 -12.17%
Div Payout % 57.50% - 53.55% 4.69% 8.86% - 78.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 12,234,401 10.17%
NOSH 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 133.40% 223.96% 79.32% 82.28% 65.12% 54.81% 51.97% -
ROE 10.20% 7.96% 11.47% 9.08% 4.97% 2.00% 10.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.50 42.48 173.24 130.76 87.63 41.77 209.92 -42.59%
EPS 121.73 94.93 136.31 106.66 56.46 22.93 108.52 7.98%
DPS 70.00 0.00 73.00 5.00 5.00 0.00 85.00 -12.17%
NAPS 11.93 11.93 11.88 11.75 11.35 11.47 10.32 10.17%
Adjusted Per Share Value based on latest NOSH - 1,185,402
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.25 35.40 144.37 108.96 73.03 34.81 174.93 -42.59%
EPS 101.44 79.11 113.59 88.88 47.05 19.11 90.43 7.98%
DPS 58.33 0.00 60.83 4.17 4.17 0.00 70.83 -12.17%
NAPS 9.9416 9.9413 9.9001 9.7915 9.4588 9.5583 8.60 10.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.98 18.00 15.96 15.40 11.60 9.80 9.30 -
P/RPS 17.46 42.37 9.21 11.78 13.24 23.46 4.43 150.14%
P/EPS 13.13 18.96 11.71 14.44 20.55 42.74 8.57 33.00%
EY 7.62 5.27 8.54 6.93 4.87 2.34 11.67 -24.79%
DY 4.38 0.00 4.57 0.32 0.43 0.00 9.14 -38.84%
P/NAPS 1.34 1.51 1.34 1.31 1.02 0.85 0.90 30.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 -
Price 16.90 16.20 16.16 15.70 15.30 11.00 9.70 -
P/RPS 18.47 38.13 9.33 12.01 17.46 26.33 4.62 152.53%
P/EPS 13.88 17.07 11.86 14.72 27.10 47.97 8.94 34.18%
EY 7.20 5.86 8.44 6.79 3.69 2.08 11.19 -25.52%
DY 4.14 0.00 4.52 0.32 0.33 0.00 8.76 -39.40%
P/NAPS 1.42 1.36 1.36 1.34 1.35 0.96 0.94 31.75%

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
Post a Comment