[PPB] YoY TTM 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- 13.59%

YoY- 7.37%

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
TTM Result
Revenue	2,612,765	3,222,034	2,796,143	6,583,679	10,901,960	10,464,214	8,619,489	-18.02%
YoY %	-18.91%	15.23%	-57.53%	-39.61%	4.18%	21.40%	-	-
Horiz. %	30.31%	37.38%	32.44%	76.38%	126.48%	121.40%	100.00%	-
PBT	1,221,259	1,135,241	399,820	499,857	705,758	710,240	653,777	10.96%
YoY %	7.58%	183.94%	-20.01%	-29.17%	-0.63%	8.64%	-	-
Horiz. %	186.80%	173.64%	61.16%	76.46%	107.95%	108.64%	100.00%	-
Tax	28,108	-86,505	6,695,754	62,573	-272,372	-336,492	-328,814	-
YoY %	132.49%	-101.29%	10,600.71%	122.97%	19.06%	-2.34%	-	-
Horiz. %	-8.55%	26.31%	-2,036.33%	-19.03%	82.83%	102.34%	100.00%	-
NP	1,249,367	1,048,736	7,095,574	562,430	433,386	373,748	324,963	25.13%
YoY %	19.13%	-85.22%	1,161.59%	29.78%	15.96%	15.01%	-	-
Horiz. %	384.46%	322.72%	2,183.50%	173.08%	133.36%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,239,654	1,054,284	6,999,400	448,916	418,109	373,748	324,963	24.97%
YoY %	17.58%	-84.94%	1,459.18%	7.37%	11.87%	15.01%	-	-
Horiz. %	381.48%	324.43%	2,153.91%	138.14%	128.66%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.30%	7.62%	-1,674.69%	-12.52%	38.59%	47.38%	50.29%	-
YoY %	-130.18%	100.46%	-13,276.12%	-132.44%	-18.55%	-5.79%	-	-
Horiz. %	-4.57%	15.15%	-3,330.07%	-24.90%	76.73%	94.21%	100.00%	-
Total Cost	1,363,398	2,173,298	-4,299,431	6,021,249	10,468,574	10,090,466	8,294,526	-25.96%
YoY %	-37.27%	150.55%	-171.40%	-42.48%	3.75%	21.65%	-	-
Horiz. %	16.44%	26.20%	-51.83%	72.59%	126.21%	121.65%	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	272,695	1,090,473	237,099	237,044	172,522	112,452	217,792	3.81%
YoY %	-74.99%	359.92%	0.02%	37.40%	53.42%	-48.37%	-	-
Horiz. %	125.21%	500.69%	108.86%	108.84%	79.21%	51.63%	100.00%	-
Div Payout %	22.00%	103.43%	3.39%	52.80%	41.26%	30.09%	67.02%	-
YoY %	-78.73%	2,951.03%	-93.58%	27.97%	37.12%	-55.10%	-	-
Horiz. %	32.83%	154.33%	5.06%	78.78%	61.56%	44.90%	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	47.82%	32.55%	253.76%	8.54%	3.98%	3.57%	3.77%	-
YoY %	46.91%	-87.17%	2,871.43%	114.57%	11.48%	-5.31%	-	-
Horiz. %	1,268.44%	863.40%	6,731.03%	226.53%	105.57%	94.69%	100.00%	-
ROE	9.21%	9.27%	62.74%	10.27%	10.40%	12.26%	11.58%	-
YoY %	-0.65%	-85.22%	510.91%	-1.25%	-15.17%	5.87%	-	-
Horiz. %	79.53%	80.05%	541.80%	88.69%	89.81%	105.87%	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	220.37	271.79	235.86	555.22	919.22	2,132.23	1,757.09	-29.22%
YoY %	-18.92%	15.23%	-57.52%	-39.60%	-56.89%	21.35%	-	-
Horiz. %	12.54%	15.47%	13.42%	31.60%	52.31%	121.35%	100.00%	-
EPS	104.56	88.93	590.42	37.86	35.25	76.16	66.24	7.89%
YoY %	17.58%	-84.94%	1,459.48%	7.40%	-53.72%	14.98%	-	-
Horiz. %	157.85%	134.25%	891.33%	57.16%	53.22%	114.98%	100.00%	-
DPS	23.00	92.00	20.00	20.00	14.55	22.92	44.40	-10.37%
YoY %	-75.00%	360.00%	0.00%	37.46%	-36.52%	-48.38%	-	-
Horiz. %	51.80%	207.21%	45.05%	45.05%	32.77%	51.62%	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	183.66	226.49	196.55	462.79	766.34	735.57	605.90	-18.02%
YoY %	-18.91%	15.23%	-57.53%	-39.61%	4.18%	21.40%	-	-
Horiz. %	30.31%	37.38%	32.44%	76.38%	126.48%	121.40%	100.00%	-
EPS	87.14	74.11	492.01	31.56	29.39	26.27	22.84	24.97%
YoY %	17.58%	-84.94%	1,458.97%	7.38%	11.88%	15.02%	-	-
Horiz. %	381.52%	324.47%	2,154.16%	138.18%	128.68%	115.02%	100.00%	-
DPS	19.17	76.65	16.67	16.66	12.13	7.90	15.31	3.81%
YoY %	-74.99%	359.81%	0.06%	37.35%	53.54%	-48.40%	-	-
Horiz. %	125.21%	500.65%	108.88%	108.82%	79.23%	51.60%	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	5.26	3.97	3.22	0.72	0.40	0.30	0.26	64.99%
YoY %	32.49%	23.29%	347.22%	80.00%	33.33%	15.38%	-	-
Horiz. %	2,023.08%	1,526.92%	1,238.46%	276.92%	153.85%	115.38%	100.00%	-
P/EPS	11.09	12.14	1.29	10.57	10.55	8.54	6.97	8.04%
YoY %	-8.65%	841.09%	-87.80%	0.19%	23.54%	22.53%	-	-
Horiz. %	159.11%	174.18%	18.51%	151.65%	151.36%	122.53%	100.00%	-
EY	9.01	8.23	77.69	9.46	9.48	11.72	14.34	-7.44%
YoY %	9.48%	-89.41%	721.25%	-0.21%	-19.11%	-18.27%	-	-
Horiz. %	62.83%	57.39%	541.77%	65.97%	66.11%	81.73%	100.00%	-
DY	1.98	8.52	2.63	5.00	3.91	3.53	9.61	-23.12%
YoY %	-76.76%	223.95%	-47.40%	27.88%	10.76%	-63.27%	-	-
Horiz. %	20.60%	88.66%	27.37%	52.03%	40.69%	36.73%	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	6.94	3.24	2.90	0.84	0.45	0.29	0.31	67.80%
YoY %	114.20%	11.72%	245.24%	86.67%	55.17%	-6.45%	-	-
Horiz. %	2,238.71%	1,045.16%	935.48%	270.97%	145.16%	93.55%	100.00%	-
P/EPS	14.63	9.90	1.16	12.36	11.74	8.01	8.23	10.05%
YoY %	47.78%	753.45%	-90.61%	5.28%	46.57%	-2.67%	-	-
Horiz. %	177.76%	120.29%	14.09%	150.18%	142.65%	97.33%	100.00%	-
EY	6.83	10.11	86.19	8.09	8.52	12.48	12.15	-9.14%
YoY %	-32.44%	-88.27%	965.39%	-5.05%	-31.73%	2.72%	-	-
Horiz. %	56.21%	83.21%	709.38%	66.58%	70.12%	102.72%	100.00%	-
DY	1.50	10.45	2.92	4.27	3.51	3.76	8.15	-24.56%
YoY %	-85.65%	257.88%	-31.62%	21.65%	-6.65%	-53.87%	-	-
Horiz. %	18.40%	128.22%	35.83%	52.39%	43.07%	46.13%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:55:00

EMA 5

5 Mins

BUY

2024-05-03 11:50:00

EMA 5

10 Mins

BUY

2024-05-03 11:30:00

EMA 5

10 Mins

SELL

2024-05-03 11:25:00

EMA 5

5 Mins

SELL

2024-05-03 11:00:00

TURTLE SYSTEM 20

30 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

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.175

+0.05

260,505,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.225

-0.045

117,499,700

FITTERS

0.05

0.00

89,436,000

INGENIEU

0.125

-0.005

79,296,400

TWL

0.03

0.00

77,294,300

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

-0.005

73,856,200

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.125

-0.035

39,361,100

More active Stocks

AJI

20.38

+0.64

808,400

MPI

31.04

+0.62

101,900

DLADY

34.28

+0.58

14,300

NESTLE

128.20

+0.30

13,600

HUMEIND-LA

4.18

+0.30

3,600

SAM

5.11

+0.28

615,900

TENAGA

12.28

+0.26

7,631,400

MISC

8.20

+0.20

1,812,400

PETGAS

18.10

+0.18

237,700

PANAMY

19.16

+0.18

15,700

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.215

-0.255

245,400

GESHEN

4.00

-0.19

101,100

APOLLO

6.90

-0.14

189,800

NIO-C8

0.025

-0.14

32,000

HSI-HS6

0.54

-0.13

109,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

XIAOMI-C31

0.005

-0.115

15,000

TAANN

4.13

-0.11

335,100

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