[PPB] YoY Annualized Quarter Result on 30-Sep-2006 [#3] | Financial Results | I3investor

[PPB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2006

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 11.82%

YoY- 42.23%

Quarter Report

PPBIntRpt0906.pdf

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	2,066,838	3,506,248	2,904,742	2,559,084	10,427,549	11,064,248	9,000,746	-21.72%
YoY %	-41.05%	20.71%	13.51%	-75.46%	-5.75%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
PBT	1,510,629	1,378,816	589,250	415,337	600,101	701,994	701,636	13.62%
YoY %	9.56%	134.00%	41.87%	-30.79%	-14.51%	0.05%	-	-
Horiz. %	215.30%	196.51%	83.98%	59.20%	85.53%	100.05%	100.00%	-
Tax	190,004	-136,062	8,667,025	264,398	-142,054	-344,532	-339,597	-
YoY %	239.65%	-101.57%	3,178.02%	286.12%	58.77%	-1.45%	-	-
Horiz. %	-55.95%	40.07%	-2,552.15%	-77.86%	41.83%	101.45%	100.00%	-
NP	1,700,633	1,242,753	9,256,276	679,736	458,046	357,462	362,038	29.38%
YoY %	36.84%	-86.57%	1,261.75%	48.40%	28.14%	-1.26%	-	-
Horiz. %	469.74%	343.27%	2,556.71%	187.75%	126.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,685,918	1,230,970	9,200,273	543,332	382,005	357,462	362,038	29.19%
YoY %	36.96%	-86.62%	1,593.31%	42.23%	6.87%	-1.26%	-	-
Horiz. %	465.67%	340.01%	2,541.25%	150.08%	105.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	49.08%	48.40%	-
YoY %	-227.46%	100.67%	-2,210.49%	-368.95%	-51.77%	1.40%	-	-
Horiz. %	-25.99%	20.39%	-3,038.97%	-131.53%	48.90%	101.40%	100.00%	-
Total Cost	366,205	2,263,494	-6,351,533	1,879,348	9,969,502	10,706,785	8,638,708	-40.92%
YoY %	-83.82%	135.64%	-437.96%	-81.15%	-6.89%	23.94%	-	-
Horiz. %	4.24%	26.20%	-73.52%	21.75%	115.41%	123.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	79,032	1,059,001	79,033	79,041	79,024	135,223	-	-
YoY %	-92.54%	1,239.95%	-0.01%	0.02%	-41.56%	0.00%	-	-
Horiz. %	58.45%	783.15%	58.45%	58.45%	58.44%	100.00%	-	-
Div Payout %	4.69%	86.03%	0.86%	14.55%	20.69%	37.83%	-	-
YoY %	-94.55%	9,903.49%	-94.09%	-29.68%	-45.31%	0.00%	-	-
Horiz. %	12.40%	227.41%	2.27%	38.46%	54.69%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-
NOSH	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	507,087	490,655	15.82%
YoY %	0.00%	-0.00%	-0.01%	0.02%	133.76%	3.35%	-	-
Horiz. %	241.61%	241.61%	241.62%	241.64%	241.59%	103.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	82.28%	35.44%	318.66%	26.56%	4.39%	3.23%	4.02%	-
YoY %	132.17%	-88.88%	1,099.77%	505.01%	35.91%	-19.65%	-	-
Horiz. %	2,046.77%	881.59%	7,926.87%	660.70%	109.20%	80.35%	100.00%	-
ROE	12.10%	10.44%	81.43%	12.06%	9.37%	11.75%	12.70%	-
YoY %	15.90%	-87.18%	575.21%	28.71%	-20.26%	-7.48%	-	-
Horiz. %	95.28%	82.20%	641.18%	94.96%	73.78%	92.52%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	174.35	295.77	245.02	215.84	879.69	2,181.92	1,834.43	-32.42%
YoY %	-41.05%	20.71%	13.52%	-75.46%	-59.68%	18.94%	-	-
Horiz. %	9.50%	16.12%	13.36%	11.77%	47.95%	118.94%	100.00%	-
EPS	142.21	103.84	776.07	45.83	32.23	35.25	73.79	11.54%
YoY %	36.95%	-86.62%	1,593.37%	42.20%	-8.57%	-52.23%	-	-
Horiz. %	192.72%	140.72%	1,051.73%	62.11%	43.68%	47.77%	100.00%	-
DPS	6.67	89.33	6.67	6.67	6.67	26.67	0.00	-
YoY %	-92.53%	1,239.28%	0.00%	0.00%	-74.99%	0.00%	-	-
Horiz. %	25.01%	334.95%	25.01%	25.01%	25.01%	100.00%	-	-
NAPS	11.75	9.95	9.53	3.80	3.44	6.00	5.81	12.44%
YoY %	18.09%	4.41%	150.79%	10.47%	-42.67%	3.27%	-	-
Horiz. %	202.24%	171.26%	164.03%	65.40%	59.21%	103.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,453
RPS	145.29	246.47	204.19	179.89	732.99	777.75	632.70	-21.72%
YoY %	-41.05%	20.71%	13.51%	-75.46%	-5.76%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
EPS	118.51	86.53	646.72	38.19	26.85	25.13	25.45	29.19%
YoY %	36.96%	-86.62%	1,593.43%	42.23%	6.84%	-1.26%	-	-
Horiz. %	465.66%	340.00%	2,541.14%	150.06%	105.50%	98.74%	100.00%	-
DPS	5.56	74.44	5.56	5.56	5.55	9.51	0.00	-
YoY %	-92.53%	1,238.85%	0.00%	0.18%	-41.64%	0.00%	-	-
Horiz. %	58.46%	782.75%	58.46%	58.46%	58.36%	100.00%	-	-
NAPS	9.7916	8.2913	7.9417	3.167	2.8664	2.1387	2.0039	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.03%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.31%	158.04%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	15.40	8.55	9.20	4.40	4.24	6.55	5.30	-
P/RPS	8.83	2.89	3.75	2.04	0.48	0.30	0.29	76.61%
YoY %	205.54%	-22.93%	83.82%	325.00%	60.00%	3.45%	-	-
Horiz. %	3,044.83%	996.55%	1,293.10%	703.45%	165.52%	103.45%	100.00%	-
P/EPS	10.83	8.23	1.19	9.60	13.16	9.29	7.18	7.08%
YoY %	31.59%	591.60%	-87.60%	-27.05%	41.66%	29.39%	-	-
Horiz. %	150.84%	114.62%	16.57%	133.70%	183.29%	129.39%	100.00%	-
EY	9.23	12.15	84.36	10.42	7.60	10.76	13.92	-6.61%
YoY %	-24.03%	-85.60%	709.60%	37.11%	-29.37%	-22.70%	-	-
Horiz. %	66.31%	87.28%	606.03%	74.86%	54.60%	77.30%	100.00%	-
DY	0.43	10.45	0.72	1.52	1.57	4.07	0.00	-
YoY %	-95.89%	1,351.39%	-52.63%	-3.18%	-61.43%	0.00%	-	-
Horiz. %	10.57%	256.76%	17.69%	37.35%	38.57%	100.00%	-	-
P/NAPS	1.31	0.86	0.97	1.16	1.23	1.09	0.91	6.25%
YoY %	52.33%	-11.34%	-16.38%	-5.69%	12.84%	19.78%	-	-
Horiz. %	143.96%	94.51%	106.59%	127.47%	135.16%	119.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	-
Price	15.70	8.55	10.30	4.68	4.18	6.60	5.75	-
P/RPS	9.01	2.89	4.20	2.17	0.48	0.30	0.31	75.25%
YoY %	211.76%	-31.19%	93.55%	352.08%	60.00%	-3.23%	-	-
Horiz. %	2,906.45%	932.26%	1,354.84%	700.00%	154.84%	96.77%	100.00%	-
P/EPS	11.04	8.23	1.33	10.21	12.97	9.36	7.79	5.97%
YoY %	34.14%	518.80%	-86.97%	-21.28%	38.57%	20.15%	-	-
Horiz. %	141.72%	105.65%	17.07%	131.07%	166.50%	120.15%	100.00%	-
EY	9.06	12.15	75.35	9.79	7.71	10.68	12.83	-5.62%
YoY %	-25.43%	-83.88%	669.66%	26.98%	-27.81%	-16.76%	-	-
Horiz. %	70.62%	94.70%	587.30%	76.31%	60.09%	83.24%	100.00%	-
DY	0.42	10.45	0.65	1.42	1.59	4.04	0.00	-
YoY %	-95.98%	1,507.69%	-54.23%	-10.69%	-60.64%	0.00%	-	-
Horiz. %	10.40%	258.66%	16.09%	35.15%	39.36%	100.00%	-	-
P/NAPS	1.34	0.86	1.08	1.23	1.22	1.10	0.99	5.16%
YoY %	55.81%	-20.37%	-12.20%	0.82%	10.91%	11.11%	-	-
Horiz. %	135.35%	86.87%	109.09%	124.24%	123.23%	111.11%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 16:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-13 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-13 16:00:00

EMA 5

30 Mins

BUY

2024-05-13 15:50:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

3

save malaysia!

Lynas permanent disposal facility appeal challenge to be heard on Sept 18

4

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

5

save malaysia!

Time for Muhyiddin, Hadi to step down: Zaid

6

save malaysia!

Our mandate is to bring about change, not get rich, says Anwar

7

MQ Market Updates

MQ Market Updates - 13 May2024

8

TA Sector Research

Weekly Strategy - Anticipate Continuation in Market Consolidation

Hot Stocks Today >

1

TASCO BERHAD

1000

2

EVERSENDAI CORPORATION BERHAD

361

3

PERAK TRANSIT BERHAD

331

4

MALAYSIAN PACIFIC INDUSTRIES

325

5

GENTING BHD

320

6

HONG LEONG INDUSTRIES BHD

317

7

YTL POWER INTERNATIONAL BHD

262

8

GENTING MALAYSIA BERHAD

252

9

TOP GLOVE CORPORATION BHD

246

10

SAPURA ENERGY BERHAD

219

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....