[PPB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -45.63%

YoY- -58.5%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	2,710,539	2,581,122	2,445,390	2,350,240	2,274,036	2,162,896	2,099,541	18.50%
YoY %	5.01%	5.55%	4.05%	3.35%	5.14%	3.02%	-	-
Horiz. %	129.10%	122.94%	116.47%	111.94%	108.31%	103.02%	100.00%	-
PBT	1,056,580	1,016,436	1,081,140	1,112,393	1,131,486	1,267,995	1,457,800	-19.26%
YoY %	3.95%	-5.98%	-2.81%	-1.69%	-10.77%	-13.02%	-	-
Horiz. %	72.48%	69.72%	74.16%	76.31%	77.62%	86.98%	100.00%	-
Tax	-44,072	-47,287	-58,492	-58,017	777,740	825,842	941,702	-
YoY %	6.80%	19.16%	-0.82%	-107.46%	-5.82%	-12.30%	-	-
Horiz. %	-4.68%	-5.02%	-6.21%	-6.16%	82.59%	87.70%	100.00%	-
NP	1,012,508	969,149	1,022,648	1,054,376	1,909,226	2,093,837	2,399,502	-43.65%
YoY %	4.47%	-5.23%	-3.01%	-44.77%	-8.82%	-12.74%	-	-
Horiz. %	42.20%	40.39%	42.62%	43.94%	79.57%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	980,372	924,927	983,513	1,024,826	1,884,949	2,082,616	2,389,697	-44.69%
YoY %	5.99%	-5.96%	-4.03%	-45.63%	-9.49%	-12.85%	-	-
Horiz. %	41.02%	38.70%	41.16%	42.89%	78.88%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.17%	4.65%	5.41%	5.22%	-68.74%	-65.13%	-64.60%	-
YoY %	-10.32%	-14.05%	3.64%	107.59%	-5.54%	-0.82%	-	-
Horiz. %	-6.46%	-7.20%	-8.37%	-8.08%	106.41%	100.82%	100.00%	-
Total Cost	1,698,031	1,611,973	1,422,742	1,295,864	364,810	69,059	-299,961	-
YoY %	5.34%	13.30%	9.79%	255.22%	428.26%	123.02%	-	-
Horiz. %	-566.08%	-537.39%	-474.31%	-432.01%	-121.62%	-23.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,060,028	13,977,699	13,623,490	13,540,178	13,275,825	13,077,564	14,144,440	-0.39%
YoY %	0.59%	2.60%	0.62%	1.99%	1.52%	-7.54%	-	-
Horiz. %	99.40%	98.82%	96.32%	95.73%	93.86%	92.46%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	277,964	337,211	337,211	1,043,295	1,043,295	1,636,129	1,636,129	-69.22%
YoY %	-17.57%	0.00%	-67.68%	0.00%	-36.23%	0.00%	-	-
Horiz. %	16.99%	20.61%	20.61%	63.77%	63.77%	100.00%	100.00%	-
Div Payout %	28.35%	36.46%	34.29%	101.80%	55.35%	78.56%	68.47%	-
YoY %	-22.24%	6.33%	-66.32%	83.92%	-29.54%	14.74%	-	-
Horiz. %	41.40%	53.25%	50.08%	148.68%	80.84%	114.74%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	14,060,028	13,977,699	13,623,490	13,540,178	13,275,825	13,077,564	14,144,440	-0.39%
YoY %	0.59%	2.60%	0.62%	1.99%	1.52%	-7.54%	-	-
Horiz. %	99.40%	98.82%	96.32%	95.73%	93.86%	92.46%	100.00%	-
NOSH	1,185,499	1,185,555	1,238,499	1,185,654	1,185,341	1,185,636	1,185,619	-0.00%
YoY %	-0.00%	-4.27%	4.46%	0.03%	-0.02%	0.00%	-	-
Horiz. %	99.99%	99.99%	104.46%	100.00%	99.98%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	37.35%	37.55%	41.82%	44.86%	83.96%	96.81%	114.29%	-
YoY %	-0.53%	-10.21%	-6.78%	-46.57%	-13.27%	-15.29%	-	-
Horiz. %	32.68%	32.86%	36.59%	39.25%	73.46%	84.71%	100.00%	-
ROE	6.97%	6.62%	7.22%	7.57%	14.20%	15.93%	16.89%	-
YoY %	5.29%	-8.31%	-4.62%	-46.69%	-10.86%	-5.68%	-	-
Horiz. %	41.27%	39.19%	42.75%	44.82%	84.07%	94.32%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	228.64	217.71	197.45	198.22	191.85	182.42	177.08	18.51%
YoY %	5.02%	10.26%	-0.39%	3.32%	5.17%	3.02%	-	-
Horiz. %	129.12%	122.94%	111.50%	111.94%	108.34%	103.02%	100.00%	-
EPS	82.70	78.02	79.41	86.44	159.02	175.65	201.56	-44.69%
YoY %	6.00%	-1.75%	-8.13%	-45.64%	-9.47%	-12.85%	-	-
Horiz. %	41.03%	38.71%	39.40%	42.89%	78.89%	87.15%	100.00%	-
DPS	23.45	28.44	27.23	88.00	88.00	138.00	138.00	-69.22%
YoY %	-17.55%	4.44%	-69.06%	0.00%	-36.23%	0.00%	-	-
Horiz. %	16.99%	20.61%	19.73%	63.77%	63.77%	100.00%	100.00%	-
NAPS	11.86	11.79	11.00	11.42	11.20	11.03	11.93	-0.39%
YoY %	0.59%	7.18%	-3.68%	1.96%	1.54%	-7.54%	-	-
Horiz. %	99.41%	98.83%	92.20%	95.73%	93.88%	92.46%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,654
RPS	190.53	181.44	171.90	165.21	159.85	152.04	147.58	18.51%
YoY %	5.01%	5.55%	4.05%	3.35%	5.14%	3.02%	-	-
Horiz. %	129.10%	122.94%	116.48%	111.95%	108.31%	103.02%	100.00%	-
EPS	68.91	65.02	69.13	72.04	132.50	146.40	167.98	-44.70%
YoY %	5.98%	-5.95%	-4.04%	-45.63%	-9.49%	-12.85%	-	-
Horiz. %	41.02%	38.71%	41.15%	42.89%	78.88%	87.15%	100.00%	-
DPS	19.54	23.70	23.70	73.34	73.34	115.01	115.01	-69.22%
YoY %	-17.55%	0.00%	-67.68%	0.00%	-36.23%	0.00%	-	-
Horiz. %	16.99%	20.61%	20.61%	63.77%	63.77%	100.00%	100.00%	-
NAPS	9.8833	9.8255	9.5765	9.5179	9.3321	9.1927	9.9427	-0.39%
YoY %	0.59%	2.60%	0.62%	1.99%	1.52%	-7.54%	-	-
Horiz. %	99.40%	98.82%	96.32%	95.73%	93.86%	92.46%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	17.16	16.62	17.22	17.02	17.26	17.20	15.98	-
P/RPS	7.51	7.63	8.72	8.59	9.00	9.43	9.02	-11.46%
YoY %	-1.57%	-12.50%	1.51%	-4.56%	-4.56%	4.55%	-	-
Horiz. %	83.26%	84.59%	96.67%	95.23%	99.78%	104.55%	100.00%	-
P/EPS	20.75	21.30	21.68	19.69	10.85	9.79	7.93	89.55%
YoY %	-2.58%	-1.75%	10.11%	81.47%	10.83%	23.46%	-	-
Horiz. %	261.66%	268.60%	273.39%	248.30%	136.82%	123.46%	100.00%	-
EY	4.82	4.69	4.61	5.08	9.21	10.21	12.61	-47.23%
YoY %	2.77%	1.74%	-9.25%	-44.84%	-9.79%	-19.03%	-	-
Horiz. %	38.22%	37.19%	36.56%	40.29%	73.04%	80.97%	100.00%	-
DY	1.37	1.71	1.58	5.17	5.10	8.02	8.64	-70.60%
YoY %	-19.88%	8.23%	-69.44%	1.37%	-36.41%	-7.18%	-	-
Horiz. %	15.86%	19.79%	18.29%	59.84%	59.03%	92.82%	100.00%	-
P/NAPS	1.45	1.41	1.57	1.49	1.54	1.56	1.34	5.38%
YoY %	2.84%	-10.19%	5.37%	-3.25%	-1.28%	16.42%	-	-
Horiz. %	108.21%	105.22%	117.16%	111.19%	114.93%	116.42%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	22/11/11	23/08/11	24/05/11	28/02/11	22/11/10	25/08/10	-
Price	17.20	16.10	17.20	17.40	16.50	18.80	16.90	-
P/RPS	7.52	7.40	8.71	8.78	8.60	10.31	9.54	-14.63%
YoY %	1.62%	-15.04%	-0.80%	2.09%	-16.59%	8.07%	-	-
Horiz. %	78.83%	77.57%	91.30%	92.03%	90.15%	108.07%	100.00%	-
P/EPS	20.80	20.64	21.66	20.13	10.38	10.70	8.38	83.01%
YoY %	0.78%	-4.71%	7.60%	93.93%	-2.99%	27.68%	-	-
Horiz. %	248.21%	246.30%	258.47%	240.21%	123.87%	127.68%	100.00%	-
EY	4.81	4.85	4.62	4.97	9.64	9.34	11.93	-45.33%
YoY %	-0.82%	4.98%	-7.04%	-48.44%	3.21%	-21.71%	-	-
Horiz. %	40.32%	40.65%	38.73%	41.66%	80.80%	78.29%	100.00%	-
DY	1.36	1.77	1.58	5.06	5.33	7.34	8.17	-69.64%
YoY %	-23.16%	12.03%	-68.77%	-5.07%	-27.38%	-10.16%	-	-
Horiz. %	16.65%	21.66%	19.34%	61.93%	65.24%	89.84%	100.00%	-
P/NAPS	1.45	1.37	1.56	1.52	1.47	1.70	1.42	1.39%
YoY %	5.84%	-12.18%	2.63%	3.40%	-13.53%	19.72%	-	-
Horiz. %	102.11%	96.48%	109.86%	107.04%	103.52%	119.72%	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 09:00:00

EMA 5

30 Mins

BUY

2024-04-24 09:00:00

ADX

30 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

441

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

385

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

225

MAYBANK

MALAYAN BANKING BHD

221

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

205

Daily Stocks

HSI-CVM

0.235

+0.035

130,910,000

HSI-HUS

0.145

-0.025

112,874,100

BPURI

0.075

0.00

77,308,100

HSI-HSW

0.05

-0.025

46,105,800

TWL

0.03

0.00

45,632,500

INGENIEU

0.135

0.00

39,631,700

HSI-HSY

0.015

-0.025

33,019,600

HSI-CVB

0.055

+0.025

23,820,400

BORNOIL

0.01

+0.005

22,833,800

RGB

0.395

+0.01

21,634,600

More active Stocks

PETDAG

21.86

+0.26

14,100

UTDPLT

25.96

+0.20

140,100

CHINAETF-MYR

4.50

+0.20

38,900

NVIDIA-C1

4.16

+0.20

16,100

HSI-CVK

0.72

+0.185

2,000

PPB

15.88

+0.16

538,500

PIE

6.05

+0.15

1,574,800

AEONCR

7.14

+0.14

123,400

MPI

30.12

+0.14

13,900

AJI

19.30

+0.14

10,200

More gainer Stocks

DLADY

33.24

-0.26

1,800

HSI-HS7

0.155

-0.24

180,000

KOMARK-WD

0.02

-0.19

2,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

20,000

EKOVEST-C54

0.045

-0.105

14,200

NESTLE

126.30

-0.10

41,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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