[PPB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

22-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 19.96%

YoY- 36.91%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	1,256,079	579,837	2,274,036	1,659,256	1,084,725	503,633	2,053,769	-28.01%
YoY %	116.63%	-74.50%	37.05%	52.97%	115.38%	-75.48%	-	-
Horiz. %	61.16%	28.23%	110.73%	80.79%	52.82%	24.52%	100.00%	-
PBT	578,145	283,495	1,131,486	945,577	628,491	302,588	1,455,390	-46.05%
YoY %	103.93%	-74.94%	19.66%	50.45%	107.71%	-79.21%	-	-
Horiz. %	39.72%	19.48%	77.74%	64.97%	43.18%	20.79%	100.00%	-
Tax	-17,716	-10,432	777,740	794,696	818,516	825,325	173,649	-
YoY %	-69.82%	-101.34%	-2.13%	-2.91%	-0.83%	375.28%	-	-
Horiz. %	-10.20%	-6.01%	447.88%	457.65%	471.36%	475.28%	100.00%	-
NP	560,429	273,063	1,909,226	1,740,273	1,447,007	1,127,913	1,629,039	-50.99%
YoY %	105.24%	-85.70%	9.71%	20.27%	28.29%	-30.76%	-	-
Horiz. %	34.40%	16.76%	117.20%	106.83%	88.83%	69.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	541,664	265,231	1,884,949	1,731,091	1,443,100	1,125,354	1,615,964	-51.84%
YoY %	104.22%	-85.93%	8.89%	19.96%	28.24%	-30.36%	-	-
Horiz. %	33.52%	16.41%	116.65%	107.12%	89.30%	69.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.06%	3.68%	-68.74%	-84.04%	-130.24%	-272.76%	-11.93%	-
YoY %	-16.85%	105.35%	18.21%	35.47%	52.25%	-2,186.34%	-	-
Horiz. %	-25.65%	-30.85%	576.19%	704.44%	1,091.70%	2,286.34%	100.00%	-
Total Cost	695,650	306,774	364,810	-81,017	-362,282	-624,280	424,730	39.07%
YoY %	126.76%	-15.91%	550.29%	77.64%	41.97%	-246.98%	-	-
Horiz. %	163.79%	72.23%	85.89%	-19.07%	-85.30%	-146.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,526,781	13,540,178	13,277,624	13,076,244	14,142,925	14,142,498	14,083,818	-2.66%
YoY %	-0.10%	1.98%	1.54%	-7.54%	0.00%	0.42%	-	-
Horiz. %	96.04%	96.14%	94.28%	92.85%	100.42%	100.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	118,551	-	1,043,241	829,861	829,844	-	865,419	-73.52%
YoY %	0.00%	-	25.71%	0.00%	0.00%	-	-	-
Horiz. %	13.70%	-	120.55%	95.89%	95.89%	-	100.00%	-
Div Payout %	21.89%	-	55.35%	47.94%	57.50%	-	53.55%	-
YoY %	0.00%	-	15.46%	-16.63%	0.00%	-	-	-
Horiz. %	40.88%	-	103.36%	89.52%	107.38%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	13,526,781	13,540,178	13,277,624	13,076,244	14,142,925	14,142,498	14,083,818	-2.66%
YoY %	-0.10%	1.98%	1.54%	-7.54%	0.00%	0.42%	-	-
Horiz. %	96.04%	96.14%	94.28%	92.85%	100.42%	100.42%	100.00%	-
NOSH	1,185,519	1,185,654	1,185,502	1,185,516	1,185,492	1,185,456	1,185,506	0.00%
YoY %	-0.01%	0.01%	-0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	44.62%	47.09%	83.96%	104.88%	133.40%	223.96%	79.32%	-
YoY %	-5.25%	-43.91%	-19.95%	-21.38%	-40.44%	182.35%	-	-
Horiz. %	56.25%	59.37%	105.85%	132.22%	168.18%	282.35%	100.00%	-
ROE	4.00%	1.96%	14.20%	13.24%	10.20%	7.96%	11.47%	-
YoY %	104.08%	-86.20%	7.25%	29.80%	28.14%	-30.60%	-	-
Horiz. %	34.87%	17.09%	123.80%	115.43%	88.93%	69.40%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	105.95	48.90	191.82	139.96	91.50	42.48	173.24	-28.01%
YoY %	116.67%	-74.51%	37.05%	52.96%	115.40%	-75.48%	-	-
Horiz. %	61.16%	28.23%	110.73%	80.79%	52.82%	24.52%	100.00%	-
EPS	45.69	22.37	159.00	146.02	121.73	94.93	136.31	-51.84%
YoY %	104.25%	-85.93%	8.89%	19.95%	28.23%	-30.36%	-	-
Horiz. %	33.52%	16.41%	116.65%	107.12%	89.30%	69.64%	100.00%	-
DPS	10.00	0.00	88.00	70.00	70.00	0.00	73.00	-73.52%
YoY %	0.00%	0.00%	25.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.70%	0.00%	120.55%	95.89%	95.89%	0.00%	100.00%	-
NAPS	11.41	11.42	11.20	11.03	11.93	11.93	11.88	-2.66%
YoY %	-0.09%	1.96%	1.54%	-7.54%	0.00%	0.42%	-	-
Horiz. %	96.04%	96.13%	94.28%	92.85%	100.42%	100.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,636
RPS	88.29	40.76	159.85	116.64	76.25	35.40	144.37	-28.01%
YoY %	116.61%	-74.50%	37.05%	52.97%	115.40%	-75.48%	-	-
Horiz. %	61.16%	28.23%	110.72%	80.79%	52.82%	24.52%	100.00%	-
EPS	38.08	18.64	132.50	121.69	101.44	79.11	113.59	-51.83%
YoY %	104.29%	-85.93%	8.88%	19.96%	28.23%	-30.35%	-	-
Horiz. %	33.52%	16.41%	116.65%	107.13%	89.30%	69.65%	100.00%	-
DPS	8.33	0.00	73.33	58.33	58.33	0.00	60.83	-73.52%
YoY %	0.00%	0.00%	25.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.69%	0.00%	120.55%	95.89%	95.89%	0.00%	100.00%	-
NAPS	9.5085	9.5179	9.3334	9.1918	9.9416	9.9413	9.9001	-2.66%
YoY %	-0.10%	1.98%	1.54%	-7.54%	0.00%	0.42%	-	-
Horiz. %	96.04%	96.14%	94.28%	92.85%	100.42%	100.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	17.22	17.02	17.26	17.20	15.98	18.00	15.96	-
P/RPS	16.25	34.80	9.00	12.29	17.46	42.37	9.21	46.16%
YoY %	-53.30%	286.67%	-26.77%	-29.61%	-58.79%	360.04%	-	-
Horiz. %	176.44%	377.85%	97.72%	133.44%	189.58%	460.04%	100.00%	-
P/EPS	37.69	76.08	10.86	11.78	13.13	18.96	11.71	118.46%
YoY %	-50.46%	600.55%	-7.81%	-10.28%	-30.75%	61.91%	-	-
Horiz. %	321.86%	649.70%	92.74%	100.60%	112.13%	161.91%	100.00%	-
EY	2.65	1.31	9.21	8.49	7.62	5.27	8.54	-54.26%
YoY %	102.29%	-85.78%	8.48%	11.42%	44.59%	-38.29%	-	-
Horiz. %	31.03%	15.34%	107.85%	99.41%	89.23%	61.71%	100.00%	-
DY	0.58	0.00	5.10	4.07	4.38	0.00	4.57	-74.84%
YoY %	0.00%	0.00%	25.31%	-7.08%	0.00%	0.00%	-	-
Horiz. %	12.69%	0.00%	111.60%	89.06%	95.84%	0.00%	100.00%	-
P/NAPS	1.51	1.49	1.54	1.56	1.34	1.51	1.34	8.31%
YoY %	1.34%	-3.25%	-1.28%	16.42%	-11.26%	12.69%	-	-
Horiz. %	112.69%	111.19%	114.93%	116.42%	100.00%	112.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	24/05/11	28/02/11	22/11/10	25/08/10	24/05/10	02/03/10	-
Price	17.20	17.40	16.50	18.80	16.90	16.20	16.16	-
P/RPS	16.23	35.58	8.60	13.43	18.47	38.13	9.33	44.78%
YoY %	-54.38%	313.72%	-35.96%	-27.29%	-51.56%	308.68%	-	-
Horiz. %	173.95%	381.35%	92.18%	143.94%	197.96%	408.68%	100.00%	-
P/EPS	37.65	77.78	10.38	12.87	13.88	17.07	11.86	116.45%
YoY %	-51.59%	649.33%	-19.35%	-7.28%	-18.69%	43.93%	-	-
Horiz. %	317.45%	655.82%	87.52%	108.52%	117.03%	143.93%	100.00%	-
EY	2.66	1.29	9.64	7.77	7.20	5.86	8.44	-53.78%
YoY %	106.20%	-86.62%	24.07%	7.92%	22.87%	-30.57%	-	-
Horiz. %	31.52%	15.28%	114.22%	92.06%	85.31%	69.43%	100.00%	-
DY	0.58	0.00	5.33	3.72	4.14	0.00	4.52	-74.65%
YoY %	0.00%	0.00%	43.28%	-10.14%	0.00%	0.00%	-	-
Horiz. %	12.83%	0.00%	117.92%	82.30%	91.59%	0.00%	100.00%	-
P/NAPS	1.51	1.52	1.47	1.70	1.42	1.36	1.36	7.24%
YoY %	-0.66%	3.40%	-13.53%	19.72%	4.41%	0.00%	-	-
Horiz. %	111.03%	111.76%	108.09%	125.00%	104.41%	100.00%	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