[PPB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 5.99%

YoY- -47.99%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	2,979,500	2,909,890	2,827,657	2,710,539	2,581,122	2,445,390	2,350,240	17.08%
YoY %	2.39%	2.91%	4.32%	5.01%	5.55%	4.05%	-	-
Horiz. %	126.77%	123.81%	120.31%	115.33%	109.82%	104.05%	100.00%	-
PBT	811,546	801,991	972,739	1,056,580	1,016,436	1,081,140	1,112,393	-18.91%
YoY %	1.19%	-17.55%	-7.94%	3.95%	-5.98%	-2.81%	-	-
Horiz. %	72.95%	72.10%	87.45%	94.98%	91.37%	97.19%	100.00%	-
Tax	-45,138	-48,157	-47,107	-44,072	-47,287	-58,492	-58,017	-15.37%
YoY %	6.27%	-2.23%	-6.89%	6.80%	19.16%	-0.82%	-	-
Horiz. %	77.80%	83.00%	81.20%	75.96%	81.51%	100.82%	100.00%	-
NP	766,408	753,834	925,632	1,012,508	969,149	1,022,648	1,054,376	-19.10%
YoY %	1.67%	-18.56%	-8.58%	4.47%	-5.23%	-3.01%	-	-
Horiz. %	72.69%	71.50%	87.79%	96.03%	91.92%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	745,461	725,631	893,645	980,372	924,927	983,513	1,024,826	-19.07%
YoY %	2.73%	-18.80%	-8.85%	5.99%	-5.96%	-4.03%	-	-
Horiz. %	72.74%	70.81%	87.20%	95.66%	90.25%	95.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.56%	6.00%	4.84%	4.17%	4.65%	5.41%	5.22%	-
YoY %	-7.33%	23.97%	16.07%	-10.32%	-14.05%	3.64%	-	-
Horiz. %	106.51%	114.94%	92.72%	79.89%	89.08%	103.64%	100.00%	-
Total Cost	2,213,092	2,156,056	1,902,025	1,698,031	1,611,973	1,422,742	1,295,864	42.73%
YoY %	2.65%	13.36%	12.01%	5.34%	13.30%	9.79%	-	-
Horiz. %	170.78%	166.38%	146.78%	131.03%	124.39%	109.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,929,623	14,190,433	13,905,913	14,060,028	13,977,699	13,623,490	13,540,178	1.90%
YoY %	-1.84%	2.05%	-1.10%	0.59%	2.60%	0.62%	-	-
Horiz. %	102.88%	104.80%	102.70%	103.84%	103.23%	100.62%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	237,099	237,099	277,964	277,964	337,211	337,211	1,043,295	-62.65%
YoY %	0.00%	-14.70%	0.00%	-17.57%	0.00%	-67.68%	-	-
Horiz. %	22.73%	22.73%	26.64%	26.64%	32.32%	32.32%	100.00%	-
Div Payout %	31.81%	32.68%	31.10%	28.35%	36.46%	34.29%	101.80%	-
YoY %	-2.66%	5.08%	9.70%	-22.24%	6.33%	-66.32%	-	-
Horiz. %	31.25%	32.10%	30.55%	27.85%	35.82%	33.68%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	13,929,623	14,190,433	13,905,913	14,060,028	13,977,699	13,623,490	13,540,178	1.90%
YoY %	-1.84%	2.05%	-1.10%	0.59%	2.60%	0.62%	-	-
Horiz. %	102.88%	104.80%	102.70%	103.84%	103.23%	100.62%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,555	1,238,499	1,185,654	-0.00%
YoY %	0.00%	0.00%	0.00%	-0.00%	-4.27%	4.46%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	104.46%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	25.72%	25.91%	32.73%	37.35%	37.55%	41.82%	44.86%	-
YoY %	-0.73%	-20.84%	-12.37%	-0.53%	-10.21%	-6.78%	-	-
Horiz. %	57.33%	57.76%	72.96%	83.26%	83.70%	93.22%	100.00%	-
ROE	5.35%	5.11%	6.43%	6.97%	6.62%	7.22%	7.57%	-
YoY %	4.70%	-20.53%	-7.75%	5.29%	-8.31%	-4.62%	-	-
Horiz. %	70.67%	67.50%	84.94%	92.07%	87.45%	95.38%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	251.33	245.46	238.52	228.64	217.71	197.45	198.22	17.09%
YoY %	2.39%	2.91%	4.32%	5.02%	10.26%	-0.39%	-	-
Horiz. %	126.79%	123.83%	120.33%	115.35%	109.83%	99.61%	100.00%	-
EPS	62.88	61.21	75.38	82.70	78.02	79.41	86.44	-19.06%
YoY %	2.73%	-18.80%	-8.85%	6.00%	-1.75%	-8.13%	-	-
Horiz. %	72.74%	70.81%	87.20%	95.67%	90.26%	91.87%	100.00%	-
DPS	20.00	20.00	23.45	23.45	28.44	27.23	88.00	-62.65%
YoY %	0.00%	-14.71%	0.00%	-17.55%	4.44%	-69.06%	-	-
Horiz. %	22.73%	22.73%	26.65%	26.65%	32.32%	30.94%	100.00%	-
NAPS	11.75	11.97	11.73	11.86	11.79	11.00	11.42	1.91%
YoY %	-1.84%	2.05%	-1.10%	0.59%	7.18%	-3.68%	-	-
Horiz. %	102.89%	104.82%	102.71%	103.85%	103.24%	96.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	209.44	204.55	198.77	190.53	181.44	171.90	165.21	17.08%
YoY %	2.39%	2.91%	4.32%	5.01%	5.55%	4.05%	-	-
Horiz. %	126.77%	123.81%	120.31%	115.33%	109.82%	104.05%	100.00%	-
EPS	52.40	51.01	62.82	68.91	65.02	69.13	72.04	-19.07%
YoY %	2.72%	-18.80%	-8.84%	5.98%	-5.95%	-4.04%	-	-
Horiz. %	72.74%	70.81%	87.20%	95.66%	90.26%	95.96%	100.00%	-
DPS	16.67	16.67	19.54	19.54	23.70	23.70	73.34	-62.65%
YoY %	0.00%	-14.69%	0.00%	-17.55%	0.00%	-67.68%	-	-
Horiz. %	22.73%	22.73%	26.64%	26.64%	32.32%	32.32%	100.00%	-
NAPS	9.7917	9.975	9.775	9.8833	9.8255	9.5765	9.5179	1.90%
YoY %	-1.84%	2.05%	-1.10%	0.59%	2.60%	0.62%	-	-
Horiz. %	102.88%	104.80%	102.70%	103.84%	103.23%	100.62%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	12.06	15.98	16.90	17.16	16.62	17.22	17.02	-
P/RPS	4.80	6.51	7.09	7.51	7.63	8.72	8.59	-32.08%
YoY %	-26.27%	-8.18%	-5.59%	-1.57%	-12.50%	1.51%	-	-
Horiz. %	55.88%	75.79%	82.54%	87.43%	88.82%	101.51%	100.00%	-
P/EPS	19.18	26.11	22.42	20.75	21.30	21.68	19.69	-1.72%
YoY %	-26.54%	16.46%	8.05%	-2.58%	-1.75%	10.11%	-	-
Horiz. %	97.41%	132.61%	113.86%	105.38%	108.18%	110.11%	100.00%	-
EY	5.21	3.83	4.46	4.82	4.69	4.61	5.08	1.69%
YoY %	36.03%	-14.13%	-7.47%	2.77%	1.74%	-9.25%	-	-
Horiz. %	102.56%	75.39%	87.80%	94.88%	92.32%	90.75%	100.00%	-
DY	1.66	1.25	1.39	1.37	1.71	1.58	5.17	-53.01%
YoY %	32.80%	-10.07%	1.46%	-19.88%	8.23%	-69.44%	-	-
Horiz. %	32.11%	24.18%	26.89%	26.50%	33.08%	30.56%	100.00%	-
P/NAPS	1.03	1.34	1.44	1.45	1.41	1.57	1.49	-21.76%
YoY %	-23.13%	-6.94%	-0.69%	2.84%	-10.19%	5.37%	-	-
Horiz. %	69.13%	89.93%	96.64%	97.32%	94.63%	105.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	29/08/12	24/05/12	29/02/12	22/11/11	23/08/11	24/05/11	-
Price	12.00	13.98	15.70	17.20	16.10	17.20	17.40	-
P/RPS	4.77	5.70	6.58	7.52	7.40	8.71	8.78	-33.34%
YoY %	-16.32%	-13.37%	-12.50%	1.62%	-15.04%	-0.80%	-	-
Horiz. %	54.33%	64.92%	74.94%	85.65%	84.28%	99.20%	100.00%	-
P/EPS	19.08	22.84	20.83	20.80	20.64	21.66	20.13	-3.49%
YoY %	-16.46%	9.65%	0.14%	0.78%	-4.71%	7.60%	-	-
Horiz. %	94.78%	113.46%	103.48%	103.33%	102.53%	107.60%	100.00%	-
EY	5.24	4.38	4.80	4.81	4.85	4.62	4.97	3.57%
YoY %	19.63%	-8.75%	-0.21%	-0.82%	4.98%	-7.04%	-	-
Horiz. %	105.43%	88.13%	96.58%	96.78%	97.59%	92.96%	100.00%	-
DY	1.67	1.43	1.49	1.36	1.77	1.58	5.06	-52.14%
YoY %	16.78%	-4.03%	9.56%	-23.16%	12.03%	-68.77%	-	-
Horiz. %	33.00%	28.26%	29.45%	26.88%	34.98%	31.23%	100.00%	-
P/NAPS	1.02	1.17	1.34	1.45	1.37	1.56	1.52	-23.29%
YoY %	-12.82%	-12.69%	-7.59%	5.84%	-12.18%	2.63%	-	-
Horiz. %	67.11%	76.97%	88.16%	95.39%	90.13%	102.63%	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 - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 14:35:00

EMA 5

5 Mins

BUY

2024-04-24 14:30:00

EMA 5

5 Mins

SELL

2024-04-24 12:15:00

EMA 5

5 Mins

BUY

2024-04-24 12:10:00

EMA 5

5 Mins

SELL

2024-04-24 12:00:00

TURTLE SYSTEM 20

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

SAPNRG

SAPURA ENERGY BERHAD

443

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

DNEX

DAGANG NEXCHANGE BERHAD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

243

GENTING

GENTING BHD

233

MAYBANK

MALAYAN BANKING BHD

227

Daily Stocks

HSI-HUS

0.14

-0.03

206,513,400

TALAMT

0.015

+0.005

183,068,800

HSI-CVM

0.25

+0.05

167,807,900

INGENIEU

0.13

-0.005

115,423,900

TWL

0.03

0.00

108,498,900

BPURI

0.075

0.00

95,071,500

HSI-HSW

0.05

-0.025

76,425,700

HSI-HSY

0.015

-0.025

60,772,100

MYEG

0.795

+0.01

51,168,800

HSI-CVB

0.06

+0.03

45,200,700

More active Stocks

MPI

30.70

+0.72

156,600

UTDPLT

26.42

+0.66

439,400

NVIDIA-C1

4.26

+0.30

23,600

HSI-CVK

0.785

+0.25

8,000

CHINAETF-MYR

4.53

+0.23

82,900

SAM

4.85

+0.22

413,500

AJI

19.38

+0.22

14,800

AEONCR

7.21

+0.21

405,900

PETDAG

21.80

+0.20

45,700

DIN045801028

104.20

+0.20

150

More gainer Stocks

ALLIANZ

21.08

-0.36

18,200

HSI-HS7

0.115

-0.28

2,967,600

DLADY

33.26

-0.24

5,500

HSI-HS5

0.65

-0.15

35,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

35,300

PETGAS

17.98

-0.10

259,900

NIKKEI-HC

0.715

-0.10

78,000

NESTLE

126.30

-0.10

61,700

KHIND

2.65

-0.10

100

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