[PPB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.12%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,014,532 2,053,769 2,066,838 2,077,906 1,980,912 2,488,566 3,506,248 -30.91%
PBT 1,210,352 1,455,390 1,510,629 1,252,162 1,057,648 1,220,339 1,378,816 -8.32%
Tax 3,301,300 173,649 190,004 100,926 28,076 73,085 -136,062 -
NP 4,511,652 1,629,039 1,700,633 1,353,088 1,085,724 1,293,424 1,242,753 136.39%
-
NP to SH 4,501,416 1,615,964 1,685,918 1,338,734 1,087,340 1,286,509 1,230,970 137.54%
-
Tax Rate -272.76% -11.93% -12.58% -8.06% -2.65% -5.99% 9.87% -
Total Cost -2,497,120 424,730 366,205 724,818 895,188 1,195,142 2,263,494 -
-
Net Worth 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 11,795,221 12.87%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 865,419 79,032 118,555 - 1,007,678 1,059,001 -
Div Payout % - 53.55% 4.69% 8.86% - 78.33% 86.03% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 11,795,221 12.87%
NOSH 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 1,185,449 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 223.96% 79.32% 82.28% 65.12% 54.81% 51.97% 35.44% -
ROE 31.83% 11.47% 12.10% 9.95% 8.00% 10.52% 10.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 169.94 173.24 174.35 175.27 167.10 209.92 295.77 -30.91%
EPS 379.72 136.31 142.21 112.92 91.72 108.52 103.84 137.54%
DPS 0.00 73.00 6.67 10.00 0.00 85.00 89.33 -
NAPS 11.93 11.88 11.75 11.35 11.47 10.32 9.95 12.87%
Adjusted Per Share Value based on latest NOSH - 1,185,600
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 141.61 144.37 145.29 146.07 139.25 174.94 246.48 -30.91%
EPS 316.43 113.60 118.51 94.11 76.44 90.44 86.53 137.54%
DPS 0.00 60.84 5.56 8.33 0.00 70.84 74.44 -
NAPS 9.9416 9.9004 9.7918 9.4591 9.5586 8.6003 8.2916 12.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 18.00 15.96 15.40 11.60 9.80 9.30 8.55 -
P/RPS 10.59 9.21 8.83 6.62 5.86 4.43 2.89 137.87%
P/EPS 4.74 11.71 10.83 10.27 10.68 8.57 8.23 -30.79%
EY 21.10 8.54 9.23 9.73 9.36 11.67 12.15 44.52%
DY 0.00 4.57 0.43 0.86 0.00 9.14 10.45 -
P/NAPS 1.51 1.34 1.31 1.02 0.85 0.90 0.86 45.59%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 -
Price 16.20 16.16 15.70 15.30 11.00 9.70 8.55 -
P/RPS 9.53 9.33 9.01 8.73 6.58 4.62 2.89 121.70%
P/EPS 4.27 11.86 11.04 13.55 11.99 8.94 8.23 -35.45%
EY 23.44 8.44 9.06 7.38 8.34 11.19 12.15 55.03%
DY 0.00 4.52 0.42 0.65 0.00 8.76 10.45 -
P/NAPS 1.36 1.36 1.34 1.35 0.96 0.94 0.86 35.77%

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