[PPB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.93%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,169,450 2,014,532 2,053,769 2,066,838 2,077,906 1,980,912 2,488,566 -8.76%
PBT 1,256,982 1,210,352 1,455,390 1,510,629 1,252,162 1,057,648 1,220,339 1.99%
Tax 1,637,032 3,301,300 173,649 190,004 100,926 28,076 73,085 699.14%
NP 2,894,014 4,511,652 1,629,039 1,700,633 1,353,088 1,085,724 1,293,424 71.32%
-
NP to SH 2,886,200 4,501,416 1,615,964 1,685,918 1,338,734 1,087,340 1,286,509 71.62%
-
Tax Rate -130.24% -272.76% -11.93% -12.58% -8.06% -2.65% -5.99% -
Total Cost -724,564 -2,497,120 424,730 366,205 724,818 895,188 1,195,142 -
-
Net Worth 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 10.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,659,689 - 865,419 79,032 118,555 - 1,007,678 39.59%
Div Payout % 57.50% - 53.55% 4.69% 8.86% - 78.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 14,142,925 14,142,498 14,083,818 13,929,456 13,456,103 13,597,677 12,234,401 10.17%
NOSH 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 1,185,504 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 133.40% 223.96% 79.32% 82.28% 65.12% 54.81% 51.97% -
ROE 20.41% 31.83% 11.47% 12.10% 9.95% 8.00% 10.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 183.00 169.94 173.24 174.35 175.27 167.10 209.92 -8.76%
EPS 243.46 379.72 136.31 142.21 112.92 91.72 108.52 71.62%
DPS 140.00 0.00 73.00 6.67 10.00 0.00 85.00 39.59%
NAPS 11.93 11.93 11.88 11.75 11.35 11.47 10.32 10.17%
Adjusted Per Share Value based on latest NOSH - 1,185,402
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.50 141.61 144.37 145.29 146.06 139.25 174.93 -8.76%
EPS 202.88 316.42 113.59 118.51 94.10 76.43 90.43 71.63%
DPS 116.67 0.00 60.83 5.56 8.33 0.00 70.83 39.60%
NAPS 9.9416 9.9413 9.9001 9.7916 9.4588 9.5583 8.60 10.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.98 18.00 15.96 15.40 11.60 9.80 9.30 -
P/RPS 8.73 10.59 9.21 8.83 6.62 5.86 4.43 57.37%
P/EPS 6.56 4.74 11.71 10.83 10.27 10.68 8.57 -16.36%
EY 15.24 21.10 8.54 9.23 9.73 9.36 11.67 19.53%
DY 8.76 0.00 4.57 0.43 0.86 0.00 9.14 -2.79%
P/NAPS 1.34 1.51 1.34 1.31 1.02 0.85 0.90 30.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 27/02/09 -
Price 16.90 16.20 16.16 15.70 15.30 11.00 9.70 -
P/RPS 9.23 9.53 9.33 9.01 8.73 6.58 4.62 58.82%
P/EPS 6.94 4.27 11.86 11.04 13.55 11.99 8.94 -15.57%
EY 14.41 23.44 8.44 9.06 7.38 8.34 11.19 18.41%
DY 8.28 0.00 4.52 0.42 0.65 0.00 8.76 -3.69%
P/NAPS 1.42 1.36 1.36 1.34 1.35 0.96 0.94 31.75%

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