[PPB] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -1.09%

YoY- -85.22%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	2,581,122	2,162,896	2,144,979	3,440,571	2,849,770	4,786,601	10,504,178	-20.84%
YoY %	19.34%	0.84%	-37.66%	20.73%	-40.46%	-54.43%	-	-
Horiz. %	24.57%	20.59%	20.42%	32.75%	27.13%	45.57%	100.00%	-
PBT	1,016,436	1,267,995	1,469,151	1,156,110	522,475	469,928	657,088	7.53%
YoY %	-19.84%	-13.69%	27.08%	121.28%	11.18%	-28.48%	-	-
Horiz. %	154.69%	192.97%	223.59%	175.94%	79.51%	71.52%	100.00%	-
Tax	-47,287	825,842	167,682	-116,949	6,604,180	164,574	-202,736	-21.53%
YoY %	-105.73%	392.50%	243.38%	-101.77%	3,912.89%	181.18%	-	-
Horiz. %	23.32%	-407.35%	-82.71%	57.69%	-3,257.53%	-81.18%	100.00%	-
NP	969,149	2,093,837	1,636,833	1,039,161	7,126,655	634,502	454,352	13.45%
YoY %	-53.71%	27.92%	57.51%	-85.42%	1,023.19%	39.65%	-	-
Horiz. %	213.30%	460.84%	360.26%	228.71%	1,568.53%	139.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	924,927	2,082,616	1,627,719	1,042,779	7,053,371	515,574	419,071	14.09%
YoY %	-55.59%	27.95%	56.09%	-85.22%	1,268.06%	23.03%	-	-
Horiz. %	220.71%	496.96%	388.41%	248.83%	1,683.10%	123.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.65%	-65.13%	-11.41%	10.12%	-1,264.02%	-35.02%	30.85%	-
YoY %	107.14%	-470.82%	-212.75%	100.80%	-3,509.42%	-213.52%	-	-
Horiz. %	15.07%	-211.12%	-36.99%	32.80%	-4,097.31%	-113.52%	100.00%	-
Total Cost	1,611,973	69,059	508,146	2,401,410	-4,276,885	4,152,099	10,049,826	-26.27%
YoY %	2,234.20%	-86.41%	-78.84%	156.15%	-203.01%	-58.68%	-	-
Horiz. %	16.04%	0.69%	5.06%	23.90%	-42.56%	41.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,977,699	13,077,564	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	22.78%
YoY %	6.88%	-6.11%	18.07%	4.40%	150.83%	10.51%	-	-
Horiz. %	342.89%	320.81%	341.68%	289.39%	277.18%	110.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	337,211	1,636,129	272,695	1,090,473	237,099	237,044	118,587	19.01%
YoY %	-79.39%	499.98%	-74.99%	359.92%	0.02%	99.89%	-	-
Horiz. %	284.36%	1,379.69%	229.95%	919.56%	199.94%	199.89%	100.00%	-
Div Payout %	36.46%	78.56%	16.75%	104.57%	3.36%	45.98%	28.30%	-
YoY %	-53.59%	369.01%	-83.98%	3,012.20%	-92.69%	62.47%	-	-
Horiz. %	128.83%	277.60%	59.19%	369.51%	11.87%	162.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	13,977,699	13,077,564	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	22.78%
YoY %	6.88%	-6.11%	18.07%	4.40%	150.83%	10.51%	-	-
Horiz. %	342.89%	320.81%	341.68%	289.39%	277.18%	110.51%	100.00%	-
NOSH	1,185,555	1,185,636	1,185,402	1,185,607	1,185,632	1,185,453	1,185,024	0.00%
YoY %	-0.01%	0.02%	-0.02%	-0.00%	0.02%	0.04%	-	-
Horiz. %	100.04%	100.05%	100.03%	100.05%	100.05%	100.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	37.55%	96.81%	76.31%	30.20%	250.08%	13.26%	4.33%	-
YoY %	-61.21%	26.86%	152.68%	-87.92%	1,785.97%	206.24%	-	-
Horiz. %	867.21%	2,235.80%	1,762.36%	697.46%	5,775.52%	306.24%	100.00%	-
ROE	6.62%	15.93%	11.69%	8.84%	62.42%	11.45%	10.28%	-
YoY %	-58.44%	36.27%	32.24%	-85.84%	445.15%	11.38%	-	-
Horiz. %	64.40%	154.96%	113.72%	85.99%	607.20%	111.38%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	217.71	182.42	180.95	290.19	240.36	403.78	886.41	-20.85%
YoY %	19.35%	0.81%	-37.64%	20.73%	-40.47%	-54.45%	-	-
Horiz. %	24.56%	20.58%	20.41%	32.74%	27.12%	45.55%	100.00%	-
EPS	78.02	175.65	137.31	87.95	594.90	43.49	35.36	14.09%
YoY %	-55.58%	27.92%	56.12%	-85.22%	1,267.90%	22.99%	-	-
Horiz. %	220.64%	496.75%	388.32%	248.73%	1,682.41%	122.99%	100.00%	-
DPS	28.44	138.00	23.00	92.00	20.00	20.00	10.01	19.00%
YoY %	-79.39%	500.00%	-75.00%	360.00%	0.00%	99.80%	-	-
Horiz. %	284.12%	1,378.62%	229.77%	919.08%	199.80%	199.80%	100.00%	-
NAPS	11.79	11.03	11.75	9.95	9.53	3.80	3.44	22.77%
YoY %	6.89%	-6.13%	18.09%	4.41%	150.79%	10.47%	-	-
Horiz. %	342.73%	320.64%	341.57%	289.24%	277.03%	110.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,607
RPS	181.44	152.04	150.78	241.85	200.32	336.47	738.38	-20.84%
YoY %	19.34%	0.84%	-37.66%	20.73%	-40.46%	-54.43%	-	-
Horiz. %	24.57%	20.59%	20.42%	32.75%	27.13%	45.57%	100.00%	-
EPS	65.02	146.40	114.42	73.30	495.81	36.24	29.46	14.09%
YoY %	-55.59%	27.95%	56.10%	-85.22%	1,268.13%	23.01%	-	-
Horiz. %	220.71%	496.95%	388.39%	248.81%	1,682.99%	123.01%	100.00%	-
DPS	23.70	115.01	19.17	76.65	16.67	16.66	8.34	19.00%
YoY %	-79.39%	499.95%	-74.99%	359.81%	0.06%	99.76%	-	-
Horiz. %	284.17%	1,379.02%	229.86%	919.06%	199.88%	199.76%	100.00%	-
NAPS	9.8255	9.1927	9.7909	8.2924	7.9426	3.1665	2.8655	22.78%
YoY %	6.88%	-6.11%	18.07%	4.40%	150.83%	10.50%	-	-
Horiz. %	342.89%	320.81%	341.68%	289.39%	277.18%	110.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	16.62	17.20	15.40	8.55	9.20	4.40	4.24	-
P/RPS	7.63	9.43	8.51	2.95	3.83	1.09	0.48	58.53%
YoY %	-19.09%	10.81%	188.47%	-22.98%	251.38%	127.08%	-	-
Horiz. %	1,589.58%	1,964.58%	1,772.92%	614.58%	797.92%	227.08%	100.00%	-
P/EPS	21.30	9.79	11.22	9.72	1.55	10.12	11.99	10.04%
YoY %	117.57%	-12.75%	15.43%	527.10%	-84.68%	-15.60%	-	-
Horiz. %	177.65%	81.65%	93.58%	81.07%	12.93%	84.40%	100.00%	-
EY	4.69	10.21	8.92	10.29	64.66	9.88	8.34	-9.14%
YoY %	-54.06%	14.46%	-13.31%	-84.09%	554.45%	18.47%	-	-
Horiz. %	56.24%	122.42%	106.95%	123.38%	775.30%	118.47%	100.00%	-
DY	1.71	8.02	1.49	10.76	2.17	4.55	2.36	-5.22%
YoY %	-78.68%	438.26%	-86.15%	395.85%	-52.31%	92.80%	-	-
Horiz. %	72.46%	339.83%	63.14%	455.93%	91.95%	192.80%	100.00%	-
P/NAPS	1.41	1.56	1.31	0.86	0.97	1.16	1.23	2.30%
YoY %	-9.62%	19.08%	52.33%	-11.34%	-16.38%	-5.69%	-	-
Horiz. %	114.63%	126.83%	106.50%	69.92%	78.86%	94.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	-
Price	16.10	18.80	15.70	8.55	10.30	4.68	4.18	-
P/RPS	7.40	10.31	8.68	2.95	4.29	1.16	0.47	58.28%
YoY %	-28.23%	18.78%	194.24%	-31.24%	269.83%	146.81%	-	-
Horiz. %	1,574.47%	2,193.62%	1,846.81%	627.66%	912.77%	246.81%	100.00%	-
P/EPS	20.64	10.70	11.43	9.72	1.73	10.76	11.82	9.73%
YoY %	92.90%	-6.39%	17.59%	461.85%	-83.92%	-8.97%	-	-
Horiz. %	174.62%	90.52%	96.70%	82.23%	14.64%	91.03%	100.00%	-
EY	4.85	9.34	8.75	10.29	57.76	9.29	8.46	-8.85%
YoY %	-48.07%	6.74%	-14.97%	-82.18%	521.74%	9.81%	-	-
Horiz. %	57.33%	110.40%	103.43%	121.63%	682.74%	109.81%	100.00%	-
DY	1.77	7.34	1.46	10.76	1.94	4.27	2.39	-4.87%
YoY %	-75.89%	402.74%	-86.43%	454.64%	-54.57%	78.66%	-	-
Horiz. %	74.06%	307.11%	61.09%	450.21%	81.17%	178.66%	100.00%	-
P/NAPS	1.37	1.70	1.34	0.86	1.08	1.23	1.22	1.95%
YoY %	-19.41%	26.87%	55.81%	-20.37%	-12.20%	0.82%	-	-
Horiz. %	112.30%	139.34%	109.84%	70.49%	88.52%	100.82%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

TASCO

TASCO BERHAD

800

MPI

MALAYSIAN PACIFIC INDUSTRIES

537

PTRANS

PERAK TRANSIT BERHAD

528

HLIND

HONG LEONG INDUSTRIES BHD

520

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

MYEG

MY E.G. SERVICES BHD

266

CAPITALA

CAPITAL A BERHAD

213

SAPNRG

SAPURA ENERGY BERHAD

199

PBBANK

PUBLIC BANK BHD

191

Daily Stocks

MYEG

0.94

+0.025

30,224,000

CAPITALA

0.77

+0.035

18,912,700

WONG-WA

0.10

+0.01

10,416,200

YTLPOWR-C53

0.19

0.00

8,540,000

SBH

0.265

+0.01

6,027,600

YNHPROP

0.48

+0.03

5,126,800

YTLPOWR

4.44

+0.02

3,184,200

GADANG

0.40

+0.015

3,037,900

LUSTER

0.065

-0.005

2,853,900

WONG

0.325

+0.04

2,523,800

More active Stocks

HEIM

23.40

+0.26

14,000

UNIMECH

1.83

+0.21

100

SYNERGY

1.44

+0.11

525,900

CHINTEK

7.78

+0.11

3,000

KGB

2.68

+0.08

586,700

METROD

1.52

+0.07

12,000

LTKM

1.61

+0.06

24,000

MSC

2.89

+0.05

230,300

TGUAN

2.08

+0.05

172,100

WONG

0.325

+0.04

2,523,800

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

MPI

29.40

-0.10

2,800

UTDPLT

24.80

-0.10

1,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KSENG

5.71

-0.08

23,500

KLCC

7.64

-0.07

2,800

ABFMY1

1.17

-0.064

2,000

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