[PPB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 146.24%

YoY- -6.54%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	1,455,430	1,256,079	1,084,725	1,038,953	1,650,724	1,418,132	1,212,515	3.08%
YoY %	15.87%	15.80%	4.41%	-37.06%	16.40%	16.96%	-	-
Horiz. %	120.03%	103.59%	89.46%	85.69%	136.14%	116.96%	100.00%	-
PBT	323,556	578,145	628,491	626,081	775,113	203,808	196,028	8.70%
YoY %	-44.04%	-8.01%	0.38%	-19.23%	280.32%	3.97%	-	-
Horiz. %	165.06%	294.93%	320.61%	319.38%	395.41%	103.97%	100.00%	-
Tax	-21,801	-17,716	818,516	50,463	-54,513	6,517,359	123,815	-
YoY %	-23.06%	-102.16%	1,522.01%	192.57%	-100.84%	5,163.79%	-	-
Horiz. %	-17.61%	-14.31%	661.08%	40.76%	-44.03%	5,263.79%	100.00%	-
NP	301,755	560,429	1,447,007	676,544	720,600	6,721,167	319,843	-0.96%
YoY %	-46.16%	-61.27%	113.88%	-6.11%	-89.28%	2,001.40%	-	-
Horiz. %	94.34%	175.22%	452.41%	211.52%	225.30%	2,101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	286,923	541,664	1,443,100	669,367	716,221	6,681,693	242,958	2.80%
YoY %	-47.03%	-62.47%	115.59%	-6.54%	-89.28%	2,650.14%	-	-
Horiz. %	118.10%	222.95%	593.97%	275.51%	294.79%	2,750.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.74%	3.06%	-130.24%	-8.06%	7.03%	-3,197.79%	-63.16%	-
YoY %	120.26%	102.35%	-1,515.88%	-214.65%	100.22%	-4,963.00%	-	-
Horiz. %	-10.67%	-4.84%	206.21%	12.76%	-11.13%	5,063.00%	100.00%	-
Total Cost	1,153,675	695,650	-362,282	362,409	930,124	-5,303,035	892,672	4.36%
YoY %	65.84%	292.02%	-199.96%	-61.04%	117.54%	-694.06%	-	-
Horiz. %	129.24%	77.93%	-40.58%	40.60%	104.20%	-594.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,190,433	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	21.65%
YoY %	4.91%	-4.36%	5.10%	18.37%	1.90%	155.13%	-	-
Horiz. %	324.54%	309.36%	323.45%	307.74%	259.99%	255.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	82,984	118,551	829,844	59,277	794,220	59,274	59,286	5.75%
YoY %	-30.00%	-85.71%	1,299.94%	-92.54%	1,239.91%	-0.02%	-	-
Horiz. %	139.97%	199.96%	1,399.73%	99.98%	1,339.64%	99.98%	100.00%	-
Div Payout %	28.92%	21.89%	57.50%	8.86%	110.89%	0.89%	24.40%	-
YoY %	32.12%	-61.93%	548.98%	-92.01%	12,359.55%	-96.35%	-	-
Horiz. %	118.52%	89.71%	235.66%	36.31%	454.47%	3.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	14,190,433	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	21.65%
YoY %	4.91%	-4.36%	5.10%	18.37%	1.90%	155.13%	-	-
Horiz. %	324.54%	309.36%	323.45%	307.74%	259.99%	255.13%	100.00%	-
NOSH	1,185,499	1,185,519	1,185,492	1,185,559	1,185,403	1,185,496	1,185,739	-0.00%
YoY %	-0.00%	0.00%	-0.01%	0.01%	-0.01%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.97%	99.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.73%	44.62%	133.40%	65.12%	43.65%	473.95%	26.38%	-
YoY %	-53.54%	-66.55%	104.85%	49.19%	-90.79%	1,696.63%	-	-
Horiz. %	78.58%	169.14%	505.69%	246.85%	165.47%	1,796.63%	100.00%	-
ROE	2.02%	4.00%	10.20%	4.97%	6.30%	59.90%	5.56%	-
YoY %	-49.50%	-60.78%	105.23%	-21.11%	-89.48%	977.34%	-	-
Horiz. %	36.33%	71.94%	183.45%	89.39%	113.31%	1,077.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	122.77	105.95	91.50	87.63	139.25	119.62	102.26	3.09%
YoY %	15.88%	15.79%	4.42%	-37.07%	16.41%	16.98%	-	-
Horiz. %	120.06%	103.61%	89.48%	85.69%	136.17%	116.98%	100.00%	-
EPS	24.20	45.69	121.73	56.46	60.42	563.62	20.49	2.80%
YoY %	-47.03%	-62.47%	115.60%	-6.55%	-89.28%	2,650.71%	-	-
Horiz. %	118.11%	222.99%	594.09%	275.55%	294.88%	2,750.71%	100.00%	-
DPS	7.00	10.00	70.00	5.00	67.00	5.00	5.00	5.76%
YoY %	-30.00%	-85.71%	1,300.00%	-92.54%	1,240.00%	0.00%	-	-
Horiz. %	140.00%	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	100.00%	-
NAPS	11.97	11.41	11.93	11.35	9.59	9.41	3.6876	21.65%
YoY %	4.91%	-4.36%	5.11%	18.35%	1.91%	155.18%	-	-
Horiz. %	324.60%	309.42%	323.52%	307.79%	260.06%	255.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,600
RPS	102.31	88.29	76.25	73.03	116.04	99.69	85.23	3.08%
YoY %	15.88%	15.79%	4.41%	-37.06%	16.40%	16.97%	-	-
Horiz. %	120.04%	103.59%	89.46%	85.69%	136.15%	116.97%	100.00%	-
EPS	20.17	38.08	101.44	47.05	50.35	469.68	17.08	2.80%
YoY %	-47.03%	-62.46%	115.60%	-6.55%	-89.28%	2,649.88%	-	-
Horiz. %	118.09%	222.95%	593.91%	275.47%	294.79%	2,749.88%	100.00%	-
DPS	5.83	8.33	58.33	4.17	55.83	4.17	4.17	5.73%
YoY %	-30.01%	-85.72%	1,298.80%	-92.53%	1,238.85%	0.00%	-	-
Horiz. %	139.81%	199.76%	1,398.80%	100.00%	1,338.85%	100.00%	100.00%	-
NAPS	9.975	9.5085	9.9416	9.4588	7.991	7.8416	3.0736	21.65%
YoY %	4.91%	-4.36%	5.10%	18.37%	1.91%	155.13%	-	-
Horiz. %	324.54%	309.36%	323.45%	307.74%	259.99%	255.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	15.98	17.22	15.98	11.60	10.80	7.60	4.00	-
P/RPS	13.02	16.25	17.46	13.24	7.76	6.35	3.91	22.17%
YoY %	-19.88%	-6.93%	31.87%	70.62%	22.20%	62.40%	-	-
Horiz. %	332.99%	415.60%	446.55%	338.62%	198.47%	162.40%	100.00%	-
P/EPS	66.03	37.69	13.13	20.55	17.87	1.35	19.52	22.49%
YoY %	75.19%	187.05%	-36.11%	15.00%	1,223.70%	-93.08%	-	-
Horiz. %	338.27%	193.08%	67.26%	105.28%	91.55%	6.92%	100.00%	-
EY	1.51	2.65	7.62	4.87	5.59	74.16	5.12	-18.39%
YoY %	-43.02%	-65.22%	56.47%	-12.88%	-92.46%	1,348.44%	-	-
Horiz. %	29.49%	51.76%	148.83%	95.12%	109.18%	1,448.44%	100.00%	-
DY	0.44	0.58	4.38	0.43	6.20	0.66	1.25	-15.95%
YoY %	-24.14%	-86.76%	918.60%	-93.06%	839.39%	-47.20%	-	-
Horiz. %	35.20%	46.40%	350.40%	34.40%	496.00%	52.80%	100.00%	-
P/NAPS	1.34	1.51	1.34	1.02	1.13	0.81	1.08	3.65%
YoY %	-11.26%	12.69%	31.37%	-9.73%	39.51%	-25.00%	-	-
Horiz. %	124.07%	139.81%	124.07%	94.44%	104.63%	75.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	23/08/11	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	-
Price	13.98	17.20	16.90	15.30	8.80	6.85	4.68	-
P/RPS	11.39	16.23	18.47	17.46	6.32	5.73	4.58	16.38%
YoY %	-29.82%	-12.13%	5.78%	176.27%	10.30%	25.11%	-	-
Horiz. %	248.69%	354.37%	403.28%	381.22%	137.99%	125.11%	100.00%	-
P/EPS	57.76	37.65	13.88	27.10	14.56	1.22	22.84	16.70%
YoY %	53.41%	171.25%	-48.78%	86.13%	1,093.44%	-94.66%	-	-
Horiz. %	252.89%	164.84%	60.77%	118.65%	63.75%	5.34%	100.00%	-
EY	1.73	2.66	7.20	3.69	6.87	82.28	4.38	-14.33%
YoY %	-34.96%	-63.06%	95.12%	-46.29%	-91.65%	1,778.54%	-	-
Horiz. %	39.50%	60.73%	164.38%	84.25%	156.85%	1,878.54%	100.00%	-
DY	0.50	0.58	4.14	0.33	7.61	0.73	1.07	-11.89%
YoY %	-13.79%	-85.99%	1,154.55%	-95.66%	942.47%	-31.78%	-	-
Horiz. %	46.73%	54.21%	386.92%	30.84%	711.21%	68.22%	100.00%	-
P/NAPS	1.17	1.51	1.42	1.35	0.92	0.73	1.27	-1.35%
YoY %	-22.52%	6.34%	5.19%	46.74%	26.03%	-42.52%	-	-
Horiz. %	92.13%	118.90%	111.81%	106.30%	72.44%	57.48%	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 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