[PPB] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

22-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -5.96%

YoY- -55.59%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	3,667,981	3,195,353	2,979,500	2,581,122	2,162,896	2,144,979	3,440,571	1.07%
YoY %	14.79%	7.24%	15.43%	19.34%	0.84%	-37.66%	-	-
Horiz. %	106.61%	92.87%	86.60%	75.02%	62.86%	62.34%	100.00%	-
PBT	1,047,486	1,079,469	811,546	1,016,436	1,267,995	1,469,151	1,156,110	-1.63%
YoY %	-2.96%	33.01%	-20.16%	-19.84%	-13.69%	27.08%	-	-
Horiz. %	90.60%	93.37%	70.20%	87.92%	109.68%	127.08%	100.00%	-
Tax	-109,706	-54,134	-45,138	-47,287	825,842	167,682	-116,949	-1.05%
YoY %	-102.66%	-19.93%	4.54%	-105.73%	392.50%	243.38%	-	-
Horiz. %	93.81%	46.29%	38.60%	40.43%	-706.16%	-143.38%	100.00%	-
NP	937,780	1,025,335	766,408	969,149	2,093,837	1,636,833	1,039,161	-1.69%
YoY %	-8.54%	33.78%	-20.92%	-53.71%	27.92%	57.51%	-	-
Horiz. %	90.24%	98.67%	73.75%	93.26%	201.49%	157.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	916,037	1,007,875	745,461	924,927	2,082,616	1,627,719	1,042,779	-2.13%
YoY %	-9.11%	35.20%	-19.40%	-55.59%	27.95%	56.09%	-	-
Horiz. %	87.85%	96.65%	71.49%	88.70%	199.72%	156.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.47%	5.01%	5.56%	4.65%	-65.13%	-11.41%	10.12%	-
YoY %	108.98%	-9.89%	19.57%	107.14%	-470.82%	-212.75%	-	-
Horiz. %	103.46%	49.51%	54.94%	45.95%	-643.58%	-112.75%	100.00%	-
Total Cost	2,730,201	2,170,018	2,213,092	1,611,973	69,059	508,146	2,401,410	2.16%
YoY %	25.81%	-1.95%	37.29%	2,234.20%	-86.41%	-78.84%	-	-
Horiz. %	113.69%	90.36%	92.16%	67.13%	2.88%	21.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,826,423	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	11,796,791	5.01%
YoY %	3.57%	9.70%	-0.34%	6.88%	-6.11%	18.07%	-	-
Horiz. %	134.16%	129.54%	118.08%	118.49%	110.86%	118.07%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	284,519	248,966	237,099	337,211	1,636,129	272,695	1,090,473	-20.05%
YoY %	14.28%	5.01%	-29.69%	-79.39%	499.98%	-74.99%	-	-
Horiz. %	26.09%	22.83%	21.74%	30.92%	150.04%	25.01%	100.00%	-
Div Payout %	31.06%	24.70%	31.81%	36.46%	78.56%	16.75%	104.57%	-
YoY %	25.75%	-22.35%	-12.75%	-53.59%	369.01%	-83.98%	-	-
Horiz. %	29.70%	23.62%	30.42%	34.87%	75.13%	16.02%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	15,826,423	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	11,796,791	5.01%
YoY %	3.57%	9.70%	-0.34%	6.88%	-6.11%	18.07%	-	-
Horiz. %	134.16%	129.54%	118.08%	118.49%	110.86%	118.07%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,555	1,185,636	1,185,402	1,185,607	-0.00%
YoY %	0.00%	0.00%	-0.00%	-0.01%	0.02%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.00%	100.00%	99.98%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	25.57%	32.09%	25.72%	37.55%	96.81%	76.31%	30.20%	-
YoY %	-20.32%	24.77%	-31.50%	-61.21%	26.86%	152.68%	-	-
Horiz. %	84.67%	106.26%	85.17%	124.34%	320.56%	252.68%	100.00%	-
ROE	5.79%	6.60%	5.35%	6.62%	15.93%	11.69%	8.84%	-
YoY %	-12.27%	23.36%	-19.18%	-58.44%	36.27%	32.24%	-	-
Horiz. %	65.50%	74.66%	60.52%	74.89%	180.20%	132.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	309.40	269.54	251.33	217.71	182.42	180.95	290.19	1.07%
YoY %	14.79%	7.25%	15.44%	19.35%	0.81%	-37.64%	-	-
Horiz. %	106.62%	92.88%	86.61%	75.02%	62.86%	62.36%	100.00%	-
EPS	77.27	85.02	62.88	78.02	175.65	137.31	87.95	-2.13%
YoY %	-9.12%	35.21%	-19.41%	-55.58%	27.92%	56.12%	-	-
Horiz. %	87.86%	96.67%	71.50%	88.71%	199.72%	156.12%	100.00%	-
DPS	24.00	21.00	20.00	28.44	138.00	23.00	92.00	-20.05%
YoY %	14.29%	5.00%	-29.68%	-79.39%	500.00%	-75.00%	-	-
Horiz. %	26.09%	22.83%	21.74%	30.91%	150.00%	25.00%	100.00%	-
NAPS	13.35	12.89	11.75	11.79	11.03	11.75	9.95	5.01%
YoY %	3.57%	9.70%	-0.34%	6.89%	-6.13%	18.09%	-	-
Horiz. %	134.17%	129.55%	118.09%	118.49%	110.85%	118.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,555
RPS	257.84	224.61	209.44	181.44	152.04	150.78	241.85	1.07%
YoY %	14.79%	7.24%	15.43%	19.34%	0.84%	-37.66%	-	-
Horiz. %	106.61%	92.87%	86.60%	75.02%	62.87%	62.34%	100.00%	-
EPS	64.39	70.85	52.40	65.02	146.40	114.42	73.30	-2.13%
YoY %	-9.12%	35.21%	-19.41%	-55.59%	27.95%	56.10%	-	-
Horiz. %	87.84%	96.66%	71.49%	88.70%	199.73%	156.10%	100.00%	-
DPS	20.00	17.50	16.67	23.70	115.01	19.17	76.65	-20.05%
YoY %	14.29%	4.98%	-29.66%	-79.39%	499.95%	-74.99%	-	-
Horiz. %	26.09%	22.83%	21.75%	30.92%	150.05%	25.01%	100.00%	-
NAPS	11.125	10.7417	9.7917	9.8255	9.1927	9.7909	8.2924	5.01%
YoY %	3.57%	9.70%	-0.34%	6.88%	-6.11%	18.07%	-	-
Horiz. %	134.16%	129.54%	118.08%	118.49%	110.86%	118.07%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	14.20	14.22	12.06	16.62	17.20	15.40	8.55	-
P/RPS	4.59	5.28	4.80	7.63	9.43	8.51	2.95	7.64%
YoY %	-13.07%	10.00%	-37.09%	-19.09%	10.81%	188.47%	-	-
Horiz. %	155.59%	178.98%	162.71%	258.64%	319.66%	288.47%	100.00%	-
P/EPS	18.38	16.73	19.18	21.30	9.79	11.22	9.72	11.19%
YoY %	9.86%	-12.77%	-9.95%	117.57%	-12.75%	15.43%	-	-
Horiz. %	189.09%	172.12%	197.33%	219.14%	100.72%	115.43%	100.00%	-
EY	5.44	5.98	5.21	4.69	10.21	8.92	10.29	-10.07%
YoY %	-9.03%	14.78%	11.09%	-54.06%	14.46%	-13.31%	-	-
Horiz. %	52.87%	58.11%	50.63%	45.58%	99.22%	86.69%	100.00%	-
DY	1.69	1.48	1.66	1.71	8.02	1.49	10.76	-26.53%
YoY %	14.19%	-10.84%	-2.92%	-78.68%	438.26%	-86.15%	-	-
Horiz. %	15.71%	13.75%	15.43%	15.89%	74.54%	13.85%	100.00%	-
P/NAPS	1.06	1.10	1.03	1.41	1.56	1.31	0.86	3.54%
YoY %	-3.64%	6.80%	-26.95%	-9.62%	19.08%	52.33%	-	-
Horiz. %	123.26%	127.91%	119.77%	163.95%	181.40%	152.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	27/11/08	-
Price	15.50	14.60	12.00	16.10	18.80	15.70	8.55	-
P/RPS	5.01	5.42	4.77	7.40	10.31	8.68	2.95	9.22%
YoY %	-7.56%	13.63%	-35.54%	-28.23%	18.78%	194.24%	-	-
Horiz. %	169.83%	183.73%	161.69%	250.85%	349.49%	294.24%	100.00%	-
P/EPS	20.06	17.17	19.08	20.64	10.70	11.43	9.72	12.82%
YoY %	16.83%	-10.01%	-7.56%	92.90%	-6.39%	17.59%	-	-
Horiz. %	206.38%	176.65%	196.30%	212.35%	110.08%	117.59%	100.00%	-
EY	4.99	5.82	5.24	4.85	9.34	8.75	10.29	-11.35%
YoY %	-14.26%	11.07%	8.04%	-48.07%	6.74%	-14.97%	-	-
Horiz. %	48.49%	56.56%	50.92%	47.13%	90.77%	85.03%	100.00%	-
DY	1.55	1.44	1.67	1.77	7.34	1.46	10.76	-27.58%
YoY %	7.64%	-13.77%	-5.65%	-75.89%	402.74%	-86.43%	-	-
Horiz. %	14.41%	13.38%	15.52%	16.45%	68.22%	13.57%	100.00%	-
P/NAPS	1.16	1.13	1.02	1.37	1.70	1.34	0.86	5.11%
YoY %	2.65%	10.78%	-25.55%	-19.41%	26.87%	55.81%	-	-
Horiz. %	134.88%	131.40%	118.60%	159.30%	197.67%	155.81%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:55:00

EMA 5

5 Mins

BUY

2024-04-24 16:40:00

EMA 5

10 Mins

SELL

2024-04-24 16:35:00

ADX

5 Mins

SELL

2024-04-24 16:20:00

EMA 5

10 Mins

BUY

2024-04-24 16:15:00

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

379

PTRANS

PERAK TRANSIT BERHAD

371

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

293

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

201

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

187

GENTING

GENTING BHD

184

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

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