[PPB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.89%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,966,342 1,256,079 579,837 2,274,036 1,659,256 1,084,725 503,633 147.74%
PBT 830,527 578,145 283,495 1,131,486 945,577 628,491 302,588 95.91%
Tax -30,331 -17,716 -10,432 777,740 794,696 818,516 825,325 -
NP 800,196 560,429 273,063 1,909,226 1,740,273 1,447,007 1,127,913 -20.43%
-
NP to SH 771,069 541,664 265,231 1,884,949 1,731,091 1,443,100 1,125,354 -22.26%
-
Tax Rate 3.65% 3.06% 3.68% -68.74% -84.04% -130.24% -272.76% -
Total Cost 1,166,146 695,650 306,774 364,810 -81,017 -362,282 -624,280 -
-
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 118,553 118,551 - 1,043,241 829,861 829,844 - -
Div Payout % 15.38% 21.89% - 55.35% 47.94% 57.50% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 13,977,403 13,526,781 13,540,178 13,277,624 13,076,244 14,142,925 14,142,498 -0.77%
NOSH 1,185,530 1,185,519 1,185,654 1,185,502 1,185,516 1,185,492 1,185,456 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 40.69% 44.62% 47.09% 83.96% 104.88% 133.40% 223.96% -
ROE 5.52% 4.00% 1.96% 14.20% 13.24% 10.20% 7.96% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 165.86 105.95 48.90 191.82 139.96 91.50 42.48 147.74%
EPS 65.04 45.69 22.37 159.00 146.02 121.73 94.93 -22.26%
DPS 10.00 10.00 0.00 88.00 70.00 70.00 0.00 -
NAPS 11.79 11.41 11.42 11.20 11.03 11.93 11.93 -0.78%
Adjusted Per Share Value based on latest NOSH - 1,185,341
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.22 88.29 40.76 159.85 116.64 76.25 35.40 147.75%
EPS 54.20 38.08 18.64 132.50 121.69 101.44 79.11 -22.26%
DPS 8.33 8.33 0.00 73.33 58.33 58.33 0.00 -
NAPS 9.8253 9.5085 9.5179 9.3334 9.1918 9.9416 9.9413 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.62 17.22 17.02 17.26 17.20 15.98 18.00 -
P/RPS 10.02 16.25 34.80 9.00 12.29 17.46 42.37 -61.72%
P/EPS 25.55 37.69 76.08 10.86 11.78 13.13 18.96 21.98%
EY 3.91 2.65 1.31 9.21 8.49 7.62 5.27 -18.02%
DY 0.60 0.58 0.00 5.10 4.07 4.38 0.00 -
P/NAPS 1.41 1.51 1.49 1.54 1.56 1.34 1.51 -4.46%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 24/05/10 -
Price 16.10 17.20 17.40 16.50 18.80 16.90 16.20 -
P/RPS 9.71 16.23 35.58 8.60 13.43 18.47 38.13 -59.79%
P/EPS 24.75 37.65 77.78 10.38 12.87 13.88 17.07 28.07%
EY 4.04 2.66 1.29 9.64 7.77 7.20 5.86 -21.94%
DY 0.62 0.58 0.00 5.33 3.72 4.14 0.00 -
P/NAPS 1.37 1.51 1.52 1.47 1.70 1.42 1.36 0.48%

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