[PPB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 3.19%

YoY- 42.09%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	2,053,769	2,488,566	2,989,442	2,590,526	10,687,950	10,999,682	9,319,768	-22.26%
YoY %	-17.47%	-16.75%	15.40%	-75.76%	-2.83%	18.03%	-	-
Horiz. %	22.04%	26.70%	32.08%	27.80%	114.68%	118.03%	100.00%	-
PBT	1,455,390	1,220,339	563,936	392,040	608,501	733,508	707,360	12.76%
YoY %	19.26%	116.40%	43.85%	-35.57%	-17.04%	3.70%	-	-
Horiz. %	205.75%	172.52%	79.72%	55.42%	86.02%	103.70%	100.00%	-
Tax	173,649	73,085	6,438,576	302,210	-140,266	-332,844	-336,107	-
YoY %	137.60%	-98.86%	2,030.50%	315.45%	57.86%	0.97%	-	-
Horiz. %	-51.66%	-21.74%	-1,915.63%	-89.91%	41.73%	99.03%	100.00%	-
NP	1,629,039	1,293,424	7,002,512	694,250	468,235	400,664	371,253	27.92%
YoY %	25.95%	-81.53%	908.64%	48.27%	16.86%	7.92%	-	-
Horiz. %	438.79%	348.39%	1,886.18%	187.00%	126.12%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,615,964	1,286,509	6,972,965	560,665	394,579	400,664	371,253	27.75%
YoY %	25.61%	-81.55%	1,143.70%	42.09%	-1.52%	7.92%	-	-
Horiz. %	435.27%	346.53%	1,878.22%	151.02%	106.28%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.93%	-5.99%	-1,141.72%	-77.09%	23.05%	45.38%	47.52%	-
YoY %	-99.17%	99.48%	-1,381.02%	-434.45%	-49.21%	-4.50%	-	-
Horiz. %	-25.11%	-12.61%	-2,402.61%	-162.23%	48.51%	95.50%	100.00%	-
Total Cost	424,730	1,195,142	-4,013,070	1,896,276	10,219,715	10,599,018	8,948,515	-39.80%
YoY %	-64.46%	129.78%	-311.63%	-81.44%	-3.58%	18.44%	-	-
Horiz. %	4.75%	13.36%	-44.85%	21.19%	114.21%	118.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,083,818	12,234,401	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	29.70%
YoY %	15.12%	7.05%	145.90%	10.11%	20.62%	18.47%	-	-
Horiz. %	476.85%	414.23%	386.93%	157.35%	142.91%	118.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	865,419	1,007,678	355,647	237,117	237,126	158,574	100,675	43.07%
YoY %	-14.12%	183.34%	49.99%	-0.00%	49.54%	57.51%	-	-
Horiz. %	859.62%	1,000.92%	353.26%	235.53%	235.54%	157.51%	100.00%	-
Div Payout %	53.55%	78.33%	5.10%	42.29%	60.10%	39.58%	27.12%	-
YoY %	-31.64%	1,435.88%	-87.94%	-29.63%	51.84%	45.94%	-	-
Horiz. %	197.46%	288.83%	18.81%	155.94%	221.61%	145.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	14,083,818	12,234,401	11,428,151	4,647,508	4,220,857	3,499,202	2,953,539	29.70%
YoY %	15.12%	7.05%	145.90%	10.11%	20.62%	18.47%	-	-
Horiz. %	476.85%	414.23%	386.93%	157.35%	142.91%	118.47%	100.00%	-
NOSH	1,185,506	1,185,504	1,185,492	1,185,588	1,185,634	528,580	490,621	15.82%
YoY %	0.00%	0.00%	-0.01%	-0.00%	124.31%	7.74%	-	-
Horiz. %	241.63%	241.63%	241.63%	241.65%	241.66%	107.74%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	79.32%	51.97%	234.24%	26.80%	4.38%	3.64%	3.98%	-
YoY %	52.63%	-77.81%	774.03%	511.87%	20.33%	-8.54%	-	-
Horiz. %	1,992.96%	1,305.78%	5,885.43%	673.37%	110.05%	91.46%	100.00%	-
ROE	11.47%	10.52%	61.02%	12.06%	9.35%	11.45%	12.57%	-
YoY %	9.03%	-82.76%	405.97%	28.98%	-18.34%	-8.91%	-	-
Horiz. %	91.25%	83.69%	485.44%	95.94%	74.38%	91.09%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	173.24	209.92	252.17	218.50	901.45	2,080.99	1,899.59	-32.88%
YoY %	-17.47%	-16.75%	15.41%	-75.76%	-56.68%	9.55%	-	-
Horiz. %	9.12%	11.05%	13.27%	11.50%	47.45%	109.55%	100.00%	-
EPS	136.31	108.52	588.19	47.29	33.28	75.80	75.67	10.29%
YoY %	25.61%	-81.55%	1,143.79%	42.10%	-56.09%	0.17%	-	-
Horiz. %	180.14%	143.41%	777.31%	62.50%	43.98%	100.17%	100.00%	-
DPS	73.00	85.00	30.00	20.00	20.00	30.00	20.52	23.53%
YoY %	-14.12%	183.33%	50.00%	0.00%	-33.33%	46.20%	-	-
Horiz. %	355.75%	414.23%	146.20%	97.47%	97.47%	146.20%	100.00%	-
NAPS	11.88	10.32	9.64	3.92	3.56	6.62	6.02	11.98%
YoY %	15.12%	7.05%	145.92%	10.11%	-46.22%	9.97%	-	-
Horiz. %	197.34%	171.43%	160.13%	65.12%	59.14%	109.97%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,495
RPS	144.37	174.94	210.15	182.10	751.32	773.23	655.14	-22.26%
YoY %	-17.47%	-16.75%	15.40%	-75.76%	-2.83%	18.03%	-	-
Horiz. %	22.04%	26.70%	32.08%	27.80%	114.68%	118.03%	100.00%	-
EPS	113.60	90.44	490.17	39.41	27.74	28.17	26.10	27.74%
YoY %	25.61%	-81.55%	1,143.77%	42.07%	-1.53%	7.93%	-	-
Horiz. %	435.25%	346.51%	1,878.05%	151.00%	106.28%	107.93%	100.00%	-
DPS	60.84	70.84	25.00	16.67	16.67	11.15	7.08	43.07%
YoY %	-14.12%	183.36%	49.97%	0.00%	49.51%	57.49%	-	-
Horiz. %	859.32%	1,000.56%	353.11%	235.45%	235.45%	157.49%	100.00%	-
NAPS	9.9004	8.6003	8.0335	3.267	2.9671	2.4598	2.0762	29.70%
YoY %	15.12%	7.06%	145.90%	10.11%	20.62%	18.48%	-	-
Horiz. %	476.85%	414.23%	386.93%	157.35%	142.91%	118.48%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	15.96	9.30	11.00	5.45	4.16	6.80	6.55	-
P/RPS	9.21	4.43	4.36	2.49	0.46	0.33	0.34	73.21%
YoY %	107.90%	1.61%	75.10%	441.30%	39.39%	-2.94%	-	-
Horiz. %	2,708.82%	1,302.94%	1,282.35%	732.35%	135.29%	97.06%	100.00%	-
P/EPS	11.71	8.57	1.87	11.52	12.50	8.97	8.66	5.15%
YoY %	36.64%	358.29%	-83.77%	-7.84%	39.35%	3.58%	-	-
Horiz. %	135.22%	98.96%	21.59%	133.03%	144.34%	103.58%	100.00%	-
EY	8.54	11.67	53.47	8.68	8.00	11.15	11.55	-4.90%
YoY %	-26.82%	-78.17%	516.01%	8.50%	-28.25%	-3.46%	-	-
Horiz. %	73.94%	101.04%	462.94%	75.15%	69.26%	96.54%	100.00%	-
DY	4.57	9.14	2.73	3.67	4.81	4.41	3.13	6.50%
YoY %	-50.00%	234.80%	-25.61%	-23.70%	9.07%	40.89%	-	-
Horiz. %	146.01%	292.01%	87.22%	117.25%	153.67%	140.89%	100.00%	-
P/NAPS	1.34	0.90	1.14	1.39	1.17	1.03	1.09	3.49%
YoY %	48.89%	-21.05%	-17.99%	18.80%	13.59%	-5.50%	-	-
Horiz. %	122.94%	82.57%	104.59%	127.52%	107.34%	94.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	02/03/10	27/02/09	29/02/08	27/02/07	28/02/06	23/02/05	27/02/04	-
Price	16.16	9.70	10.80	6.00	4.12	6.65	7.90	-
P/RPS	9.33	4.62	4.28	2.75	0.46	0.32	0.42	67.58%
YoY %	101.95%	7.94%	55.64%	497.83%	43.75%	-23.81%	-	-
Horiz. %	2,221.43%	1,100.00%	1,019.05%	654.76%	109.52%	76.19%	100.00%	-
P/EPS	11.86	8.94	1.84	12.69	12.38	8.77	10.44	2.14%
YoY %	32.66%	385.87%	-85.50%	2.50%	41.16%	-16.00%	-	-
Horiz. %	113.60%	85.63%	17.62%	121.55%	118.58%	84.00%	100.00%	-
EY	8.44	11.19	54.46	7.88	8.08	11.40	9.58	-2.08%
YoY %	-24.58%	-79.45%	591.12%	-2.48%	-29.12%	19.00%	-	-
Horiz. %	88.10%	116.81%	568.48%	82.25%	84.34%	119.00%	100.00%	-
DY	4.52	8.76	2.78	3.33	4.85	4.51	2.60	9.64%
YoY %	-48.40%	215.11%	-16.52%	-31.34%	7.54%	73.46%	-	-
Horiz. %	173.85%	336.92%	106.92%	128.08%	186.54%	173.46%	100.00%	-
P/NAPS	1.36	0.94	1.12	1.53	1.16	1.00	1.31	0.62%
YoY %	44.68%	-16.07%	-26.80%	31.90%	16.00%	-23.66%	-	-
Horiz. %	103.82%	71.76%	85.50%	116.79%	88.55%	76.34%	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