[PPB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -40.93%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 782,623 744,197 614,780 503,640 594,850 810,885 671,213 2.59%
PBT 331,321 226,053 185,909 322,418 336,179 121,998 80,537 26.55%
Tax -17,220 -13,741 -16,956 31,146 25,179 -14,902 103,911 -
NP 314,101 212,312 168,953 353,564 361,358 107,096 184,448 9.26%
-
NP to SH 305,994 209,303 153,858 351,525 363,280 119,551 153,166 12.21%
-
Tax Rate 5.20% 6.08% 9.12% -9.66% -7.49% 12.21% -129.02% -
Total Cost 468,522 531,885 445,827 150,076 233,492 703,789 486,765 -0.63%
-
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 154,114 154,114 213,361 806,195 213,415 296,194 177,824 -2.35%
Div Payout % 50.37% 73.63% 138.67% 229.34% 58.75% 247.76% 116.10% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.54%
NOSH 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.13% 28.53% 27.48% 70.20% 60.75% 13.21% 27.48% -
ROE 2.14% 1.49% 1.16% 2.50% 2.97% 1.12% 3.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.02 62.77 51.87 42.48 50.17 68.44 56.62 2.59%
EPS 25.81 17.66 12.98 29.65 30.64 10.08 12.92 12.21%
DPS 13.00 13.00 18.00 68.00 18.00 25.00 15.00 -2.35%
NAPS 12.04 11.86 11.20 11.88 10.32 9.00 3.92 20.54%
Adjusted Per Share Value based on latest NOSH - 1,185,581
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.01 52.31 43.22 35.40 41.81 57.00 47.18 2.58%
EPS 21.51 14.71 10.82 24.71 25.54 8.40 10.77 12.20%
DPS 10.83 10.83 15.00 56.67 15.00 20.82 12.50 -2.35%
NAPS 10.0333 9.8833 9.3321 9.9007 8.601 7.4954 3.2667 20.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.60 17.16 17.26 15.96 9.30 11.00 5.45 -
P/RPS 17.57 27.34 33.28 37.57 18.54 16.07 9.63 10.53%
P/EPS 44.94 97.19 132.97 53.83 30.35 109.01 42.18 1.06%
EY 2.23 1.03 0.75 1.86 3.29 0.92 2.37 -1.00%
DY 1.12 0.76 1.04 4.26 1.94 2.27 2.75 -13.89%
P/NAPS 0.96 1.45 1.54 1.34 0.90 1.22 1.39 -5.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 -
Price 12.22 17.20 16.50 16.16 9.70 10.80 6.00 -
P/RPS 18.51 27.40 31.81 38.04 19.33 15.78 10.60 9.72%
P/EPS 47.34 97.42 127.12 54.50 31.66 107.03 46.44 0.32%
EY 2.11 1.03 0.79 1.83 3.16 0.93 2.15 -0.31%
DY 1.06 0.76 1.09 4.21 1.86 2.31 2.50 -13.31%
P/NAPS 1.01 1.45 1.47 1.36 0.94 1.20 1.53 -6.68%

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
Post a Comment