[PPB] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 23.37%
YoY- -81.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,710,539 2,274,036 2,053,769 3,224,536 2,989,442 2,590,526 10,687,950 -20.43%
PBT 1,056,580 1,131,486 1,455,390 1,370,291 563,936 392,040 608,501 9.62%
Tax -44,072 777,740 173,649 -76,868 6,485,367 302,210 -162,016 -19.49%
NP 1,012,508 1,909,226 1,629,039 1,293,423 7,049,303 694,250 446,485 14.61%
-
NP to SH 980,372 1,884,949 1,615,964 1,286,508 7,019,756 560,665 394,579 16.37%
-
Tax Rate 4.17% -68.74% -11.93% 5.61% -1,150.02% -77.09% 26.63% -
Total Cost 1,698,031 364,810 424,730 1,931,113 -4,059,861 1,896,276 10,241,465 -25.87%
-
Net Worth 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 18.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 277,964 1,043,295 865,475 1,007,694 355,469 237,113 237,054 2.68%
Div Payout % 28.35% 55.35% 53.56% 78.33% 5.06% 42.29% 60.08% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 5,012,689 18.74%
NOSH 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 1,185,032 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 37.35% 83.96% 79.32% 40.11% 235.81% 26.80% 4.18% -
ROE 6.97% 14.20% 11.47% 10.51% 65.83% 12.06% 7.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 228.64 191.85 173.23 271.97 252.32 218.52 901.91 -20.43%
EPS 82.70 159.02 136.30 108.51 592.50 47.29 33.30 16.36%
DPS 23.45 88.00 73.00 85.00 30.00 20.00 20.00 2.68%
NAPS 11.86 11.20 11.88 10.32 9.00 3.92 4.23 18.73%
Adjusted Per Share Value based on latest NOSH - 1,185,642
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 190.53 159.85 144.37 226.67 210.14 182.10 751.30 -20.43%
EPS 68.91 132.50 113.59 90.43 493.45 39.41 27.74 16.36%
DPS 19.54 73.34 60.84 70.83 24.99 16.67 16.66 2.69%
NAPS 9.8833 9.3321 9.9007 8.601 7.4954 3.2667 3.5236 18.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 17.16 17.26 15.96 9.30 11.00 5.45 4.16 -
P/RPS 7.51 9.00 9.21 3.42 4.36 2.49 0.46 59.24%
P/EPS 20.75 10.85 11.71 8.57 1.86 11.52 12.49 8.82%
EY 4.82 9.21 8.54 11.67 53.86 8.68 8.00 -8.09%
DY 1.37 5.10 4.57 9.14 2.73 3.67 4.81 -18.87%
P/NAPS 1.45 1.54 1.34 0.90 1.22 1.39 0.98 6.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 28/02/06 -
Price 17.20 16.50 16.16 9.70 10.80 6.00 4.12 -
P/RPS 7.52 8.60 9.33 3.57 4.28 2.75 0.46 59.27%
P/EPS 20.80 10.38 11.86 8.94 1.82 12.69 12.37 9.04%
EY 4.81 9.64 8.43 11.19 54.86 7.88 8.08 -8.27%
DY 1.36 5.33 4.52 8.76 2.78 3.33 4.86 -19.11%
P/NAPS 1.45 1.47 1.36 0.94 1.20 1.53 0.97 6.92%

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
Post a Comment