[PPB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 39.35%
YoY- -81.55%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,550,129 1,038,953 495,228 2,488,566 2,629,686 1,650,724 808,888 54.22%
PBT 1,132,972 626,081 264,412 1,220,339 1,034,112 775,113 416,969 94.60%
Tax 142,503 50,463 7,019 73,085 -102,047 -54,513 -32,646 -
NP 1,275,475 676,544 271,431 1,293,424 932,065 720,600 384,323 122.33%
-
NP to SH 1,264,439 669,367 271,835 1,286,509 923,228 716,221 383,098 121.51%
-
Tax Rate -12.58% -8.06% -2.65% -5.99% 9.87% 7.03% 7.83% -
Total Cost 274,654 362,409 223,797 1,195,142 1,697,621 930,124 424,565 -25.18%
-
Net Worth 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 12.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 59,274 59,277 - 1,007,678 794,251 794,220 - -
Div Payout % 4.69% 8.86% - 78.33% 86.03% 110.89% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,929,455 13,456,103 13,597,677 12,234,401 11,795,221 11,368,023 11,675,481 12.47%
NOSH 1,185,485 1,185,559 1,185,499 1,185,504 1,185,449 1,185,403 1,185,327 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 82.28% 65.12% 54.81% 51.97% 35.44% 43.65% 47.51% -
ROE 9.08% 4.97% 2.00% 10.52% 7.83% 6.30% 3.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 130.76 87.63 41.77 209.92 221.83 139.25 68.24 54.21%
EPS 106.66 56.46 22.93 108.52 77.88 60.42 32.32 121.49%
DPS 5.00 5.00 0.00 85.00 67.00 67.00 0.00 -
NAPS 11.75 11.35 11.47 10.32 9.95 9.59 9.85 12.46%
Adjusted Per Share Value based on latest NOSH - 1,185,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 108.96 73.03 34.81 174.93 184.85 116.04 56.86 54.21%
EPS 88.88 47.05 19.11 90.43 64.90 50.35 26.93 121.51%
DPS 4.17 4.17 0.00 70.83 55.83 55.83 0.00 -
NAPS 9.7915 9.4588 9.5583 8.60 8.2913 7.991 8.2071 12.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 15.40 11.60 9.80 9.30 8.55 10.80 10.20 -
P/RPS 11.78 13.24 23.46 4.43 3.85 7.76 14.95 -14.67%
P/EPS 14.44 20.55 42.74 8.57 10.98 17.87 31.56 -40.59%
EY 6.93 4.87 2.34 11.67 9.11 5.59 3.17 68.36%
DY 0.32 0.43 0.00 9.14 7.84 6.20 0.00 -
P/NAPS 1.31 1.02 0.85 0.90 0.86 1.13 1.04 16.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 -
Price 15.70 15.30 11.00 9.70 8.55 8.80 11.00 -
P/RPS 12.01 17.46 26.33 4.62 3.85 6.32 16.12 -17.80%
P/EPS 14.72 27.10 47.97 8.94 10.98 14.56 34.03 -42.77%
EY 6.79 3.69 2.08 11.19 9.11 6.87 2.94 74.63%
DY 0.32 0.33 0.00 8.76 7.84 7.61 0.00 -
P/NAPS 1.34 1.35 0.96 0.94 0.86 0.92 1.12 12.68%

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