[PPB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 8.75%

YoY- 42.09%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	2,849,770	2,796,143	2,681,225	2,590,526	4,786,601	6,583,679	8,701,597	-52.45%
YoY %	1.92%	4.29%	3.50%	-45.88%	-27.30%	-24.34%	-	-
Horiz. %	32.75%	32.13%	30.81%	29.77%	55.01%	75.66%	100.00%	-
PBT	522,475	399,820	440,882	392,040	469,928	499,857	508,601	1.80%
YoY %	30.68%	-9.31%	12.46%	-16.57%	-5.99%	-1.72%	-	-
Horiz. %	102.73%	78.61%	86.69%	77.08%	92.40%	98.28%	100.00%	-
Tax	6,604,180	6,695,754	344,477	302,210	164,574	62,573	-42,867	-
YoY %	-1.37%	1,843.74%	13.99%	83.63%	163.01%	245.97%	-	-
Horiz. %	-15,406.21%	-15,619.83%	-803.59%	-704.99%	-383.92%	-145.97%	100.00%	-
NP	7,126,655	7,095,574	785,359	694,250	634,502	562,430	465,734	515.33%
YoY %	0.44%	803.48%	13.12%	9.42%	12.81%	20.76%	-	-
Horiz. %	1,530.20%	1,523.53%	168.63%	149.07%	136.24%	120.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,053,371	6,999,400	641,478	560,665	515,574	448,916	395,218	581.72%
YoY %	0.77%	991.14%	14.41%	8.75%	14.85%	13.59%	-	-
Horiz. %	1,784.68%	1,771.02%	162.31%	141.86%	130.45%	113.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,264.02%	-1,674.69%	-78.13%	-77.09%	-35.02%	-12.52%	8.43%	-
YoY %	24.52%	-2,043.47%	-1.35%	-120.13%	-179.71%	-248.52%	-	-
Horiz. %	-14,994.31%	-19,865.84%	-926.81%	-914.47%	-415.42%	-148.52%	100.00%	-
Total Cost	-4,276,885	-4,299,431	1,895,866	1,896,276	4,152,099	6,021,249	8,235,863	-
YoY %	0.52%	-326.78%	-0.02%	-54.33%	-31.04%	-26.89%	-	-
Horiz. %	-51.93%	-52.20%	23.02%	23.02%	50.41%	73.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,299,073	11,155,562	4,812,371	4,647,141	4,504,724	4,372,705	4,346,497	88.95%
YoY %	1.29%	131.81%	3.56%	3.16%	3.02%	0.60%	-	-
Horiz. %	259.96%	256.66%	110.72%	106.92%	103.64%	100.60%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	237,099	237,099	237,113	237,113	237,044	237,044	237,054	0.01%
YoY %	0.00%	-0.01%	0.00%	0.03%	0.00%	-0.00%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.00%	100.00%	100.00%	-
Div Payout %	3.36%	3.39%	36.96%	42.29%	45.98%	52.80%	59.98%	-
YoY %	-0.88%	-90.83%	-12.60%	-8.03%	-12.92%	-11.97%	-	-
Horiz. %	5.60%	5.65%	61.62%	70.51%	76.66%	88.03%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	11,299,073	11,155,562	4,812,371	4,647,141	4,504,724	4,372,705	4,346,497	88.95%
YoY %	1.29%	131.81%	3.56%	3.16%	3.02%	0.60%	-	-
Horiz. %	259.96%	256.66%	110.72%	106.92%	103.64%	100.60%	100.00%	-
NOSH	1,185,632	1,185,500	1,185,313	1,185,495	1,185,453	1,185,786	1,185,656	-0.00%
YoY %	0.01%	0.02%	-0.02%	0.00%	-0.03%	0.01%	-	-
Horiz. %	100.00%	99.99%	99.97%	99.99%	99.98%	100.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	250.08%	253.76%	29.29%	26.80%	13.26%	8.54%	5.35%	-
YoY %	-1.45%	766.37%	9.29%	102.11%	55.27%	59.63%	-	-
Horiz. %	4,674.39%	4,743.18%	547.48%	500.93%	247.85%	159.63%	100.00%	-
ROE	62.42%	62.74%	13.33%	12.06%	11.45%	10.27%	9.09%	-
YoY %	-0.51%	370.67%	10.53%	5.33%	11.49%	12.98%	-	-
Horiz. %	686.69%	690.21%	146.64%	132.67%	125.96%	112.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	240.36	235.86	226.20	218.52	403.78	555.22	733.91	-52.45%
YoY %	1.91%	4.27%	3.51%	-45.88%	-27.28%	-24.35%	-	-
Horiz. %	32.75%	32.14%	30.82%	29.77%	55.02%	75.65%	100.00%	-
EPS	594.90	590.42	54.12	47.29	43.49	37.86	33.33	581.78%
YoY %	0.76%	990.95%	14.44%	8.74%	14.87%	13.59%	-	-
Horiz. %	1,784.88%	1,771.44%	162.38%	141.88%	130.48%	113.59%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	20.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.53	9.41	4.06	3.92	3.80	3.6876	3.6659	88.95%
YoY %	1.28%	131.77%	3.57%	3.16%	3.05%	0.59%	-	-
Horiz. %	259.96%	256.69%	110.75%	106.93%	103.66%	100.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,495
RPS	200.32	196.55	188.47	182.10	336.47	462.79	611.67	-52.45%
YoY %	1.92%	4.29%	3.50%	-45.88%	-27.30%	-24.34%	-	-
Horiz. %	32.75%	32.13%	30.81%	29.77%	55.01%	75.66%	100.00%	-
EPS	495.81	492.01	45.09	39.41	36.24	31.56	27.78	581.75%
YoY %	0.77%	991.17%	14.41%	8.75%	14.83%	13.61%	-	-
Horiz. %	1,784.77%	1,771.09%	162.31%	141.86%	130.45%	113.61%	100.00%	-
DPS	16.67	16.67	16.67	16.67	16.66	16.66	16.66	0.03%
YoY %	0.00%	0.00%	0.00%	0.06%	0.00%	0.00%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.06%	100.00%	100.00%	100.00%	-
NAPS	7.9426	7.8417	3.3828	3.2667	3.1665	3.0737	3.0553	88.95%
YoY %	1.29%	131.81%	3.55%	3.16%	3.02%	0.60%	-	-
Horiz. %	259.96%	256.66%	110.72%	106.92%	103.64%	100.60%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	9.20	7.60	6.40	5.45	4.40	4.00	4.30	-
P/RPS	3.83	3.22	2.83	2.49	1.09	0.72	0.59	247.59%
YoY %	18.94%	13.78%	13.65%	128.44%	51.39%	22.03%	-	-
Horiz. %	649.15%	545.76%	479.66%	422.03%	184.75%	122.03%	100.00%	-
P/EPS	1.55	1.29	11.83	11.52	10.12	10.57	12.90	-75.61%
YoY %	20.16%	-89.10%	2.69%	13.83%	-4.26%	-18.06%	-	-
Horiz. %	12.02%	10.00%	91.71%	89.30%	78.45%	81.94%	100.00%	-
EY	64.66	77.69	8.46	8.68	9.88	9.46	7.75	310.83%
YoY %	-16.77%	818.32%	-2.53%	-12.15%	4.44%	22.06%	-	-
Horiz. %	834.32%	1,002.45%	109.16%	112.00%	127.48%	122.06%	100.00%	-
DY	2.17	2.63	3.13	3.67	4.55	5.00	4.65	-39.80%
YoY %	-17.49%	-15.97%	-14.71%	-19.34%	-9.00%	7.53%	-	-
Horiz. %	46.67%	56.56%	67.31%	78.92%	97.85%	107.53%	100.00%	-
P/NAPS	0.97	0.81	1.58	1.39	1.16	1.08	1.17	-11.73%
YoY %	19.75%	-48.73%	13.67%	19.83%	7.41%	-7.69%	-	-
Horiz. %	82.91%	69.23%	135.04%	118.80%	99.15%	92.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	24/08/07	30/05/07	27/02/07	24/11/06	24/08/06	15/06/06	-
Price	10.30	6.85	7.15	6.00	4.68	4.68	3.90	-
P/RPS	4.29	2.90	3.16	2.75	1.16	0.84	0.53	302.62%
YoY %	47.93%	-8.23%	14.91%	137.07%	38.10%	58.49%	-	-
Horiz. %	809.43%	547.17%	596.23%	518.87%	218.87%	158.49%	100.00%	-
P/EPS	1.73	1.16	13.21	12.69	10.76	12.36	11.70	-72.00%
YoY %	49.14%	-91.22%	4.10%	17.94%	-12.94%	5.64%	-	-
Horiz. %	14.79%	9.91%	112.91%	108.46%	91.97%	105.64%	100.00%	-
EY	57.76	86.19	7.57	7.88	9.29	8.09	8.55	256.94%
YoY %	-32.99%	1,038.57%	-3.93%	-15.18%	14.83%	-5.38%	-	-
Horiz. %	675.56%	1,008.07%	88.54%	92.16%	108.65%	94.62%	100.00%	-
DY	1.94	2.92	2.80	3.33	4.27	4.27	5.13	-47.67%
YoY %	-33.56%	4.29%	-15.92%	-22.01%	0.00%	-16.76%	-	-
Horiz. %	37.82%	56.92%	54.58%	64.91%	83.24%	83.24%	100.00%	-
P/NAPS	1.08	0.73	1.76	1.53	1.23	1.27	1.06	1.25%
YoY %	47.95%	-58.52%	15.03%	24.39%	-3.15%	19.81%	-	-
Horiz. %	101.89%	68.87%	166.04%	144.34%	116.04%	119.81%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

327

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

144

PBBANK

PUBLIC BANK BHD

111

MYEG

MY E.G. SERVICES BHD

108

SAPNRG

SAPURA ENERGY BERHAD

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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