[PPB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -24.21%

YoY- 1143.7%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,506,248	3,301,448	3,235,552	2,989,442	2,904,742	2,836,264	2,755,072	17.38%
YoY %	6.20%	2.04%	8.23%	2.92%	2.41%	2.95%	-	-
Horiz. %	127.27%	119.83%	117.44%	108.51%	105.43%	102.95%	100.00%	-
PBT	1,378,816	1,550,226	1,667,876	563,936	589,250	407,616	390,860	131.20%
YoY %	-11.06%	-7.05%	195.76%	-4.30%	44.56%	4.29%	-	-
Horiz. %	352.76%	396.62%	426.72%	144.28%	150.76%	104.29%	100.00%	-
Tax	-136,062	-109,026	-130,584	6,438,576	8,667,025	13,034,718	398,496	-
YoY %	-24.80%	16.51%	-102.03%	-25.71%	-33.51%	3,170.98%	-	-
Horiz. %	-34.14%	-27.36%	-32.77%	1,615.72%	2,174.93%	3,270.98%	100.00%	-
NP	1,242,753	1,441,200	1,537,292	7,002,512	9,256,276	13,442,334	789,356	35.22%
YoY %	-13.77%	-6.25%	-78.05%	-24.35%	-31.14%	1,602.95%	-	-
Horiz. %	157.44%	182.58%	194.75%	887.12%	1,172.64%	1,702.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,230,970	1,432,442	1,532,392	6,972,965	9,200,273	13,363,386	673,732	49.28%
YoY %	-14.06%	-6.52%	-78.02%	-24.21%	-31.15%	1,883.49%	-	-
Horiz. %	182.71%	212.61%	227.45%	1,034.98%	1,365.57%	1,983.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.87%	7.03%	7.83%	-1,141.72%	-1,470.86%	-3,197.79%	-101.95%	-
YoY %	40.40%	-10.22%	100.69%	22.38%	54.00%	-3,036.63%	-	-
Horiz. %	-9.68%	-6.90%	-7.68%	1,119.88%	1,442.73%	3,136.63%	100.00%	-
Total Cost	2,263,494	1,860,248	1,698,260	-4,013,070	-6,351,533	-10,606,070	1,965,716	9.83%
YoY %	21.68%	9.54%	142.32%	36.82%	40.11%	-639.55%	-	-
Horiz. %	115.15%	94.63%	86.39%	-204.15%	-323.12%	-539.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.22%	242.61%	237.47%	234.77%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	1,059,001	1,588,441	-	355,647	79,033	118,549	-	-
YoY %	-33.33%	0.00%	-	350.00%	-33.33%	0.00%	-	-
Horiz. %	893.30%	1,339.90%	-	300.00%	66.67%	100.00%	-	-
Div Payout %	86.03%	110.89%	-	5.10%	0.86%	0.89%	-	-
YoY %	-22.42%	0.00%	-	493.02%	-3.37%	0.00%	-	-
Horiz. %	9,666.29%	12,459.55%	-	573.03%	96.63%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.22%	242.61%	237.47%	234.77%	231.81%	100.00%	-
NOSH	1,185,449	1,185,403	1,185,327	1,185,492	1,185,500	1,185,496	1,185,313	0.00%
YoY %	0.00%	0.01%	-0.01%	-0.00%	0.00%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.02%	100.02%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	35.44%	43.65%	47.51%	234.24%	318.66%	473.95%	28.65%	-
YoY %	-18.81%	-8.12%	-79.72%	-26.49%	-32.77%	1,554.28%	-	-
Horiz. %	123.70%	152.36%	165.83%	817.59%	1,112.25%	1,654.28%	100.00%	-
ROE	10.44%	12.60%	13.12%	61.02%	81.43%	119.79%	14.00%	-
YoY %	-17.14%	-3.96%	-78.50%	-25.06%	-32.02%	755.64%	-	-
Horiz. %	74.57%	90.00%	93.71%	435.86%	581.64%	855.64%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	295.77	278.51	272.97	252.17	245.02	239.25	232.43	17.37%
YoY %	6.20%	2.03%	8.25%	2.92%	2.41%	2.93%	-	-
Horiz. %	127.25%	119.83%	117.44%	108.49%	105.42%	102.93%	100.00%	-
EPS	103.84	120.84	129.28	588.19	776.07	1,127.24	56.84	49.27%
YoY %	-14.07%	-6.53%	-78.02%	-24.21%	-31.15%	1,883.18%	-	-
Horiz. %	182.69%	212.60%	227.45%	1,034.82%	1,365.36%	1,983.18%	100.00%	-
DPS	89.33	134.00	0.00	30.00	6.67	10.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	349.78%	-33.30%	0.00%	-	-
Horiz. %	893.30%	1,340.00%	0.00%	300.00%	66.70%	100.00%	-	-
NAPS	9.95	9.59	9.85	9.64	9.53	9.41	4.06	81.47%
YoY %	3.75%	-2.64%	2.18%	1.15%	1.28%	131.77%	-	-
Horiz. %	245.07%	236.21%	242.61%	237.44%	234.73%	231.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,184,776
RPS	246.48	232.08	227.45	210.15	204.19	199.38	193.67	17.38%
YoY %	6.20%	2.04%	8.23%	2.92%	2.41%	2.95%	-	-
Horiz. %	127.27%	119.83%	117.44%	108.51%	105.43%	102.95%	100.00%	-
EPS	86.53	100.69	107.72	490.17	646.74	939.39	47.36	49.28%
YoY %	-14.06%	-6.53%	-78.02%	-24.21%	-31.15%	1,883.51%	-	-
Horiz. %	182.71%	212.61%	227.45%	1,034.99%	1,365.58%	1,983.51%	100.00%	-
DPS	74.44	111.66	0.00	25.00	5.56	8.33	0.00	-
YoY %	-33.33%	0.00%	0.00%	349.64%	-33.25%	0.00%	-	-
Horiz. %	893.64%	1,340.46%	0.00%	300.12%	66.75%	100.00%	-	-
NAPS	8.2916	7.9913	8.2074	8.0335	7.9419	7.8419	3.3829	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.23%	242.61%	237.47%	234.77%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	8.55	10.80	10.20	11.00	9.20	7.60	6.40	-
P/RPS	2.89	3.88	3.74	4.36	3.75	3.18	2.75	3.35%
YoY %	-25.52%	3.74%	-14.22%	16.27%	17.92%	15.64%	-	-
Horiz. %	105.09%	141.09%	136.00%	158.55%	136.36%	115.64%	100.00%	-
P/EPS	8.23	8.94	7.89	1.87	1.19	0.67	11.26	-18.81%
YoY %	-7.94%	13.31%	321.93%	57.14%	77.61%	-94.05%	-	-
Horiz. %	73.09%	79.40%	70.07%	16.61%	10.57%	5.95%	100.00%	-
EY	12.15	11.19	12.67	53.47	84.36	148.32	8.88	23.17%
YoY %	8.58%	-11.68%	-76.30%	-36.62%	-43.12%	1,570.27%	-	-
Horiz. %	136.82%	126.01%	142.68%	602.14%	950.00%	1,670.27%	100.00%	-
DY	10.45	12.41	0.00	2.73	0.72	1.32	0.00	-
YoY %	-15.79%	0.00%	0.00%	279.17%	-45.45%	0.00%	-	-
Horiz. %	791.67%	940.15%	0.00%	206.82%	54.55%	100.00%	-	-
P/NAPS	0.86	1.13	1.04	1.14	0.97	0.81	1.58	-33.26%
YoY %	-23.89%	8.65%	-8.77%	17.53%	19.75%	-48.73%	-	-
Horiz. %	54.43%	71.52%	65.82%	72.15%	61.39%	51.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	26/08/08	29/05/08	29/02/08	29/11/07	24/08/07	30/05/07	-
Price	8.55	8.80	11.00	10.80	10.30	6.85	7.15	-
P/RPS	2.89	3.16	4.03	4.28	4.20	2.86	3.08	-4.14%
YoY %	-8.54%	-21.59%	-5.84%	1.90%	46.85%	-7.14%	-	-
Horiz. %	93.83%	102.60%	130.84%	138.96%	136.36%	92.86%	100.00%	-
P/EPS	8.23	7.28	8.51	1.84	1.33	0.61	12.58	-24.58%
YoY %	13.05%	-14.45%	362.50%	38.35%	118.03%	-95.15%	-	-
Horiz. %	65.42%	57.87%	67.65%	14.63%	10.57%	4.85%	100.00%	-
EY	12.15	13.73	11.75	54.46	75.35	164.56	7.95	32.57%
YoY %	-11.51%	16.85%	-78.42%	-27.72%	-54.21%	1,969.94%	-	-
Horiz. %	152.83%	172.70%	147.80%	685.03%	947.80%	2,069.94%	100.00%	-
DY	10.45	15.23	0.00	2.78	0.65	1.46	0.00	-
YoY %	-31.39%	0.00%	0.00%	327.69%	-55.48%	0.00%	-	-
Horiz. %	715.75%	1,043.15%	0.00%	190.41%	44.52%	100.00%	-	-
P/NAPS	0.86	0.92	1.12	1.12	1.08	0.73	1.76	-37.88%
YoY %	-6.52%	-17.86%	0.00%	3.70%	47.95%	-58.52%	-	-
Horiz. %	48.86%	52.27%	63.64%	63.64%	61.36%	41.48%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos