[PPB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 25.93%

YoY- 36.96%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	2,980,404	2,621,789	2,212,341	2,066,838	3,506,248	2,904,742	2,559,084	2.57%
YoY %	13.68%	18.51%	7.04%	-41.05%	20.71%	13.51%	-	-
Horiz. %	116.46%	102.45%	86.45%	80.76%	137.01%	113.51%	100.00%	-
PBT	780,657	1,107,369	1,260,769	1,510,629	1,378,816	589,250	415,337	11.07%
YoY %	-29.50%	-12.17%	-16.54%	9.56%	134.00%	41.87%	-	-
Horiz. %	187.96%	266.62%	303.55%	363.71%	331.98%	141.87%	100.00%	-
Tax	-41,862	-40,441	1,059,594	190,004	-136,062	8,667,025	264,398	-
YoY %	-3.51%	-103.82%	457.67%	239.65%	-101.57%	3,178.02%	-	-
Horiz. %	-15.83%	-15.30%	400.76%	71.86%	-51.46%	3,278.02%	100.00%	-
NP	738,794	1,066,928	2,320,364	1,700,633	1,242,753	9,256,276	679,736	1.39%
YoY %	-30.76%	-54.02%	36.44%	36.84%	-86.57%	1,261.75%	-	-
Horiz. %	108.69%	156.96%	341.36%	250.19%	182.83%	1,361.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	714,877	1,028,092	2,308,121	1,685,918	1,230,970	9,200,273	543,332	4.67%
YoY %	-30.47%	-55.46%	36.91%	36.96%	-86.62%	1,593.31%	-	-
Horiz. %	131.57%	189.22%	424.81%	310.29%	226.56%	1,693.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.36%	3.65%	-84.04%	-12.58%	9.87%	-1,470.86%	-63.66%	-
YoY %	46.85%	104.34%	-568.04%	-227.46%	100.67%	-2,210.49%	-	-
Horiz. %	-8.42%	-5.73%	132.01%	19.76%	-15.50%	2,310.49%	100.00%	-
Total Cost	2,241,609	1,554,861	-108,022	366,205	2,263,494	-6,351,533	1,879,348	2.97%
YoY %	44.17%	1,539.39%	-129.50%	-83.82%	135.64%	-437.96%	-	-
Horiz. %	119.28%	82.73%	-5.75%	19.49%	120.44%	-337.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,929,623	13,977,403	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	20.67%
YoY %	-0.34%	6.89%	-6.13%	18.09%	4.40%	150.76%	-	-
Horiz. %	309.18%	310.24%	290.24%	309.17%	261.80%	250.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	1,106	158,070	1,106,481	79,032	1,059,001	79,033	79,041	-50.87%
YoY %	-99.30%	-85.71%	1,300.04%	-92.54%	1,239.95%	-0.01%	-	-
Horiz. %	1.40%	199.98%	1,399.88%	99.99%	1,339.81%	99.99%	100.00%	-
Div Payout %	0.15%	15.38%	47.94%	4.69%	86.03%	0.86%	14.55%	-
YoY %	-99.02%	-67.92%	922.17%	-94.55%	9,903.49%	-94.09%	-	-
Horiz. %	1.03%	105.70%	329.48%	32.23%	591.27%	5.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	13,929,623	13,977,403	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	20.67%
YoY %	-0.34%	6.89%	-6.13%	18.09%	4.40%	150.76%	-	-
Horiz. %	309.18%	310.24%	290.24%	309.17%	261.80%	250.76%	100.00%	-
NOSH	1,185,499	1,185,530	1,185,516	1,185,485	1,185,449	1,185,500	1,185,624	-0.00%
YoY %	-0.00%	0.00%	0.00%	0.00%	-0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	24.79%	40.69%	104.88%	82.28%	35.44%	318.66%	26.56%	-
YoY %	-39.08%	-61.20%	27.47%	132.17%	-88.88%	1,099.77%	-	-
Horiz. %	93.34%	153.20%	394.88%	309.79%	133.43%	1,199.77%	100.00%	-
ROE	5.13%	7.36%	17.65%	12.10%	10.44%	81.43%	12.06%	-
YoY %	-30.30%	-58.30%	45.87%	15.90%	-87.18%	575.21%	-	-
Horiz. %	42.54%	61.03%	146.35%	100.33%	86.57%	675.21%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	251.40	221.15	186.61	174.35	295.77	245.02	215.84	2.57%
YoY %	13.68%	18.51%	7.03%	-41.05%	20.71%	13.52%	-	-
Horiz. %	116.48%	102.46%	86.46%	80.78%	137.03%	113.52%	100.00%	-
EPS	60.31	86.72	194.69	142.21	103.84	776.07	45.83	4.67%
YoY %	-30.45%	-55.46%	36.90%	36.95%	-86.62%	1,593.37%	-	-
Horiz. %	131.60%	189.22%	424.81%	310.30%	226.58%	1,693.37%	100.00%	-
DPS	0.09	13.33	93.33	6.67	89.33	6.67	6.67	-51.17%
YoY %	-99.32%	-85.72%	1,299.25%	-92.53%	1,239.28%	0.00%	-	-
Horiz. %	1.35%	199.85%	1,399.25%	100.00%	1,339.28%	100.00%	100.00%	-
NAPS	11.75	11.79	11.03	11.75	9.95	9.53	3.80	20.67%
YoY %	-0.34%	6.89%	-6.13%	18.09%	4.41%	150.79%	-	-
Horiz. %	309.21%	310.26%	290.26%	309.21%	261.84%	250.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,402
RPS	209.50	184.30	155.51	145.29	246.47	204.19	179.89	2.56%
YoY %	13.67%	18.51%	7.03%	-41.05%	20.71%	13.51%	-	-
Horiz. %	116.46%	102.45%	86.45%	80.77%	137.01%	113.51%	100.00%	-
EPS	50.25	72.27	162.25	118.51	86.53	646.72	38.19	4.67%
YoY %	-30.47%	-55.46%	36.91%	36.96%	-86.62%	1,593.43%	-	-
Horiz. %	131.58%	189.24%	424.85%	310.32%	226.58%	1,693.43%	100.00%	-
DPS	0.08	11.11	77.78	5.56	74.44	5.56	5.56	-50.65%
YoY %	-99.28%	-85.72%	1,298.92%	-92.53%	1,238.85%	0.00%	-	-
Horiz. %	1.44%	199.82%	1,398.92%	100.00%	1,338.85%	100.00%	100.00%	-
NAPS	9.7917	9.8253	9.1918	9.7916	8.2913	7.9417	3.167	20.67%
YoY %	-0.34%	6.89%	-6.13%	18.09%	4.40%	150.76%	-	-
Horiz. %	309.18%	310.24%	290.24%	309.18%	261.80%	250.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	12.06	16.62	17.20	15.40	8.55	9.20	4.40	-
P/RPS	4.80	7.52	9.22	8.83	2.89	3.75	2.04	15.31%
YoY %	-36.17%	-18.44%	4.42%	205.54%	-22.93%	83.82%	-	-
Horiz. %	235.29%	368.63%	451.96%	432.84%	141.67%	183.82%	100.00%	-
P/EPS	20.00	19.17	8.83	10.83	8.23	1.19	9.60	12.99%
YoY %	4.33%	117.10%	-18.47%	31.59%	591.60%	-87.60%	-	-
Horiz. %	208.33%	199.69%	91.98%	112.81%	85.73%	12.40%	100.00%	-
EY	5.00	5.22	11.32	9.23	12.15	84.36	10.42	-11.50%
YoY %	-4.21%	-53.89%	22.64%	-24.03%	-85.60%	709.60%	-	-
Horiz. %	47.98%	50.10%	108.64%	88.58%	116.60%	809.60%	100.00%	-
DY	0.01	0.80	5.43	0.43	10.45	0.72	1.52	-56.67%
YoY %	-98.75%	-85.27%	1,162.79%	-95.89%	1,351.39%	-52.63%	-	-
Horiz. %	0.66%	52.63%	357.24%	28.29%	687.50%	47.37%	100.00%	-
P/NAPS	1.03	1.41	1.56	1.31	0.86	0.97	1.16	-1.95%
YoY %	-26.95%	-9.62%	19.08%	52.33%	-11.34%	-16.38%	-	-
Horiz. %	88.79%	121.55%	134.48%	112.93%	74.14%	83.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	-
Price	12.00	16.10	18.80	15.70	8.55	10.30	4.68	-
P/RPS	4.77	7.28	10.07	9.01	2.89	4.20	2.17	14.01%
YoY %	-34.48%	-27.71%	11.76%	211.76%	-31.19%	93.55%	-	-
Horiz. %	219.82%	335.48%	464.06%	415.21%	133.18%	193.55%	100.00%	-
P/EPS	19.90	18.57	9.66	11.04	8.23	1.33	10.21	11.75%
YoY %	7.16%	92.24%	-12.50%	34.14%	518.80%	-86.97%	-	-
Horiz. %	194.91%	181.88%	94.61%	108.13%	80.61%	13.03%	100.00%	-
EY	5.03	5.39	10.36	9.06	12.15	75.35	9.79	-10.49%
YoY %	-6.68%	-47.97%	14.35%	-25.43%	-83.88%	669.66%	-	-
Horiz. %	51.38%	55.06%	105.82%	92.54%	124.11%	769.66%	100.00%	-
DY	0.01	0.83	4.96	0.42	10.45	0.65	1.42	-56.18%
YoY %	-98.80%	-83.27%	1,080.95%	-95.98%	1,507.69%	-54.23%	-	-
Horiz. %	0.70%	58.45%	349.30%	29.58%	735.92%	45.77%	100.00%	-
P/NAPS	1.02	1.37	1.70	1.34	0.86	1.08	1.23	-3.06%
YoY %	-25.55%	-19.41%	26.87%	55.81%	-20.37%	-12.20%	-	-
Horiz. %	82.93%	111.38%	138.21%	108.94%	69.92%	87.80%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos