[PPB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

19-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -8.65%

YoY- -83.75%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	2,053,769	2,144,979	2,612,765	2,910,876	3,224,536	3,440,571	3,222,034	-25.87%
YoY %	-4.25%	-17.90%	-10.24%	-9.73%	-6.28%	6.78%	-	-
Horiz. %	63.74%	66.57%	81.09%	90.34%	100.08%	106.78%	100.00%	-
PBT	1,455,390	1,469,151	1,221,259	1,217,734	1,370,291	1,156,110	1,135,241	17.95%
YoY %	-0.94%	20.30%	0.29%	-11.13%	18.53%	1.84%	-	-
Horiz. %	128.20%	129.41%	107.58%	107.27%	120.70%	101.84%	100.00%	-
Tax	173,649	167,682	28,108	-37,203	-76,868	-116,949	-86,505	-
YoY %	3.56%	496.56%	175.55%	51.60%	34.27%	-35.19%	-	-
Horiz. %	-200.74%	-193.84%	-32.49%	43.01%	88.86%	135.19%	100.00%	-
NP	1,629,039	1,636,833	1,249,367	1,180,531	1,293,423	1,039,161	1,048,736	34.01%
YoY %	-0.48%	31.01%	5.83%	-8.73%	24.47%	-0.91%	-	-
Horiz. %	155.33%	156.08%	119.13%	112.57%	123.33%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,615,964	1,627,719	1,239,654	1,175,245	1,286,508	1,042,779	1,054,284	32.83%
YoY %	-0.72%	31.30%	5.48%	-8.65%	23.37%	-1.09%	-	-
Horiz. %	153.28%	154.39%	117.58%	111.47%	122.03%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.93%	-11.41%	-2.30%	3.06%	5.61%	10.12%	7.62%	-
YoY %	-4.56%	-396.09%	-175.16%	-45.45%	-44.57%	32.81%	-	-
Horiz. %	-156.56%	-149.74%	-30.18%	40.16%	73.62%	132.81%	100.00%	-
Total Cost	424,730	508,146	1,363,398	1,730,345	1,931,113	2,401,410	2,173,298	-66.22%
YoY %	-16.42%	-62.73%	-21.21%	-10.40%	-19.58%	10.50%	-	-
Horiz. %	19.54%	23.38%	62.73%	79.62%	88.86%	110.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,084,711	13,928,477	13,456,571	13,597,677	12,235,835	11,796,791	11,368,859	15.30%
YoY %	1.12%	3.51%	-1.04%	11.13%	3.72%	3.76%	-	-
Horiz. %	123.89%	122.51%	118.36%	119.60%	107.63%	103.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	865,475	272,695	272,695	1,007,694	1,007,694	1,090,473	1,090,473	-14.24%
YoY %	217.38%	0.00%	-72.94%	0.00%	-7.59%	0.00%	-	-
Horiz. %	79.37%	25.01%	25.01%	92.41%	92.41%	100.00%	100.00%	-
Div Payout %	53.56%	16.75%	22.00%	85.74%	78.33%	104.57%	103.43%	-
YoY %	219.76%	-23.86%	-74.34%	9.46%	-25.09%	1.10%	-	-
Horiz. %	51.78%	16.19%	21.27%	82.90%	75.73%	101.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	14,084,711	13,928,477	13,456,571	13,597,677	12,235,835	11,796,791	11,368,859	15.30%
YoY %	1.12%	3.51%	-1.04%	11.13%	3.72%	3.76%	-	-
Horiz. %	123.89%	122.51%	118.36%	119.60%	107.63%	103.76%	100.00%	-
NOSH	1,185,581	1,185,402	1,185,600	1,185,499	1,185,642	1,185,607	1,185,491	0.00%
YoY %	0.02%	-0.02%	0.01%	-0.01%	0.00%	0.01%	-	-
Horiz. %	100.01%	99.99%	100.01%	100.00%	100.01%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	79.32%	76.31%	47.82%	40.56%	40.11%	30.20%	32.55%	-
YoY %	3.94%	59.58%	17.90%	1.12%	32.81%	-7.22%	-	-
Horiz. %	243.69%	234.44%	146.91%	124.61%	123.23%	92.78%	100.00%	-
ROE	11.47%	11.69%	9.21%	8.64%	10.51%	8.84%	9.27%	-
YoY %	-1.88%	26.93%	6.60%	-17.79%	18.89%	-4.64%	-	-
Horiz. %	123.73%	126.11%	99.35%	93.20%	113.38%	95.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	173.23	180.95	220.37	245.54	271.97	290.19	271.79	-25.87%
YoY %	-4.27%	-17.89%	-10.25%	-9.72%	-6.28%	6.77%	-	-
Horiz. %	63.74%	66.58%	81.08%	90.34%	100.07%	106.77%	100.00%	-
EPS	136.30	137.31	104.56	99.14	108.51	87.95	88.93	32.82%
YoY %	-0.74%	31.32%	5.47%	-8.64%	23.38%	-1.10%	-	-
Horiz. %	153.27%	154.40%	117.58%	111.48%	122.02%	98.90%	100.00%	-
DPS	73.00	23.00	23.00	85.00	85.00	92.00	92.00	-14.25%
YoY %	217.39%	0.00%	-72.94%	0.00%	-7.61%	0.00%	-	-
Horiz. %	79.35%	25.00%	25.00%	92.39%	92.39%	100.00%	100.00%	-
NAPS	11.88	11.75	11.35	11.47	10.32	9.95	9.59	15.29%
YoY %	1.11%	3.52%	-1.05%	11.14%	3.72%	3.75%	-	-
Horiz. %	123.88%	122.52%	118.35%	119.60%	107.61%	103.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	144.37	150.78	183.66	204.62	226.67	241.85	226.49	-25.87%
YoY %	-4.25%	-17.90%	-10.24%	-9.73%	-6.28%	6.78%	-	-
Horiz. %	63.74%	66.57%	81.09%	90.34%	100.08%	106.78%	100.00%	-
EPS	113.59	114.42	87.14	82.61	90.43	73.30	74.11	32.83%
YoY %	-0.73%	31.31%	5.48%	-8.65%	23.37%	-1.09%	-	-
Horiz. %	153.27%	154.39%	117.58%	111.47%	122.02%	98.91%	100.00%	-
DPS	60.84	19.17	19.17	70.83	70.83	76.65	76.65	-14.23%
YoY %	217.37%	0.00%	-72.94%	0.00%	-7.59%	0.00%	-	-
Horiz. %	79.37%	25.01%	25.01%	92.41%	92.41%	100.00%	100.00%	-
NAPS	9.9007	9.7909	9.4591	9.5583	8.601	8.2924	7.9916	15.30%
YoY %	1.12%	3.51%	-1.04%	11.13%	3.72%	3.76%	-	-
Horiz. %	123.89%	122.51%	118.36%	119.60%	107.63%	103.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	15.96	15.40	11.60	9.80	9.30	8.55	10.80	-
P/RPS	9.21	8.51	5.26	3.99	3.42	2.95	3.97	74.97%
YoY %	8.23%	61.79%	31.83%	16.67%	15.93%	-25.69%	-	-
Horiz. %	231.99%	214.36%	132.49%	100.50%	86.15%	74.31%	100.00%	-
P/EPS	11.71	11.22	11.09	9.89	8.57	9.72	12.14	-2.36%
YoY %	4.37%	1.17%	12.13%	15.40%	-11.83%	-19.93%	-	-
Horiz. %	96.46%	92.42%	91.35%	81.47%	70.59%	80.07%	100.00%	-
EY	8.54	8.92	9.01	10.12	11.67	10.29	8.23	2.48%
YoY %	-4.26%	-1.00%	-10.97%	-13.28%	13.41%	25.03%	-	-
Horiz. %	103.77%	108.38%	109.48%	122.96%	141.80%	125.03%	100.00%	-
DY	4.57	1.49	1.98	8.67	9.14	10.76	8.52	-33.90%
YoY %	206.71%	-24.75%	-77.16%	-5.14%	-15.06%	26.29%	-	-
Horiz. %	53.64%	17.49%	23.24%	101.76%	107.28%	126.29%	100.00%	-
P/NAPS	1.34	1.31	1.02	0.85	0.90	0.86	1.13	11.99%
YoY %	2.29%	28.43%	20.00%	-5.56%	4.65%	-23.89%	-	-
Horiz. %	118.58%	115.93%	90.27%	75.22%	79.65%	76.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	02/03/10	20/11/09	21/08/09	19/05/09	27/02/09	27/11/08	26/08/08	-
Price	16.16	15.70	15.30	11.00	9.70	8.55	8.80	-
P/RPS	9.33	8.68	6.94	4.48	3.57	2.95	3.24	102.01%
YoY %	7.49%	25.07%	54.91%	25.49%	21.02%	-8.95%	-	-
Horiz. %	287.96%	267.90%	214.20%	138.27%	110.19%	91.05%	100.00%	-
P/EPS	11.86	11.43	14.63	11.10	8.94	9.72	9.90	12.76%
YoY %	3.76%	-21.87%	31.80%	24.16%	-8.02%	-1.82%	-	-
Horiz. %	119.80%	115.45%	147.78%	112.12%	90.30%	98.18%	100.00%	-
EY	8.43	8.75	6.83	9.01	11.19	10.29	10.11	-11.38%
YoY %	-3.66%	28.11%	-24.20%	-19.48%	8.75%	1.78%	-	-
Horiz. %	83.38%	86.55%	67.56%	89.12%	110.68%	101.78%	100.00%	-
DY	4.52	1.46	1.50	7.73	8.76	10.76	10.45	-42.71%
YoY %	209.59%	-2.67%	-80.60%	-11.76%	-18.59%	2.97%	-	-
Horiz. %	43.25%	13.97%	14.35%	73.97%	83.83%	102.97%	100.00%	-
P/NAPS	1.36	1.34	1.35	0.96	0.94	0.86	0.92	29.67%
YoY %	1.49%	-0.74%	40.63%	2.13%	9.30%	-6.52%	-	-
Horiz. %	147.83%	145.65%	146.74%	104.35%	102.17%	93.48%	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

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:55:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

OBV

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 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

SAPNRG

SAPURA ENERGY BERHAD

436

PTRANS

PERAK TRANSIT BERHAD

435

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

HLIND

HONG LEONG INDUSTRIES BHD

407

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

MAYBANK

MALAYAN BANKING BHD

369

PBBANK

PUBLIC BANK BHD

319

GENTING

GENTING BHD

309

DNEX

DAGANG NEXCHANGE BERHAD

272

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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