[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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

EMA 5

10 Mins

BUY

2024-05-03 16:35:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

30 Mins

BUY

2024-05-03 16:25:00

EMA 5

5 Mins

SELL

2024-05-03 16:20:00

EMA 5

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

338

HLIND

HONG LEONG INDUSTRIES BHD

334

MYEG

MY E.G. SERVICES BHD

301

DNEX

DAGANG NEXCHANGE BERHAD

240

CAPITALA

CAPITAL A BERHAD

237

PBBANK

PUBLIC BANK BHD

230

YTL

YTL CORPORATION BHD

228

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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