[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

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Quarter Result
Revenue	782,623	744,197	614,780	503,640	594,850	810,885	671,213	2.59%
YoY %	5.16%	21.05%	22.07%	-15.33%	-26.64%	20.81%	-	-
Horiz. %	116.60%	110.87%	91.59%	75.03%	88.62%	120.81%	100.00%	-
PBT	331,321	226,053	185,909	322,418	336,179	121,998	80,537	26.55%
YoY %	46.57%	21.59%	-42.34%	-4.09%	175.56%	51.48%	-	-
Horiz. %	411.39%	280.68%	230.84%	400.34%	417.42%	151.48%	100.00%	-
Tax	-17,220	-13,741	-16,956	31,146	25,179	-14,902	103,911	-
YoY %	-25.32%	18.96%	-154.44%	23.70%	268.96%	-114.34%	-	-
Horiz. %	-16.57%	-13.22%	-16.32%	29.97%	24.23%	-14.34%	100.00%	-
NP	314,101	212,312	168,953	353,564	361,358	107,096	184,448	9.26%
YoY %	47.94%	25.66%	-52.21%	-2.16%	237.42%	-41.94%	-	-
Horiz. %	170.29%	115.11%	91.60%	191.69%	195.91%	58.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,994	209,303	153,858	351,525	363,280	119,551	153,166	12.21%
YoY %	46.20%	36.04%	-56.23%	-3.24%	203.87%	-21.95%	-	-
Horiz. %	199.78%	136.65%	100.45%	229.51%	237.18%	78.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.20%	6.08%	9.12%	-9.66%	-7.49%	12.21%	-129.02%	-
YoY %	-14.47%	-33.33%	194.41%	-28.97%	-161.34%	109.46%	-	-
Horiz. %	-4.03%	-4.71%	-7.07%	7.49%	5.81%	-9.46%	100.00%	-
Total Cost	468,522	531,885	445,827	150,076	233,492	703,789	486,765	-0.63%
YoY %	-11.91%	19.30%	197.07%	-35.73%	-66.82%	44.58%	-	-
Horiz. %	96.25%	109.27%	91.59%	30.83%	47.97%	144.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.52%	5.91%	-5.74%	15.11%	14.75%	129.45%	-	-
Horiz. %	307.14%	302.55%	285.68%	303.08%	263.30%	229.45%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	154,114	154,114	213,361	806,195	213,415	296,194	177,824	-2.35%
YoY %	0.00%	-27.77%	-73.53%	277.76%	-27.95%	66.57%	-	-
Horiz. %	86.67%	86.67%	119.98%	453.37%	120.01%	166.57%	100.00%	-
Div Payout %	50.37%	73.63%	138.67%	229.34%	58.75%	247.76%	116.10%	-
YoY %	-31.59%	-46.90%	-39.54%	290.37%	-76.29%	113.40%	-	-
Horiz. %	43.39%	63.42%	119.44%	197.54%	50.60%	213.40%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
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%
YoY %	1.52%	5.91%	-5.74%	15.11%	14.75%	129.45%	-	-
Horiz. %	307.14%	302.55%	285.68%	303.08%	263.30%	229.45%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,341	1,185,581	1,185,642	1,184,776	1,185,495	0.00%
YoY %	0.00%	0.01%	-0.02%	-0.01%	0.07%	-0.06%	-	-
Horiz. %	100.00%	100.00%	99.99%	100.01%	100.01%	99.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	40.13%	28.53%	27.48%	70.20%	60.75%	13.21%	27.48%	-
YoY %	40.66%	3.82%	-60.85%	15.56%	359.88%	-51.93%	-	-
Horiz. %	146.03%	103.82%	100.00%	255.46%	221.07%	48.07%	100.00%	-
ROE	2.14%	1.49%	1.16%	2.50%	2.97%	1.12%	3.30%	-
YoY %	43.62%	28.45%	-53.60%	-15.82%	165.18%	-66.06%	-	-
Horiz. %	64.85%	45.15%	35.15%	75.76%	90.00%	33.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	66.02	62.77	51.87	42.48	50.17	68.44	56.62	2.59%
YoY %	5.18%	21.01%	22.10%	-15.33%	-26.69%	20.88%	-	-
Horiz. %	116.60%	110.86%	91.61%	75.03%	88.61%	120.88%	100.00%	-
EPS	25.81	17.66	12.98	29.65	30.64	10.08	12.92	12.21%
YoY %	46.15%	36.06%	-56.22%	-3.23%	203.97%	-21.98%	-	-
Horiz. %	199.77%	136.69%	100.46%	229.49%	237.15%	78.02%	100.00%	-
DPS	13.00	13.00	18.00	68.00	18.00	25.00	15.00	-2.35%
YoY %	0.00%	-27.78%	-73.53%	277.78%	-28.00%	66.67%	-	-
Horiz. %	86.67%	86.67%	120.00%	453.33%	120.00%	166.67%	100.00%	-
NAPS	12.04	11.86	11.20	11.88	10.32	9.00	3.92	20.54%
YoY %	1.52%	5.89%	-5.72%	15.12%	14.67%	129.59%	-	-
Horiz. %	307.14%	302.55%	285.71%	303.06%	263.27%	229.59%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,581
RPS	55.01	52.31	43.22	35.40	41.81	57.00	47.18	2.58%
YoY %	5.16%	21.03%	22.09%	-15.33%	-26.65%	20.81%	-	-
Horiz. %	116.60%	110.87%	91.61%	75.03%	88.62%	120.81%	100.00%	-
EPS	21.51	14.71	10.82	24.71	25.54	8.40	10.77	12.20%
YoY %	46.23%	35.95%	-56.21%	-3.25%	204.05%	-22.01%	-	-
Horiz. %	199.72%	136.58%	100.46%	229.43%	237.14%	77.99%	100.00%	-
DPS	10.83	10.83	15.00	56.67	15.00	20.82	12.50	-2.35%
YoY %	0.00%	-27.80%	-73.53%	277.80%	-27.95%	66.56%	-	-
Horiz. %	86.64%	86.64%	120.00%	453.36%	120.00%	166.56%	100.00%	-
NAPS	10.0333	9.8833	9.3321	9.9007	8.601	7.4954	3.2667	20.54%
YoY %	1.52%	5.91%	-5.74%	15.11%	14.75%	129.45%	-	-
Horiz. %	307.14%	302.55%	285.67%	303.08%	263.29%	229.45%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-35.74%	-17.85%	-11.42%	102.64%	15.37%	66.87%	-	-
Horiz. %	182.45%	283.90%	345.59%	390.13%	192.52%	166.87%	100.00%	-
P/EPS	44.94	97.19	132.97	53.83	30.35	109.01	42.18	1.06%
YoY %	-53.76%	-26.91%	147.02%	77.36%	-72.16%	158.44%	-	-
Horiz. %	106.54%	230.42%	315.24%	127.62%	71.95%	258.44%	100.00%	-
EY	2.23	1.03	0.75	1.86	3.29	0.92	2.37	-1.00%
YoY %	116.50%	37.33%	-59.68%	-43.47%	257.61%	-61.18%	-	-
Horiz. %	94.09%	43.46%	31.65%	78.48%	138.82%	38.82%	100.00%	-
DY	1.12	0.76	1.04	4.26	1.94	2.27	2.75	-13.89%
YoY %	47.37%	-26.92%	-75.59%	119.59%	-14.54%	-17.45%	-	-
Horiz. %	40.73%	27.64%	37.82%	154.91%	70.55%	82.55%	100.00%	-
P/NAPS	0.96	1.45	1.54	1.34	0.90	1.22	1.39	-5.97%
YoY %	-33.79%	-5.84%	14.93%	48.89%	-26.23%	-12.23%	-	-
Horiz. %	69.06%	104.32%	110.79%	96.40%	64.75%	87.77%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-32.45%	-13.86%	-16.38%	96.79%	22.50%	48.87%	-	-
Horiz. %	174.62%	258.49%	300.09%	358.87%	182.36%	148.87%	100.00%	-
P/EPS	47.34	97.42	127.12	54.50	31.66	107.03	46.44	0.32%
YoY %	-51.41%	-23.36%	133.25%	72.14%	-70.42%	130.47%	-	-
Horiz. %	101.94%	209.78%	273.73%	117.36%	68.17%	230.47%	100.00%	-
EY	2.11	1.03	0.79	1.83	3.16	0.93	2.15	-0.31%
YoY %	104.85%	30.38%	-56.83%	-42.09%	239.78%	-56.74%	-	-
Horiz. %	98.14%	47.91%	36.74%	85.12%	146.98%	43.26%	100.00%	-
DY	1.06	0.76	1.09	4.21	1.86	2.31	2.50	-13.31%
YoY %	39.47%	-30.28%	-74.11%	126.34%	-19.48%	-7.60%	-	-
Horiz. %	42.40%	30.40%	43.60%	168.40%	74.40%	92.40%	100.00%	-
P/NAPS	1.01	1.45	1.47	1.36	0.94	1.20	1.53	-6.68%
YoY %	-30.34%	-1.36%	8.09%	44.68%	-21.67%	-21.57%	-	-
Horiz. %	66.01%	94.77%	96.08%	88.89%	61.44%	78.43%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:30:00

EMA 5

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

412

PTRANS

PERAK TRANSIT BERHAD

388

HLIND

HONG LEONG INDUSTRIES BHD

382

YTLPOWR

YTL POWER INTERNATIONAL BHD

298

SAPNRG

SAPURA ENERGY BERHAD

241

DNEX

DAGANG NEXCHANGE BERHAD

220

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

210

GENM

GENTING MALAYSIA BERHAD

182

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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