[PPB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 77.29%

YoY- 52.83%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	543,725	841,836	729,364	614,446	2,732,364	2,818,492	2,130,314	-20.33%
YoY %	-35.41%	15.42%	18.70%	-77.51%	-3.06%	32.30%	-	-
Horiz. %	25.52%	39.52%	34.24%	28.84%	128.26%	132.30%	100.00%	-
PBT	361,669	358,144	106,093	147,155	155,899	147,889	171,111	13.27%
YoY %	0.98%	237.58%	-27.90%	-5.61%	5.42%	-13.57%	-	-
Horiz. %	211.37%	209.31%	62.00%	86.00%	91.11%	86.43%	100.00%	-
Tax	43,444	-21,867	6,417,735	66,458	-38,982	-74,618	-85,411	-
YoY %	298.67%	-100.34%	9,556.83%	270.48%	47.76%	12.64%	-	-
Horiz. %	-50.86%	25.60%	-7,513.94%	-77.81%	45.64%	87.36%	100.00%	-
NP	405,113	336,277	6,523,828	213,613	116,917	73,271	85,700	29.51%
YoY %	20.47%	-94.85%	2,954.04%	82.70%	59.57%	-14.50%	-	-
Horiz. %	472.71%	392.39%	7,612.40%	249.26%	136.43%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	397,532	333,123	6,513,260	155,338	101,640	73,271	85,700	29.11%
YoY %	19.33%	-94.89%	4,092.96%	52.83%	38.72%	-14.50%	-	-
Horiz. %	463.86%	388.71%	7,600.07%	181.26%	118.60%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.01%	6.11%	-6,049.16%	-45.16%	25.00%	50.46%	49.92%	-
YoY %	-296.56%	100.10%	-13,294.95%	-280.64%	-50.46%	1.08%	-	-
Horiz. %	-24.06%	12.24%	-12,117.71%	-90.46%	50.08%	101.08%	100.00%	-
Total Cost	138,612	505,559	-5,794,464	400,833	2,615,447	2,745,221	2,044,614	-36.11%
YoY %	-72.58%	108.72%	-1,545.61%	-84.67%	-4.73%	34.27%	-	-
Horiz. %	6.78%	24.73%	-283.40%	19.60%	127.92%	134.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,456,571	11,368,859	11,155,562	4,372,705	4,020,532	3,047,641	2,805,975	29.82%
YoY %	18.36%	1.91%	155.12%	8.76%	31.92%	8.61%	-	-
Horiz. %	479.57%	405.17%	397.56%	155.84%	143.28%	108.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	59,280	794,279	59,275	59,289	59,299	49,076	44,149	5.02%
YoY %	-92.54%	1,239.99%	-0.02%	-0.02%	20.83%	11.16%	-	-
Horiz. %	134.27%	1,799.09%	134.26%	134.29%	134.32%	111.16%	100.00%	-
Div Payout %	14.91%	238.43%	0.91%	38.17%	58.34%	66.98%	51.52%	-
YoY %	-93.75%	26,101.10%	-97.62%	-34.57%	-12.90%	30.01%	-	-
Horiz. %	28.94%	462.79%	1.77%	74.09%	113.24%	130.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	13,456,571	11,368,859	11,155,562	4,372,705	4,020,532	3,047,641	2,805,975	29.82%
YoY %	18.36%	1.91%	155.12%	8.76%	31.92%	8.61%	-	-
Horiz. %	479.57%	405.17%	397.56%	155.84%	143.28%	108.61%	100.00%	-
NOSH	1,185,600	1,185,491	1,185,500	1,185,786	1,185,997	490,763	490,555	15.82%
YoY %	0.01%	-0.00%	-0.02%	-0.02%	141.66%	0.04%	-	-
Horiz. %	241.69%	241.66%	241.67%	241.72%	241.77%	100.04%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	74.51%	39.95%	894.45%	34.77%	4.28%	2.60%	4.02%	-
YoY %	86.51%	-95.53%	2,472.48%	712.38%	64.62%	-35.32%	-	-
Horiz. %	1,853.48%	993.78%	22,250.00%	864.93%	106.47%	64.68%	100.00%	-
ROE	2.95%	2.93%	58.39%	3.55%	2.53%	2.40%	3.05%	-
YoY %	0.68%	-94.98%	1,544.79%	40.32%	5.42%	-21.31%	-	-
Horiz. %	96.72%	96.07%	1,914.43%	116.39%	82.95%	78.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	45.86	71.01	61.52	51.82	230.39	574.31	434.27	-31.22%
YoY %	-35.42%	15.43%	18.72%	-77.51%	-59.88%	32.25%	-	-
Horiz. %	10.56%	16.35%	14.17%	11.93%	53.05%	132.25%	100.00%	-
EPS	33.53	28.10	549.41	13.10	8.57	14.93	17.47	11.46%
YoY %	19.32%	-94.89%	4,093.97%	52.86%	-42.60%	-14.54%	-	-
Horiz. %	191.93%	160.85%	3,144.88%	74.99%	49.06%	85.46%	100.00%	-
DPS	5.00	67.00	5.00	5.00	5.00	10.00	9.00	-9.32%
YoY %	-92.54%	1,240.00%	0.00%	0.00%	-50.00%	11.11%	-	-
Horiz. %	55.56%	744.44%	55.56%	55.56%	55.56%	111.11%	100.00%	-
NAPS	11.35	9.59	9.41	3.6876	3.39	6.21	5.72	12.08%
YoY %	18.35%	1.91%	155.18%	8.78%	-45.41%	8.57%	-	-
Horiz. %	198.43%	167.66%	164.51%	64.47%	59.27%	108.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,786
RPS	38.22	59.18	51.27	43.19	192.07	198.12	149.75	-20.33%
YoY %	-35.42%	15.43%	18.71%	-77.51%	-3.05%	32.30%	-	-
Horiz. %	25.52%	39.52%	34.24%	28.84%	128.26%	132.30%	100.00%	-
EPS	27.94	23.42	457.84	10.92	7.14	5.15	6.02	29.12%
YoY %	19.30%	-94.88%	4,092.67%	52.94%	38.64%	-14.45%	-	-
Horiz. %	464.12%	389.04%	7,605.32%	181.40%	118.60%	85.55%	100.00%	-
DPS	4.17	55.83	4.17	4.17	4.17	3.45	3.10	5.06%
YoY %	-92.53%	1,238.85%	0.00%	0.00%	20.87%	11.29%	-	-
Horiz. %	134.52%	1,800.97%	134.52%	134.52%	134.52%	111.29%	100.00%	-
NAPS	9.4591	7.9916	7.8417	3.0737	2.8262	2.1423	1.9724	29.82%
YoY %	18.36%	1.91%	155.12%	8.76%	31.92%	8.61%	-	-
Horiz. %	479.57%	405.17%	397.57%	155.84%	143.29%	108.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	11.60	10.80	7.60	4.00	3.72	6.50	4.62	-
P/RPS	25.29	15.21	12.35	7.72	1.61	1.13	1.06	69.58%
YoY %	66.27%	23.16%	59.97%	379.50%	42.48%	6.60%	-	-
Horiz. %	2,385.85%	1,434.91%	1,165.09%	728.30%	151.89%	106.60%	100.00%	-
P/EPS	34.60	38.43	1.38	30.53	43.41	43.54	26.45	4.57%
YoY %	-9.97%	2,684.78%	-95.48%	-29.67%	-0.30%	64.61%	-	-
Horiz. %	130.81%	145.29%	5.22%	115.43%	164.12%	164.61%	100.00%	-
EY	2.89	2.60	72.29	3.28	2.30	2.30	3.78	-4.37%
YoY %	11.15%	-96.40%	2,103.96%	42.61%	0.00%	-39.15%	-	-
Horiz. %	76.46%	68.78%	1,912.43%	86.77%	60.85%	60.85%	100.00%	-
DY	0.43	6.20	0.66	1.25	1.34	1.54	1.95	-22.25%
YoY %	-93.06%	839.39%	-47.20%	-6.72%	-12.99%	-21.03%	-	-
Horiz. %	22.05%	317.95%	33.85%	64.10%	68.72%	78.97%	100.00%	-
P/NAPS	1.02	1.13	0.81	1.08	1.10	1.05	0.81	3.91%
YoY %	-9.73%	39.51%	-25.00%	-1.82%	4.76%	29.63%	-	-
Horiz. %	125.93%	139.51%	100.00%	133.33%	135.80%	129.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	25/08/03	-
Price	15.30	8.80	6.85	4.68	4.14	6.10	5.45	-
P/RPS	33.36	12.39	11.13	9.03	1.80	1.06	1.25	72.78%
YoY %	169.25%	11.32%	23.26%	401.67%	69.81%	-15.20%	-	-
Horiz. %	2,668.80%	991.20%	890.40%	722.40%	144.00%	84.80%	100.00%	-
P/EPS	45.63	31.32	1.25	35.73	48.31	40.86	31.20	6.53%
YoY %	45.69%	2,405.60%	-96.50%	-26.04%	18.23%	30.96%	-	-
Horiz. %	146.25%	100.38%	4.01%	114.52%	154.84%	130.96%	100.00%	-
EY	2.19	3.19	80.21	2.80	2.07	2.45	3.21	-6.16%
YoY %	-31.35%	-96.02%	2,764.64%	35.27%	-15.51%	-23.68%	-	-
Horiz. %	68.22%	99.38%	2,498.75%	87.23%	64.49%	76.32%	100.00%	-
DY	0.33	7.61	0.73	1.07	1.21	1.64	1.65	-23.50%
YoY %	-95.66%	942.47%	-31.78%	-11.57%	-26.22%	-0.61%	-	-
Horiz. %	20.00%	461.21%	44.24%	64.85%	73.33%	99.39%	100.00%	-
P/NAPS	1.35	0.92	0.73	1.27	1.22	0.98	0.95	6.02%
YoY %	46.74%	26.03%	-42.52%	4.10%	24.49%	3.16%	-	-
Horiz. %	142.11%	96.84%	76.84%	133.68%	128.42%	103.16%	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