[PPB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -25.17%
YoY- -29.04%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 503,640 511,176 543,725 495,228 594,850 978,962 841,836 -28.93%
PBT 322,418 506,891 361,669 264,412 336,179 258,999 358,144 -6.74%
Tax 31,146 92,040 43,444 7,019 25,179 -47,534 -21,867 -
NP 353,564 598,931 405,113 271,431 361,358 211,465 336,277 3.38%
-
NP to SH 351,525 595,072 397,532 271,835 363,280 207,007 333,123 3.63%
-
Tax Rate -9.66% -18.16% -12.01% -2.65% -7.49% 18.35% 6.11% -
Total Cost 150,076 -87,755 138,612 223,797 233,492 767,497 505,559 -55.40%
-
Net Worth 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 15.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 806,195 - 59,280 - 213,415 - 794,279 0.99%
Div Payout % 229.34% - 14.91% - 58.75% - 238.43% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 14,084,711 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 15.30%
NOSH 1,185,581 1,185,402 1,185,600 1,185,499 1,185,642 1,185,607 1,185,491 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 70.20% 117.17% 74.51% 54.81% 60.75% 21.60% 39.95% -
ROE 2.50% 4.27% 2.95% 2.00% 2.97% 1.75% 2.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.48 43.12 45.86 41.77 50.17 82.57 71.01 -28.93%
EPS 29.65 50.20 33.53 22.93 30.64 17.46 28.10 3.63%
DPS 68.00 0.00 5.00 0.00 18.00 0.00 67.00 0.98%
NAPS 11.88 11.75 11.35 11.47 10.32 9.95 9.59 15.29%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.40 35.93 38.22 34.81 41.81 68.81 59.18 -28.93%
EPS 24.71 41.83 27.94 19.11 25.54 14.55 23.42 3.62%
DPS 56.67 0.00 4.17 0.00 15.00 0.00 55.83 0.99%
NAPS 9.9007 9.7909 9.4591 9.5583 8.601 8.2924 7.9916 15.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 15.96 15.40 11.60 9.80 9.30 8.55 10.80 -
P/RPS 37.57 35.71 25.29 23.46 18.54 10.35 15.21 82.42%
P/EPS 53.83 30.68 34.60 42.74 30.35 48.97 38.43 25.11%
EY 1.86 3.26 2.89 2.34 3.29 2.04 2.60 -19.96%
DY 4.26 0.00 0.43 0.00 1.94 0.00 6.20 -22.08%
P/NAPS 1.34 1.31 1.02 0.85 0.90 0.86 1.13 11.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 -
Price 16.16 15.70 15.30 11.00 9.70 8.55 8.80 -
P/RPS 38.04 36.41 33.36 26.33 19.33 10.35 12.39 110.81%
P/EPS 54.50 31.27 45.63 47.97 31.66 48.97 31.32 44.52%
EY 1.83 3.20 2.19 2.08 3.16 2.04 3.19 -30.88%
DY 4.21 0.00 0.33 0.00 1.86 0.00 7.61 -32.53%
P/NAPS 1.36 1.34 1.35 0.96 0.94 0.86 0.92 29.67%

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