[PPB] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 14.85%

YoY- 23.03%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	2,144,979	3,440,571	2,849,770	4,786,601	10,504,178	10,867,394	8,949,872	-21.16%
YoY %	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	21.43%	-	-
Horiz. %	23.97%	38.44%	31.84%	53.48%	117.37%	121.43%	100.00%	-
PBT	1,469,151	1,156,110	522,475	469,928	657,088	707,629	692,779	13.33%
YoY %	27.08%	121.28%	11.18%	-28.48%	-7.14%	2.14%	-	-
Horiz. %	212.07%	166.88%	75.42%	67.83%	94.85%	102.14%	100.00%	-
Tax	167,682	-116,949	6,604,180	164,574	-202,736	-339,808	-343,174	-
YoY %	243.38%	-101.77%	3,912.89%	181.18%	40.34%	0.98%	-	-
Horiz. %	-48.86%	34.08%	-1,924.44%	-47.96%	59.08%	99.02%	100.00%	-
NP	1,636,833	1,039,161	7,126,655	634,502	454,352	367,821	349,605	29.31%
YoY %	57.51%	-85.42%	1,023.19%	39.65%	23.53%	5.21%	-	-
Horiz. %	468.19%	297.24%	2,038.49%	181.49%	129.96%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,627,719	1,042,779	7,053,371	515,574	419,071	367,821	349,605	29.19%
YoY %	56.09%	-85.22%	1,268.06%	23.03%	13.93%	5.21%	-	-
Horiz. %	465.59%	298.27%	2,017.53%	147.47%	119.87%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.41%	10.12%	-1,264.02%	-35.02%	30.85%	48.02%	49.54%	-
YoY %	-212.75%	100.80%	-3,509.42%	-213.52%	-35.76%	-3.07%	-	-
Horiz. %	-23.03%	20.43%	-2,551.51%	-70.69%	62.27%	96.93%	100.00%	-
Total Cost	508,146	2,401,410	-4,276,885	4,152,099	10,049,826	10,499,573	8,600,267	-37.56%
YoY %	-78.84%	156.15%	-203.01%	-58.68%	-4.28%	22.08%	-	-
Horiz. %	5.91%	27.92%	-49.73%	48.28%	116.85%	122.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	2,850,891	30.23%
YoY %	18.07%	4.40%	150.83%	10.51%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.33%	158.01%	142.99%	113.51%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	272,695	1,090,473	237,099	237,044	118,587	181,495	217,792	3.81%
YoY %	-74.99%	359.92%	0.02%	99.89%	-34.66%	-16.67%	-	-
Horiz. %	125.21%	500.69%	108.86%	108.84%	54.45%	83.33%	100.00%	-
Div Payout %	16.75%	104.57%	3.36%	45.98%	28.30%	49.34%	62.30%	-
YoY %	-83.98%	3,012.20%	-92.69%	62.47%	-42.64%	-20.80%	-	-
Horiz. %	26.89%	167.85%	5.39%	73.80%	45.43%	79.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	2,850,891	30.23%
YoY %	18.07%	4.40%	150.83%	10.51%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.33%	158.01%	142.99%	113.51%	100.00%	-
NOSH	1,185,402	1,185,607	1,185,632	1,185,453	1,185,024	539,348	490,687	15.82%
YoY %	-0.02%	-0.00%	0.02%	0.04%	119.71%	9.92%	-	-
Horiz. %	241.58%	241.62%	241.63%	241.59%	241.50%	109.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	76.31%	30.20%	250.08%	13.26%	4.33%	3.38%	3.91%	-
YoY %	152.68%	-87.92%	1,785.97%	206.24%	28.11%	-13.55%	-	-
Horiz. %	1,951.66%	772.38%	6,395.91%	339.13%	110.74%	86.45%	100.00%	-
ROE	11.69%	8.84%	62.42%	11.45%	10.28%	11.37%	12.26%	-
YoY %	32.24%	-85.84%	445.15%	11.38%	-9.59%	-7.26%	-	-
Horiz. %	95.35%	72.10%	509.14%	93.39%	83.85%	92.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	180.95	290.19	240.36	403.78	886.41	2,014.91	1,823.95	-31.93%
YoY %	-37.64%	20.73%	-40.47%	-54.45%	-56.01%	10.47%	-	-
Horiz. %	9.92%	15.91%	13.18%	22.14%	48.60%	110.47%	100.00%	-
EPS	137.31	87.95	594.90	43.49	35.36	68.20	71.25	11.54%
YoY %	56.12%	-85.22%	1,267.90%	22.99%	-48.15%	-4.28%	-	-
Horiz. %	192.72%	123.44%	834.95%	61.04%	49.63%	95.72%	100.00%	-
DPS	23.00	92.00	20.00	20.00	10.01	33.65	44.40	-10.37%
YoY %	-75.00%	360.00%	0.00%	99.80%	-70.25%	-24.21%	-	-
Horiz. %	51.80%	207.21%	45.05%	45.05%	22.55%	75.79%	100.00%	-
NAPS	11.75	9.95	9.53	3.80	3.44	6.00	5.81	12.44%
YoY %	18.09%	4.41%	150.79%	10.47%	-42.67%	3.27%	-	-
Horiz. %	202.24%	171.26%	164.03%	65.40%	59.21%	103.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,453
RPS	150.78	241.85	200.32	336.47	738.38	763.91	629.12	-21.16%
YoY %	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	21.43%	-	-
Horiz. %	23.97%	38.44%	31.84%	53.48%	117.37%	121.43%	100.00%	-
EPS	114.42	73.30	495.81	36.24	29.46	25.86	24.58	29.18%
YoY %	56.10%	-85.22%	1,268.13%	23.01%	13.92%	5.21%	-	-
Horiz. %	465.50%	298.21%	2,017.13%	147.44%	119.85%	105.21%	100.00%	-
DPS	19.17	76.65	16.67	16.66	8.34	12.76	15.31	3.81%
YoY %	-74.99%	359.81%	0.06%	99.76%	-34.64%	-16.66%	-	-
Horiz. %	125.21%	500.65%	108.88%	108.82%	54.47%	83.34%	100.00%	-
NAPS	9.7909	8.2924	7.9426	3.1665	2.8655	2.2748	2.004	30.23%
YoY %	18.07%	4.40%	150.83%	10.50%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.34%	158.01%	142.99%	113.51%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	15.40	8.55	9.20	4.40	4.24	6.55	5.30	-
P/RPS	8.51	2.95	3.83	1.09	0.48	0.33	0.29	75.53%
YoY %	188.47%	-22.98%	251.38%	127.08%	45.45%	13.79%	-	-
Horiz. %	2,934.48%	1,017.24%	1,320.69%	375.86%	165.52%	113.79%	100.00%	-
P/EPS	11.22	9.72	1.55	10.12	11.99	9.60	7.44	7.08%
YoY %	15.43%	527.10%	-84.68%	-15.60%	24.90%	29.03%	-	-
Horiz. %	150.81%	130.65%	20.83%	136.02%	161.16%	129.03%	100.00%	-
EY	8.92	10.29	64.66	9.88	8.34	10.41	13.44	-6.59%
YoY %	-13.31%	-84.09%	554.45%	18.47%	-19.88%	-22.54%	-	-
Horiz. %	66.37%	76.56%	481.10%	73.51%	62.05%	77.46%	100.00%	-
DY	1.49	10.76	2.17	4.55	2.36	5.14	8.38	-24.99%
YoY %	-86.15%	395.85%	-52.31%	92.80%	-54.09%	-38.66%	-	-
Horiz. %	17.78%	128.40%	25.89%	54.30%	28.16%	61.34%	100.00%	-
P/NAPS	1.31	0.86	0.97	1.16	1.23	1.09	0.91	6.25%
YoY %	52.33%	-11.34%	-16.38%	-5.69%	12.84%	19.78%	-	-
Horiz. %	143.96%	94.51%	106.59%	127.47%	135.16%	119.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	-
Price	15.70	8.55	10.30	4.68	4.18	6.60	5.75	-
P/RPS	8.68	2.95	4.29	1.16	0.47	0.33	0.32	73.25%
YoY %	194.24%	-31.24%	269.83%	146.81%	42.42%	3.12%	-	-
Horiz. %	2,712.50%	921.88%	1,340.62%	362.50%	146.87%	103.12%	100.00%	-
P/EPS	11.43	9.72	1.73	10.76	11.82	9.68	8.07	5.96%
YoY %	17.59%	461.85%	-83.92%	-8.97%	22.11%	19.95%	-	-
Horiz. %	141.64%	120.45%	21.44%	133.33%	146.47%	119.95%	100.00%	-
EY	8.75	10.29	57.76	9.29	8.46	10.33	12.39	-5.62%
YoY %	-14.97%	-82.18%	521.74%	9.81%	-18.10%	-16.63%	-	-
Horiz. %	70.62%	83.05%	466.18%	74.98%	68.28%	83.37%	100.00%	-
DY	1.46	10.76	1.94	4.27	2.39	5.10	7.72	-24.21%
YoY %	-86.43%	454.64%	-54.57%	78.66%	-53.14%	-33.94%	-	-
Horiz. %	18.91%	139.38%	25.13%	55.31%	30.96%	66.06%	100.00%	-
P/NAPS	1.34	0.86	1.08	1.23	1.22	1.10	0.99	5.16%
YoY %	55.81%	-20.37%	-12.20%	0.82%	10.91%	11.11%	-	-
Horiz. %	135.35%	86.87%	109.09%	124.24%	123.23%	111.11%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:45:00

EMA 5

5 Mins

BUY

2024-05-14 16:25:00

EMA 5

5 Mins

SELL

2024-05-14 15:55:00

EMA 5

5 Mins

BUY

2024-05-14 15:50:00

EMA 5

5 Mins

SELL

2024-05-14 15:45:00

EMA 5

5 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

478

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

465

HLIND

HONG LEONG INDUSTRIES BHD

442

GENTING

GENTING BHD

426

SENDAI

EVERSENDAI CORPORATION BERHAD

373

YTL

YTL CORPORATION BHD

304

GENM

GENTING MALAYSIA BERHAD

298

TOPGLOV

TOP GLOVE CORPORATION BHD

266

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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