[PPB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -4.03%

YoY- -58.84%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	2,827,657	2,710,539	2,581,122	2,445,390	2,350,240	2,274,036	2,162,896	19.54%
YoY %	4.32%	5.01%	5.55%	4.05%	3.35%	5.14%	-	-
Horiz. %	130.73%	125.32%	119.34%	113.06%	108.66%	105.14%	100.00%	-
PBT	972,739	1,056,580	1,016,436	1,081,140	1,112,393	1,131,486	1,267,995	-16.18%
YoY %	-7.94%	3.95%	-5.98%	-2.81%	-1.69%	-10.77%	-	-
Horiz. %	76.71%	83.33%	80.16%	85.26%	87.73%	89.23%	100.00%	-
Tax	-47,107	-44,072	-47,287	-58,492	-58,017	777,740	825,842	-
YoY %	-6.89%	6.80%	19.16%	-0.82%	-107.46%	-5.82%	-	-
Horiz. %	-5.70%	-5.34%	-5.73%	-7.08%	-7.03%	94.18%	100.00%	-
NP	925,632	1,012,508	969,149	1,022,648	1,054,376	1,909,226	2,093,837	-41.93%
YoY %	-8.58%	4.47%	-5.23%	-3.01%	-44.77%	-8.82%	-	-
Horiz. %	44.21%	48.36%	46.29%	48.84%	50.36%	91.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	893,645	980,372	924,927	983,513	1,024,826	1,884,949	2,082,616	-43.08%
YoY %	-8.85%	5.99%	-5.96%	-4.03%	-45.63%	-9.49%	-	-
Horiz. %	42.91%	47.07%	44.41%	47.22%	49.21%	90.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.84%	4.17%	4.65%	5.41%	5.22%	-68.74%	-65.13%	-
YoY %	16.07%	-10.32%	-14.05%	3.64%	107.59%	-5.54%	-	-
Horiz. %	-7.43%	-6.40%	-7.14%	-8.31%	-8.01%	105.54%	100.00%	-
Total Cost	1,902,025	1,698,031	1,611,973	1,422,742	1,295,864	364,810	69,059	810.16%
YoY %	12.01%	5.34%	13.30%	9.79%	255.22%	428.26%	-	-
Horiz. %	2,754.20%	2,458.81%	2,334.20%	2,060.18%	1,876.46%	528.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,905,913	14,060,028	13,977,699	13,623,490	13,540,178	13,275,825	13,077,564	4.17%
YoY %	-1.10%	0.59%	2.60%	0.62%	1.99%	1.52%	-	-
Horiz. %	106.33%	107.51%	106.88%	104.17%	103.54%	101.52%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	277,964	277,964	337,211	337,211	1,043,295	1,043,295	1,636,129	-69.29%
YoY %	0.00%	-17.57%	0.00%	-67.68%	0.00%	-36.23%	-	-
Horiz. %	16.99%	16.99%	20.61%	20.61%	63.77%	63.77%	100.00%	-
Div Payout %	31.10%	28.35%	36.46%	34.29%	101.80%	55.35%	78.56%	-
YoY %	9.70%	-22.24%	6.33%	-66.32%	83.92%	-29.54%	-	-
Horiz. %	39.59%	36.09%	46.41%	43.65%	129.58%	70.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	13,905,913	14,060,028	13,977,699	13,623,490	13,540,178	13,275,825	13,077,564	4.17%
YoY %	-1.10%	0.59%	2.60%	0.62%	1.99%	1.52%	-	-
Horiz. %	106.33%	107.51%	106.88%	104.17%	103.54%	101.52%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,555	1,238,499	1,185,654	1,185,341	1,185,636	-0.00%
YoY %	0.00%	-0.00%	-4.27%	4.46%	0.03%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.99%	104.46%	100.00%	99.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	32.73%	37.35%	37.55%	41.82%	44.86%	83.96%	96.81%	-
YoY %	-12.37%	-0.53%	-10.21%	-6.78%	-46.57%	-13.27%	-	-
Horiz. %	33.81%	38.58%	38.79%	43.20%	46.34%	86.73%	100.00%	-
ROE	6.43%	6.97%	6.62%	7.22%	7.57%	14.20%	15.93%	-
YoY %	-7.75%	5.29%	-8.31%	-4.62%	-46.69%	-10.86%	-	-
Horiz. %	40.36%	43.75%	41.56%	45.32%	47.52%	89.14%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	238.52	228.64	217.71	197.45	198.22	191.85	182.42	19.55%
YoY %	4.32%	5.02%	10.26%	-0.39%	3.32%	5.17%	-	-
Horiz. %	130.75%	125.34%	119.35%	108.24%	108.66%	105.17%	100.00%	-
EPS	75.38	82.70	78.02	79.41	86.44	159.02	175.65	-43.07%
YoY %	-8.85%	6.00%	-1.75%	-8.13%	-45.64%	-9.47%	-	-
Horiz. %	42.91%	47.08%	44.42%	45.21%	49.21%	90.53%	100.00%	-
DPS	23.45	23.45	28.44	27.23	88.00	88.00	138.00	-69.28%
YoY %	0.00%	-17.55%	4.44%	-69.06%	0.00%	-36.23%	-	-
Horiz. %	16.99%	16.99%	20.61%	19.73%	63.77%	63.77%	100.00%	-
NAPS	11.73	11.86	11.79	11.00	11.42	11.20	11.03	4.18%
YoY %	-1.10%	0.59%	7.18%	-3.68%	1.96%	1.54%	-	-
Horiz. %	106.35%	107.52%	106.89%	99.73%	103.54%	101.54%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,238,499
RPS	198.77	190.53	181.44	171.90	165.21	159.85	152.04	19.54%
YoY %	4.32%	5.01%	5.55%	4.05%	3.35%	5.14%	-	-
Horiz. %	130.74%	125.32%	119.34%	113.06%	108.66%	105.14%	100.00%	-
EPS	62.82	68.91	65.02	69.13	72.04	132.50	146.40	-43.08%
YoY %	-8.84%	5.98%	-5.95%	-4.04%	-45.63%	-9.49%	-	-
Horiz. %	42.91%	47.07%	44.41%	47.22%	49.21%	90.51%	100.00%	-
DPS	19.54	19.54	23.70	23.70	73.34	73.34	115.01	-69.29%
YoY %	0.00%	-17.55%	0.00%	-67.68%	0.00%	-36.23%	-	-
Horiz. %	16.99%	16.99%	20.61%	20.61%	63.77%	63.77%	100.00%	-
NAPS	9.775	9.8833	9.8255	9.5765	9.5179	9.3321	9.1927	4.17%
YoY %	-1.10%	0.59%	2.60%	0.62%	1.99%	1.52%	-	-
Horiz. %	106.33%	107.51%	106.88%	104.18%	103.54%	101.52%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	16.90	17.16	16.62	17.22	17.02	17.26	17.20	-
P/RPS	7.09	7.51	7.63	8.72	8.59	9.00	9.43	-17.30%
YoY %	-5.59%	-1.57%	-12.50%	1.51%	-4.56%	-4.56%	-	-
Horiz. %	75.19%	79.64%	80.91%	92.47%	91.09%	95.44%	100.00%	-
P/EPS	22.42	20.75	21.30	21.68	19.69	10.85	9.79	73.65%
YoY %	8.05%	-2.58%	-1.75%	10.11%	81.47%	10.83%	-	-
Horiz. %	229.01%	211.95%	217.57%	221.45%	201.12%	110.83%	100.00%	-
EY	4.46	4.82	4.69	4.61	5.08	9.21	10.21	-42.39%
YoY %	-7.47%	2.77%	1.74%	-9.25%	-44.84%	-9.79%	-	-
Horiz. %	43.68%	47.21%	45.94%	45.15%	49.76%	90.21%	100.00%	-
DY	1.39	1.37	1.71	1.58	5.17	5.10	8.02	-68.88%
YoY %	1.46%	-19.88%	8.23%	-69.44%	1.37%	-36.41%	-	-
Horiz. %	17.33%	17.08%	21.32%	19.70%	64.46%	63.59%	100.00%	-
P/NAPS	1.44	1.45	1.41	1.57	1.49	1.54	1.56	-5.19%
YoY %	-0.69%	2.84%	-10.19%	5.37%	-3.25%	-1.28%	-	-
Horiz. %	92.31%	92.95%	90.38%	100.64%	95.51%	98.72%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	29/02/12	22/11/11	23/08/11	24/05/11	28/02/11	22/11/10	-
Price	15.70	17.20	16.10	17.20	17.40	16.50	18.80	-
P/RPS	6.58	7.52	7.40	8.71	8.78	8.60	10.31	-25.85%
YoY %	-12.50%	1.62%	-15.04%	-0.80%	2.09%	-16.59%	-	-
Horiz. %	63.82%	72.94%	71.77%	84.48%	85.16%	83.41%	100.00%	-
P/EPS	20.83	20.80	20.64	21.66	20.13	10.38	10.70	55.84%
YoY %	0.14%	0.78%	-4.71%	7.60%	93.93%	-2.99%	-	-
Horiz. %	194.67%	194.39%	192.90%	202.43%	188.13%	97.01%	100.00%	-
EY	4.80	4.81	4.85	4.62	4.97	9.64	9.34	-35.81%
YoY %	-0.21%	-0.82%	4.98%	-7.04%	-48.44%	3.21%	-	-
Horiz. %	51.39%	51.50%	51.93%	49.46%	53.21%	103.21%	100.00%	-
DY	1.49	1.36	1.77	1.58	5.06	5.33	7.34	-65.42%
YoY %	9.56%	-23.16%	12.03%	-68.77%	-5.07%	-27.38%	-	-
Horiz. %	20.30%	18.53%	24.11%	21.53%	68.94%	72.62%	100.00%	-
P/NAPS	1.34	1.45	1.37	1.56	1.52	1.47	1.70	-14.65%
YoY %	-7.59%	5.84%	-12.18%	2.63%	3.40%	-13.53%	-	-
Horiz. %	78.82%	85.29%	80.59%	91.76%	89.41%	86.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 15:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 15:30:00

EMA 5

5 Mins

BUY

2024-04-25 15:30:00

MACD/RSI

5 Mins

BUY

2024-04-25 15:20:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

364

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

344

SAPNRG

SAPURA ENERGY BERHAD

289

DNEX

DAGANG NEXCHANGE BERHAD

270

YTLPOWR

YTL POWER INTERNATIONAL BHD

252

MYEG

MY E.G. SERVICES BHD

231

GENTING

GENTING BHD

203

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

182

Daily Stocks

HSI-CVW

0.245

+0.015

131,392,500

ICONIC-WA

0.025

+0.005

118,205,100

SAPNRG

0.045

0.00

117,600,100

BJCORP

0.30

+0.015

108,694,500

HSI-HUS

0.13

-0.01

104,622,500

HSI-HSZ

0.29

-0.02

91,916,300

INGENIEU

0.11

-0.02

91,092,700

EKOVEST

0.45

-0.01

71,375,700

HSI-HSW

0.04

0.00

52,344,400

FITTERS

0.05

+0.005

46,782,000

More active Stocks

NESTLE

126.80

+0.50

57,800

HEIM

23.38

+0.38

110,000

UTDPLT

26.30

+0.20

364,700

CRESNDO

3.84

+0.23

1,056,800

HLFG

16.84

+0.16

144,000

HSI-CVX

0.885

+0.155

2,000

KLCC

7.65

+0.11

52,400

AHEALTH

3.20

+0.10

306,200

PANAMY

19.10

+0.10

62,500

HSI-CV5

0.56

+0.10

8,300

More gainer Stocks

MPI

30.00

-0.22

61,900

DLADY

33.24

-0.26

2,800

AMLEX

0.25

-0.18

70,000

ALLIANZ

20.94

-0.18

25,600

NVIDIA-C1

4.09

-0.17

35,600

HSI-HUT

0.48

-0.155

20,000

LPI

11.90

-0.14

64,200

PINGAN-H8

0.035

-0.125

8,500

AIRPORT

9.89

-0.11

6,200,300

PIE

5.90

-0.13

836,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More