[PPB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 28.9%

YoY- -86.62%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	1,966,342	1,659,256	1,550,129	2,629,686	2,178,557	1,919,313	7,820,662	-20.54%
YoY %	18.51%	7.04%	-41.05%	20.71%	13.51%	-75.46%	-	-
Horiz. %	25.14%	21.22%	19.82%	33.62%	27.86%	24.54%	100.00%	-
PBT	830,527	945,577	1,132,972	1,034,112	441,938	311,503	450,076	10.74%
YoY %	-12.17%	-16.54%	9.56%	133.99%	41.87%	-30.79%	-	-
Horiz. %	184.53%	210.09%	251.73%	229.76%	98.19%	69.21%	100.00%	-
Tax	-30,331	794,696	142,503	-102,047	6,500,269	198,299	-106,541	-18.88%
YoY %	-103.82%	457.67%	239.64%	-101.57%	3,178.01%	286.12%	-	-
Horiz. %	28.47%	-745.91%	-133.75%	95.78%	-6,101.19%	-186.12%	100.00%	-
NP	800,196	1,740,273	1,275,475	932,065	6,942,207	509,802	343,535	15.12%
YoY %	-54.02%	36.44%	36.84%	-86.57%	1,261.75%	48.40%	-	-
Horiz. %	232.93%	506.58%	371.28%	271.32%	2,020.82%	148.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	771,069	1,731,091	1,264,439	923,228	6,900,205	407,499	286,504	17.93%
YoY %	-55.46%	36.91%	36.96%	-86.62%	1,593.31%	42.23%	-	-
Horiz. %	269.13%	604.21%	441.33%	322.24%	2,408.41%	142.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.65%	-84.04%	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	-
YoY %	104.34%	-568.04%	-227.46%	100.67%	-2,210.49%	-368.95%	-	-
Horiz. %	15.42%	-355.05%	-53.15%	41.70%	-6,214.03%	-268.95%	100.00%	-
Total Cost	1,166,146	-81,017	274,654	1,697,621	-4,763,650	1,409,511	7,477,127	-26.62%
YoY %	1,539.38%	-129.50%	-83.82%	135.64%	-437.96%	-81.15%	-	-
Horiz. %	15.60%	-1.08%	3.67%	22.70%	-63.71%	18.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,977,403	13,076,244	13,929,455	11,795,221	11,297,818	4,505,371	4,077,673	22.78%
YoY %	6.89%	-6.13%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.78%	320.68%	341.60%	289.26%	277.07%	110.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	118,553	829,861	59,274	794,251	59,275	59,281	59,268	12.24%
YoY %	-85.71%	1,300.04%	-92.54%	1,239.94%	-0.01%	0.02%	-	-
Horiz. %	200.03%	1,400.18%	100.01%	1,340.10%	100.01%	100.02%	100.00%	-
Div Payout %	15.38%	47.94%	4.69%	86.03%	0.86%	14.55%	20.69%	-
YoY %	-67.92%	922.17%	-94.55%	9,903.49%	-94.09%	-29.68%	-	-
Horiz. %	74.34%	231.71%	22.67%	415.80%	4.16%	70.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	13,977,403	13,076,244	13,929,455	11,795,221	11,297,818	4,505,371	4,077,673	22.78%
YoY %	6.89%	-6.13%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.78%	320.68%	341.60%	289.26%	277.07%	110.49%	100.00%	-
NOSH	1,185,530	1,185,516	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	0.00%
YoY %	0.00%	0.00%	0.00%	-0.00%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.02%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	40.69%	104.88%	82.28%	35.44%	318.66%	26.56%	4.39%	-
YoY %	-61.20%	27.47%	132.17%	-88.88%	1,099.77%	505.01%	-	-
Horiz. %	926.88%	2,389.07%	1,874.26%	807.29%	7,258.77%	605.01%	100.00%	-
ROE	5.52%	13.24%	9.08%	7.83%	61.08%	9.04%	7.03%	-
YoY %	-58.31%	45.81%	15.96%	-87.18%	575.66%	28.59%	-	-
Horiz. %	78.52%	188.34%	129.16%	111.38%	868.85%	128.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	165.86	139.96	130.76	221.83	183.77	161.88	659.77	-20.54%
YoY %	18.51%	7.04%	-41.05%	20.71%	13.52%	-75.46%	-	-
Horiz. %	25.14%	21.21%	19.82%	33.62%	27.85%	24.54%	100.00%	-
EPS	65.04	146.02	106.66	77.88	582.05	34.37	24.17	17.92%
YoY %	-55.46%	36.90%	36.95%	-86.62%	1,593.48%	42.20%	-	-
Horiz. %	269.09%	604.14%	441.29%	322.22%	2,408.15%	142.20%	100.00%	-
DPS	10.00	70.00	5.00	67.00	5.00	5.00	5.00	12.24%
YoY %	-85.71%	1,300.00%	-92.54%	1,240.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	100.00%	100.00%	-
NAPS	11.79	11.03	11.75	9.95	9.53	3.80	3.44	22.77%
YoY %	6.89%	-6.13%	18.09%	4.41%	150.79%	10.47%	-	-
Horiz. %	342.73%	320.64%	341.57%	289.24%	277.03%	110.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,607
RPS	138.22	116.64	108.96	184.85	153.14	134.92	549.74	-20.54%
YoY %	18.50%	7.05%	-41.05%	20.71%	13.50%	-75.46%	-	-
Horiz. %	25.14%	21.22%	19.82%	33.62%	27.86%	24.54%	100.00%	-
EPS	54.20	121.69	88.88	64.90	485.04	28.64	20.14	17.92%
YoY %	-55.46%	36.91%	36.95%	-86.62%	1,593.58%	42.20%	-	-
Horiz. %	269.12%	604.22%	441.31%	322.24%	2,408.34%	142.20%	100.00%	-
DPS	8.33	58.33	4.17	55.83	4.17	4.17	4.17	12.21%
YoY %	-85.72%	1,298.80%	-92.53%	1,238.85%	0.00%	0.00%	-	-
Horiz. %	199.76%	1,398.80%	100.00%	1,338.85%	100.00%	100.00%	100.00%	-
NAPS	9.8253	9.1918	9.7915	8.2913	7.9417	3.167	2.8664	22.77%
YoY %	6.89%	-6.12%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.77%	320.67%	341.60%	289.26%	277.06%	110.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	16.62	17.20	15.40	8.55	9.20	4.40	4.24	-
P/RPS	10.02	12.29	11.78	3.85	5.01	2.72	0.64	58.13%
YoY %	-18.47%	4.33%	205.97%	-23.15%	84.19%	325.00%	-	-
Horiz. %	1,565.62%	1,920.31%	1,840.62%	601.56%	782.81%	425.00%	100.00%	-
P/EPS	25.55	11.78	14.44	10.98	1.58	12.80	17.54	6.46%
YoY %	116.89%	-18.42%	31.51%	594.94%	-87.66%	-27.02%	-	-
Horiz. %	145.67%	67.16%	82.33%	62.60%	9.01%	72.98%	100.00%	-
EY	3.91	8.49	6.93	9.11	63.27	7.81	5.70	-6.08%
YoY %	-53.95%	22.51%	-23.93%	-85.60%	710.12%	37.02%	-	-
Horiz. %	68.60%	148.95%	121.58%	159.82%	1,110.00%	137.02%	100.00%	-
DY	0.60	4.07	0.32	7.84	0.54	1.14	1.18	-10.65%
YoY %	-85.26%	1,171.88%	-95.92%	1,351.85%	-52.63%	-3.39%	-	-
Horiz. %	50.85%	344.92%	27.12%	664.41%	45.76%	96.61%	100.00%	-
P/NAPS	1.41	1.56	1.31	0.86	0.97	1.16	1.23	2.30%
YoY %	-9.62%	19.08%	52.33%	-11.34%	-16.38%	-5.69%	-	-
Horiz. %	114.63%	126.83%	106.50%	69.92%	78.86%	94.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	-
Price	16.10	18.80	15.70	8.55	10.30	4.68	4.18	-
P/RPS	9.71	13.43	12.01	3.85	5.60	2.89	0.63	57.72%
YoY %	-27.70%	11.82%	211.95%	-31.25%	93.77%	358.73%	-	-
Horiz. %	1,541.27%	2,131.75%	1,906.35%	611.11%	888.89%	458.73%	100.00%	-
P/EPS	24.75	12.87	14.72	10.98	1.77	13.62	17.29	6.15%
YoY %	92.31%	-12.57%	34.06%	520.34%	-87.00%	-21.23%	-	-
Horiz. %	143.15%	74.44%	85.14%	63.50%	10.24%	78.77%	100.00%	-
EY	4.04	7.77	6.79	9.11	56.51	7.34	5.78	-5.79%
YoY %	-48.01%	14.43%	-25.47%	-83.88%	669.89%	26.99%	-	-
Horiz. %	69.90%	134.43%	117.47%	157.61%	977.68%	126.99%	100.00%	-
DY	0.62	3.72	0.32	7.84	0.49	1.07	1.20	-10.41%
YoY %	-83.33%	1,062.50%	-95.92%	1,500.00%	-54.21%	-10.83%	-	-
Horiz. %	51.67%	310.00%	26.67%	653.33%	40.83%	89.17%	100.00%	-
P/NAPS	1.37	1.70	1.34	0.86	1.08	1.23	1.22	1.95%
YoY %	-19.41%	26.87%	55.81%	-20.37%	-12.20%	0.82%	-	-
Horiz. %	112.30%	139.34%	109.84%	70.49%	88.52%	100.82%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

CAPITALA

0.77

+0.035

9,614,200

TWL

0.03

0.00

9,352,000

PWRWELL

0.48

+0.035

9,230,300

MYEG

0.915

0.00

5,977,800

WONG-WA

0.10

+0.01

5,705,600

INGENIEU

0.115

0.00

4,741,400

TURIYA

0.42

+0.025

3,232,600

CAPITALA-WA

0.315

+0.03

3,050,800

AAX

1.52

+0.15

2,870,100

YTL

3.10

+0.07

2,580,600

More active Stocks

HEIM

23.40

+0.26

14,000

UNIMECH

1.83

+0.21

100

AAX

1.52

+0.15

2,870,100

CHINTEK

7.78

+0.11

3,000

SYNERGY

1.42

+0.09

301,900

HSI-CV6

0.485

+0.075

428,000

YTL

3.10

+0.07

2,580,600

YTLPOWR

4.49

+0.07

1,416,500

NIKKEI-CA

0.435

+0.07

200,000

CHGP

1.91

+0.07

178,400

More gainer Stocks

UTDPLT

24.74

-0.16

4,700

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

KSENG

5.71

-0.08

23,500

ABFMY1

1.17

-0.064

2,000

TENAGA

11.86

-0.06

40,000

MFCB

4.61

-0.06

2,300

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