[PPB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 31.3%

YoY- 56.09%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	2,099,541	2,062,174	2,053,769	2,144,979	2,612,765	2,910,876	3,224,536	-24.93%
YoY %	1.81%	0.41%	-4.25%	-17.90%	-10.24%	-9.73%	-	-
Horiz. %	65.11%	63.95%	63.69%	66.52%	81.03%	90.27%	100.00%	-
PBT	1,457,800	1,493,566	1,455,390	1,469,151	1,221,259	1,217,734	1,370,291	4.22%
YoY %	-2.39%	2.62%	-0.94%	20.30%	0.29%	-11.13%	-	-
Horiz. %	106.39%	109.00%	106.21%	107.21%	89.12%	88.87%	100.00%	-
Tax	941,702	991,955	173,649	167,682	28,108	-37,203	-76,868	-
YoY %	-5.07%	471.24%	3.56%	496.56%	175.55%	51.60%	-	-
Horiz. %	-1,225.09%	-1,290.47%	-225.91%	-218.14%	-36.57%	48.40%	100.00%	-
NP	2,399,502	2,485,521	1,629,039	1,636,833	1,249,367	1,180,531	1,293,423	51.15%
YoY %	-3.46%	52.58%	-0.48%	31.01%	5.83%	-8.73%	-	-
Horiz. %	185.52%	192.17%	125.95%	126.55%	96.59%	91.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,389,697	2,469,483	1,615,964	1,627,719	1,239,654	1,175,245	1,286,508	51.27%
YoY %	-3.23%	52.82%	-0.72%	31.30%	5.48%	-8.65%	-	-
Horiz. %	185.75%	191.95%	125.61%	126.52%	96.36%	91.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-64.60%	-66.42%	-11.93%	-11.41%	-2.30%	3.06%	5.61%	-
YoY %	2.74%	-456.75%	-4.56%	-396.09%	-175.16%	-45.45%	-	-
Horiz. %	-1,151.52%	-1,183.96%	-212.66%	-203.39%	-41.00%	54.55%	100.00%	-
Total Cost	-299,961	-423,347	424,730	508,146	1,363,398	1,730,345	1,931,113	-
YoY %	29.15%	-199.67%	-16.42%	-62.73%	-21.21%	-10.40%	-	-
Horiz. %	-15.53%	-21.92%	21.99%	26.31%	70.60%	89.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	12,235,835	10.17%
YoY %	0.01%	0.41%	1.12%	3.51%	-1.04%	11.13%	-	-
Horiz. %	115.60%	115.58%	115.11%	113.83%	109.98%	111.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,636,129	865,475	865,475	272,695	272,695	1,007,694	1,007,694	38.26%
YoY %	89.04%	0.00%	217.38%	0.00%	-72.94%	0.00%	-	-
Horiz. %	162.36%	85.89%	85.89%	27.06%	27.06%	100.00%	100.00%	-
Div Payout %	68.47%	35.05%	53.56%	16.75%	22.00%	85.74%	78.33%	-
YoY %	95.35%	-34.56%	219.76%	-23.86%	-74.34%	9.46%	-	-
Horiz. %	87.41%	44.75%	68.38%	21.38%	28.09%	109.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	12,235,835	10.17%
YoY %	0.01%	0.41%	1.12%	3.51%	-1.04%	11.13%	-	-
Horiz. %	115.60%	115.58%	115.11%	113.83%	109.98%	111.13%	100.00%	-
NOSH	1,185,619	1,185,456	1,185,581	1,185,402	1,185,600	1,185,499	1,185,642	-0.00%
YoY %	0.01%	-0.01%	0.02%	-0.02%	0.01%	-0.01%	-	-
Horiz. %	100.00%	99.98%	99.99%	99.98%	100.00%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	114.29%	120.53%	79.32%	76.31%	47.82%	40.56%	40.11%	-
YoY %	-5.18%	51.95%	3.94%	59.58%	17.90%	1.12%	-	-
Horiz. %	284.94%	300.50%	197.76%	190.25%	119.22%	101.12%	100.00%	-
ROE	16.89%	17.46%	11.47%	11.69%	9.21%	8.64%	10.51%	-
YoY %	-3.26%	52.22%	-1.88%	26.93%	6.60%	-17.79%	-	-
Horiz. %	160.70%	166.13%	109.13%	111.23%	87.63%	82.21%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	177.08	173.96	173.23	180.95	220.37	245.54	271.97	-24.93%
YoY %	1.79%	0.42%	-4.27%	-17.89%	-10.25%	-9.72%	-	-
Horiz. %	65.11%	63.96%	63.69%	66.53%	81.03%	90.28%	100.00%	-
EPS	201.56	208.31	136.30	137.31	104.56	99.14	108.51	51.28%
YoY %	-3.24%	52.83%	-0.74%	31.32%	5.47%	-8.64%	-	-
Horiz. %	185.75%	191.97%	125.61%	126.54%	96.36%	91.36%	100.00%	-
DPS	138.00	73.00	73.00	23.00	23.00	85.00	85.00	38.25%
YoY %	89.04%	0.00%	217.39%	0.00%	-72.94%	0.00%	-	-
Horiz. %	162.35%	85.88%	85.88%	27.06%	27.06%	100.00%	100.00%	-
NAPS	11.93	11.93	11.88	11.75	11.35	11.47	10.32	10.17%
YoY %	0.00%	0.42%	1.11%	3.52%	-1.05%	11.14%	-	-
Horiz. %	115.60%	115.60%	115.12%	113.86%	109.98%	111.14%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,402
RPS	147.58	144.96	144.37	150.78	183.66	204.62	226.67	-24.93%
YoY %	1.81%	0.41%	-4.25%	-17.90%	-10.24%	-9.73%	-	-
Horiz. %	65.11%	63.95%	63.69%	66.52%	81.03%	90.27%	100.00%	-
EPS	167.98	173.59	113.59	114.42	87.14	82.61	90.43	51.28%
YoY %	-3.23%	52.82%	-0.73%	31.31%	5.48%	-8.65%	-	-
Horiz. %	185.76%	191.96%	125.61%	126.53%	96.36%	91.35%	100.00%	-
DPS	115.01	60.84	60.84	19.17	19.17	70.83	70.83	38.27%
YoY %	89.04%	0.00%	217.37%	0.00%	-72.94%	0.00%	-	-
Horiz. %	162.37%	85.90%	85.90%	27.06%	27.06%	100.00%	100.00%	-
NAPS	9.9427	9.9413	9.9007	9.7909	9.4591	9.5583	8.601	10.17%
YoY %	0.01%	0.41%	1.12%	3.51%	-1.04%	11.13%	-	-
Horiz. %	115.60%	115.58%	115.11%	113.83%	109.98%	111.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	15.98	18.00	15.96	15.40	11.60	9.80	9.30	-
P/RPS	9.02	10.35	9.21	8.51	5.26	3.99	3.42	91.23%
YoY %	-12.85%	12.38%	8.23%	61.79%	31.83%	16.67%	-	-
Horiz. %	263.74%	302.63%	269.30%	248.83%	153.80%	116.67%	100.00%	-
P/EPS	7.93	8.64	11.71	11.22	11.09	9.89	8.57	-5.05%
YoY %	-8.22%	-26.22%	4.37%	1.17%	12.13%	15.40%	-	-
Horiz. %	92.53%	100.82%	136.64%	130.92%	129.40%	115.40%	100.00%	-
EY	12.61	11.57	8.54	8.92	9.01	10.12	11.67	5.31%
YoY %	8.99%	35.48%	-4.26%	-1.00%	-10.97%	-13.28%	-	-
Horiz. %	108.05%	99.14%	73.18%	76.44%	77.21%	86.72%	100.00%	-
DY	8.64	4.06	4.57	1.49	1.98	8.67	9.14	-3.69%
YoY %	112.81%	-11.16%	206.71%	-24.75%	-77.16%	-5.14%	-	-
Horiz. %	94.53%	44.42%	50.00%	16.30%	21.66%	94.86%	100.00%	-
P/NAPS	1.34	1.51	1.34	1.31	1.02	0.85	0.90	30.48%
YoY %	-11.26%	12.69%	2.29%	28.43%	20.00%	-5.56%	-	-
Horiz. %	148.89%	167.78%	148.89%	145.56%	113.33%	94.44%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	24/05/10	02/03/10	20/11/09	21/08/09	19/05/09	27/02/09	-
Price	16.90	16.20	16.16	15.70	15.30	11.00	9.70	-
P/RPS	9.54	9.31	9.33	8.68	6.94	4.48	3.57	92.91%
YoY %	2.47%	-0.21%	7.49%	25.07%	54.91%	25.49%	-	-
Horiz. %	267.23%	260.78%	261.34%	243.14%	194.40%	125.49%	100.00%	-
P/EPS	8.38	7.78	11.86	11.43	14.63	11.10	8.94	-4.23%
YoY %	7.71%	-34.40%	3.76%	-21.87%	31.80%	24.16%	-	-
Horiz. %	93.74%	87.02%	132.66%	127.85%	163.65%	124.16%	100.00%	-
EY	11.93	12.86	8.43	8.75	6.83	9.01	11.19	4.37%
YoY %	-7.23%	52.55%	-3.66%	28.11%	-24.20%	-19.48%	-	-
Horiz. %	106.61%	114.92%	75.34%	78.19%	61.04%	80.52%	100.00%	-
DY	8.17	4.51	4.52	1.46	1.50	7.73	8.76	-4.55%
YoY %	81.15%	-0.22%	209.59%	-2.67%	-80.60%	-11.76%	-	-
Horiz. %	93.26%	51.48%	51.60%	16.67%	17.12%	88.24%	100.00%	-
P/NAPS	1.42	1.36	1.36	1.34	1.35	0.96	0.94	31.75%
YoY %	4.41%	0.00%	1.49%	-0.74%	40.63%	2.13%	-	-
Horiz. %	151.06%	144.68%	144.68%	142.55%	143.62%	102.13%	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