[PPB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

02-Mar-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -0.72%

YoY- 25.61%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	2,162,896	2,099,541	2,062,174	2,053,769	2,144,979	2,612,765	2,910,876	-17.94%
YoY %	3.02%	1.81%	0.41%	-4.25%	-17.90%	-10.24%	-	-
Horiz. %	74.30%	72.13%	70.84%	70.56%	73.69%	89.76%	100.00%	-
PBT	1,267,995	1,457,800	1,493,566	1,455,390	1,469,151	1,221,259	1,217,734	2.73%
YoY %	-13.02%	-2.39%	2.62%	-0.94%	20.30%	0.29%	-	-
Horiz. %	104.13%	119.71%	122.65%	119.52%	120.65%	100.29%	100.00%	-
Tax	825,842	941,702	991,955	173,649	167,682	28,108	-37,203	-
YoY %	-12.30%	-5.07%	471.24%	3.56%	496.56%	175.55%	-	-
Horiz. %	-2,219.83%	-2,531.25%	-2,666.33%	-466.76%	-450.72%	-75.55%	100.00%	-
NP	2,093,837	2,399,502	2,485,521	1,629,039	1,636,833	1,249,367	1,180,531	46.47%
YoY %	-12.74%	-3.46%	52.58%	-0.48%	31.01%	5.83%	-	-
Horiz. %	177.36%	203.26%	210.54%	137.99%	138.65%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,082,616	2,389,697	2,469,483	1,615,964	1,627,719	1,239,654	1,175,245	46.38%
YoY %	-12.85%	-3.23%	52.82%	-0.72%	31.30%	5.48%	-	-
Horiz. %	177.21%	203.34%	210.12%	137.50%	138.50%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-65.13%	-64.60%	-66.42%	-11.93%	-11.41%	-2.30%	3.06%	-
YoY %	-0.82%	2.74%	-456.75%	-4.56%	-396.09%	-175.16%	-	-
Horiz. %	-2,128.43%	-2,111.11%	-2,170.59%	-389.87%	-372.88%	-75.16%	100.00%	-
Total Cost	69,059	-299,961	-423,347	424,730	508,146	1,363,398	1,730,345	-88.29%
YoY %	123.02%	29.15%	-199.67%	-16.42%	-62.73%	-21.21%	-	-
Horiz. %	3.99%	-17.34%	-24.47%	24.55%	29.37%	78.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,077,564	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.17%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,636,129	1,636,129	865,475	865,475	272,695	272,695	1,007,694	38.10%
YoY %	0.00%	89.04%	0.00%	217.38%	0.00%	-72.94%	-	-
Horiz. %	162.36%	162.36%	85.89%	85.89%	27.06%	27.06%	100.00%	-
Div Payout %	78.56%	68.47%	35.05%	53.56%	16.75%	22.00%	85.74%	-
YoY %	14.74%	95.35%	-34.56%	219.76%	-23.86%	-74.34%	-	-
Horiz. %	91.63%	79.86%	40.88%	62.47%	19.54%	25.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	13,077,564	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.17%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-
NOSH	1,185,636	1,185,619	1,185,456	1,185,581	1,185,402	1,185,600	1,185,499	0.00%
YoY %	0.00%	0.01%	-0.01%	0.02%	-0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.01%	99.99%	100.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	96.81%	114.29%	120.53%	79.32%	76.31%	47.82%	40.56%	-
YoY %	-15.29%	-5.18%	51.95%	3.94%	59.58%	17.90%	-	-
Horiz. %	238.68%	281.78%	297.16%	195.56%	188.14%	117.90%	100.00%	-
ROE	15.93%	16.89%	17.46%	11.47%	11.69%	9.21%	8.64%	-
YoY %	-5.68%	-3.26%	52.22%	-1.88%	26.93%	6.60%	-	-
Horiz. %	184.37%	195.49%	202.08%	132.75%	135.30%	106.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	182.42	177.08	173.96	173.23	180.95	220.37	245.54	-17.95%
YoY %	3.02%	1.79%	0.42%	-4.27%	-17.89%	-10.25%	-	-
Horiz. %	74.29%	72.12%	70.85%	70.55%	73.69%	89.75%	100.00%	-
EPS	175.65	201.56	208.31	136.30	137.31	104.56	99.14	46.36%
YoY %	-12.85%	-3.24%	52.83%	-0.74%	31.32%	5.47%	-	-
Horiz. %	177.17%	203.31%	210.12%	137.48%	138.50%	105.47%	100.00%	-
DPS	138.00	138.00	73.00	73.00	23.00	23.00	85.00	38.09%
YoY %	0.00%	89.04%	0.00%	217.39%	0.00%	-72.94%	-	-
Horiz. %	162.35%	162.35%	85.88%	85.88%	27.06%	27.06%	100.00%	-
NAPS	11.03	11.93	11.93	11.88	11.75	11.35	11.47	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.05%	-	-
Horiz. %	96.16%	104.01%	104.01%	103.57%	102.44%	98.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,581
RPS	152.04	147.58	144.96	144.37	150.78	183.66	204.62	-17.94%
YoY %	3.02%	1.81%	0.41%	-4.25%	-17.90%	-10.24%	-	-
Horiz. %	74.30%	72.12%	70.84%	70.56%	73.69%	89.76%	100.00%	-
EPS	146.40	167.98	173.59	113.59	114.42	87.14	82.61	46.39%
YoY %	-12.85%	-3.23%	52.82%	-0.73%	31.31%	5.48%	-	-
Horiz. %	177.22%	203.34%	210.13%	137.50%	138.51%	105.48%	100.00%	-
DPS	115.01	115.01	60.84	60.84	19.17	19.17	70.83	38.10%
YoY %	0.00%	89.04%	0.00%	217.37%	0.00%	-72.94%	-	-
Horiz. %	162.37%	162.37%	85.90%	85.90%	27.06%	27.06%	100.00%	-
NAPS	9.1927	9.9427	9.9413	9.9007	9.7909	9.4591	9.5583	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.18%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	17.20	15.98	18.00	15.96	15.40	11.60	9.80	-
P/RPS	9.43	9.02	10.35	9.21	8.51	5.26	3.99	77.33%
YoY %	4.55%	-12.85%	12.38%	8.23%	61.79%	31.83%	-	-
Horiz. %	236.34%	226.07%	259.40%	230.83%	213.28%	131.83%	100.00%	-
P/EPS	9.79	7.93	8.64	11.71	11.22	11.09	9.89	-0.67%
YoY %	23.46%	-8.22%	-26.22%	4.37%	1.17%	12.13%	-	-
Horiz. %	98.99%	80.18%	87.36%	118.40%	113.45%	112.13%	100.00%	-
EY	10.21	12.61	11.57	8.54	8.92	9.01	10.12	0.59%
YoY %	-19.03%	8.99%	35.48%	-4.26%	-1.00%	-10.97%	-	-
Horiz. %	100.89%	124.60%	114.33%	84.39%	88.14%	89.03%	100.00%	-
DY	8.02	8.64	4.06	4.57	1.49	1.98	8.67	-5.05%
YoY %	-7.18%	112.81%	-11.16%	206.71%	-24.75%	-77.16%	-	-
Horiz. %	92.50%	99.65%	46.83%	52.71%	17.19%	22.84%	100.00%	-
P/NAPS	1.56	1.34	1.51	1.34	1.31	1.02	0.85	49.84%
YoY %	16.42%	-11.26%	12.69%	2.29%	28.43%	20.00%	-	-
Horiz. %	183.53%	157.65%	177.65%	157.65%	154.12%	120.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	25/08/10	24/05/10	02/03/10	20/11/09	21/08/09	19/05/09	-
Price	18.80	16.90	16.20	16.16	15.70	15.30	11.00	-
P/RPS	10.31	9.54	9.31	9.33	8.68	6.94	4.48	74.22%
YoY %	8.07%	2.47%	-0.21%	7.49%	25.07%	54.91%	-	-
Horiz. %	230.13%	212.95%	207.81%	208.26%	193.75%	154.91%	100.00%	-
P/EPS	10.70	8.38	7.78	11.86	11.43	14.63	11.10	-2.41%
YoY %	27.68%	7.71%	-34.40%	3.76%	-21.87%	31.80%	-	-
Horiz. %	96.40%	75.50%	70.09%	106.85%	102.97%	131.80%	100.00%	-
EY	9.34	11.93	12.86	8.43	8.75	6.83	9.01	2.42%
YoY %	-21.71%	-7.23%	52.55%	-3.66%	28.11%	-24.20%	-	-
Horiz. %	103.66%	132.41%	142.73%	93.56%	97.11%	75.80%	100.00%	-
DY	7.34	8.17	4.51	4.52	1.46	1.50	7.73	-3.38%
YoY %	-10.16%	81.15%	-0.22%	209.59%	-2.67%	-80.60%	-	-
Horiz. %	94.95%	105.69%	58.34%	58.47%	18.89%	19.40%	100.00%	-
P/NAPS	1.70	1.42	1.36	1.36	1.34	1.35	0.96	46.31%
YoY %	19.72%	4.41%	0.00%	1.49%	-0.74%	40.63%	-	-
Horiz. %	177.08%	147.92%	141.67%	141.67%	139.58%	140.63%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:30:00

EMA 5

5 Mins

SELL

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

394

PTRANS

PERAK TRANSIT BERHAD

380

HLIND

HONG LEONG INDUSTRIES BHD

374

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

277

MYEG

MY E.G. SERVICES BHD

239

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

195

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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