[PPB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

02-Mar-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -4.15%

YoY- 25.61%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	2,212,341	2,169,450	2,014,532	2,053,769	2,066,838	2,077,906	1,980,912	7.63%
YoY %	1.98%	7.69%	-1.91%	-0.63%	-0.53%	4.90%	-	-
Horiz. %	111.68%	109.52%	101.70%	103.68%	104.34%	104.90%	100.00%	-
PBT	1,260,769	1,256,982	1,210,352	1,455,390	1,510,629	1,252,162	1,057,648	12.41%
YoY %	0.30%	3.85%	-16.84%	-3.66%	20.64%	18.39%	-	-
Horiz. %	119.20%	118.85%	114.44%	137.61%	142.83%	118.39%	100.00%	-
Tax	1,059,594	1,637,032	3,301,300	173,649	190,004	100,926	28,076	1022.64%
YoY %	-35.27%	-50.41%	1,801.13%	-8.61%	88.26%	259.47%	-	-
Horiz. %	3,774.02%	5,830.72%	11,758.44%	618.50%	676.75%	359.47%	100.00%	-
NP	2,320,364	2,894,014	4,511,652	1,629,039	1,700,633	1,353,088	1,085,724	65.84%
YoY %	-19.82%	-35.85%	176.95%	-4.21%	25.69%	24.63%	-	-
Horiz. %	213.72%	266.55%	415.54%	150.04%	156.64%	124.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,308,121	2,886,200	4,501,416	1,615,964	1,685,918	1,338,734	1,087,340	65.09%
YoY %	-20.03%	-35.88%	178.56%	-4.15%	25.93%	23.12%	-	-
Horiz. %	212.27%	265.44%	413.98%	148.62%	155.05%	123.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-84.04%	-130.24%	-272.76%	-11.93%	-12.58%	-8.06%	-2.65%	-
YoY %	35.47%	52.25%	-2,186.34%	5.17%	-56.08%	-204.15%	-	-
Horiz. %	3,171.32%	4,914.72%	10,292.83%	450.19%	474.72%	304.15%	100.00%	-
Total Cost	-108,022	-724,564	-2,497,120	424,730	366,205	724,818	895,188	-
YoY %	85.09%	70.98%	-687.93%	15.98%	-49.48%	-19.03%	-	-
Horiz. %	-12.07%	-80.94%	-278.95%	47.45%	40.91%	80.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,076,244	14,142,925	14,142,498	14,083,818	13,929,456	13,456,103	13,597,677	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.04%	-	-
Horiz. %	96.17%	104.01%	104.01%	103.58%	102.44%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,106,481	1,659,689	-	865,419	79,032	118,555	-	-
YoY %	-33.33%	0.00%	-	995.02%	-33.34%	0.00%	-	-
Horiz. %	933.31%	1,399.93%	-	729.97%	66.66%	100.00%	-	-
Div Payout %	47.94%	57.50%	-	53.55%	4.69%	8.86%	-	-
YoY %	-16.63%	0.00%	-	1,041.79%	-47.07%	0.00%	-	-
Horiz. %	541.08%	648.98%	-	604.40%	52.93%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	13,076,244	14,142,925	14,142,498	14,083,818	13,929,456	13,456,103	13,597,677	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.04%	-	-
Horiz. %	96.17%	104.01%	104.01%	103.58%	102.44%	98.96%	100.00%	-
NOSH	1,185,516	1,185,492	1,185,456	1,185,506	1,185,485	1,185,559	1,185,499	0.00%
YoY %	0.00%	0.00%	-0.00%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	104.88%	133.40%	223.96%	79.32%	82.28%	65.12%	54.81%	-
YoY %	-21.38%	-40.44%	182.35%	-3.60%	26.35%	18.81%	-	-
Horiz. %	191.35%	243.39%	408.61%	144.72%	150.12%	118.81%	100.00%	-
ROE	17.65%	20.41%	31.83%	11.47%	12.10%	9.95%	8.00%	-
YoY %	-13.52%	-35.88%	177.51%	-5.21%	21.61%	24.37%	-	-
Horiz. %	220.62%	255.12%	397.88%	143.38%	151.25%	124.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	186.61	183.00	169.94	173.24	174.35	175.27	167.10	7.63%
YoY %	1.97%	7.69%	-1.90%	-0.64%	-0.52%	4.89%	-	-
Horiz. %	111.68%	109.52%	101.70%	103.67%	104.34%	104.89%	100.00%	-
EPS	194.69	243.46	379.72	136.31	142.21	112.92	91.72	65.09%
YoY %	-20.03%	-35.88%	178.57%	-4.15%	25.94%	23.11%	-	-
Horiz. %	212.27%	265.44%	414.00%	148.62%	155.05%	123.11%	100.00%	-
DPS	93.33	140.00	0.00	73.00	6.67	10.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	994.45%	-33.30%	0.00%	-	-
Horiz. %	933.30%	1,400.00%	0.00%	730.00%	66.70%	100.00%	-	-
NAPS	11.03	11.93	11.93	11.88	11.75	11.35	11.47	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.05%	-	-
Horiz. %	96.16%	104.01%	104.01%	103.57%	102.44%	98.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,581
RPS	155.52	152.50	141.61	144.37	145.29	146.07	139.25	7.63%
YoY %	1.98%	7.69%	-1.91%	-0.63%	-0.53%	4.90%	-	-
Horiz. %	111.68%	109.52%	101.69%	103.68%	104.34%	104.90%	100.00%	-
EPS	162.25	202.89	316.43	113.60	118.51	94.11	76.44	65.08%
YoY %	-20.03%	-35.88%	178.55%	-4.14%	25.93%	23.12%	-	-
Horiz. %	212.26%	265.42%	413.96%	148.61%	155.04%	123.12%	100.00%	-
DPS	77.78	116.67	0.00	60.84	5.56	8.33	0.00	-
YoY %	-33.33%	0.00%	0.00%	994.24%	-33.25%	0.00%	-	-
Horiz. %	933.73%	1,400.60%	0.00%	730.37%	66.75%	100.00%	-	-
NAPS	9.1921	9.9419	9.9416	9.9004	9.7918	9.4591	9.5586	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.04%	-	-
Horiz. %	96.17%	104.01%	104.01%	103.58%	102.44%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	17.20	15.98	18.00	15.96	15.40	11.60	9.80	-
P/RPS	9.22	8.73	10.59	9.21	8.83	6.62	5.86	35.23%
YoY %	5.61%	-17.56%	14.98%	4.30%	33.38%	12.97%	-	-
Horiz. %	157.34%	148.98%	180.72%	157.17%	150.68%	112.97%	100.00%	-
P/EPS	8.83	6.56	4.74	11.71	10.83	10.27	10.68	-11.89%
YoY %	34.60%	38.40%	-59.52%	8.13%	5.45%	-3.84%	-	-
Horiz. %	82.68%	61.42%	44.38%	109.64%	101.40%	96.16%	100.00%	-
EY	11.32	15.24	21.10	8.54	9.23	9.73	9.36	13.50%
YoY %	-25.72%	-27.77%	147.07%	-7.48%	-5.14%	3.95%	-	-
Horiz. %	120.94%	162.82%	225.43%	91.24%	98.61%	103.95%	100.00%	-
DY	5.43	8.76	0.00	4.57	0.43	0.86	0.00	-
YoY %	-38.01%	0.00%	0.00%	962.79%	-50.00%	0.00%	-	-
Horiz. %	631.40%	1,018.60%	0.00%	531.40%	50.00%	100.00%	-	-
P/NAPS	1.56	1.34	1.51	1.34	1.31	1.02	0.85	49.84%
YoY %	16.42%	-11.26%	12.69%	2.29%	28.43%	20.00%	-	-
Horiz. %	183.53%	157.65%	177.65%	157.65%	154.12%	120.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	25/08/10	24/05/10	02/03/10	20/11/09	21/08/09	19/05/09	-
Price	18.80	16.90	16.20	16.16	15.70	15.30	11.00	-
P/RPS	10.07	9.23	9.53	9.33	9.01	8.73	6.58	32.76%
YoY %	9.10%	-3.15%	2.14%	3.55%	3.21%	32.67%	-	-
Horiz. %	153.04%	140.27%	144.83%	141.79%	136.93%	132.67%	100.00%	-
P/EPS	9.66	6.94	4.27	11.86	11.04	13.55	11.99	-13.40%
YoY %	39.19%	62.53%	-64.00%	7.43%	-18.52%	13.01%	-	-
Horiz. %	80.57%	57.88%	35.61%	98.92%	92.08%	113.01%	100.00%	-
EY	10.36	14.41	23.44	8.44	9.06	7.38	8.34	15.54%
YoY %	-28.11%	-38.52%	177.73%	-6.84%	22.76%	-11.51%	-	-
Horiz. %	124.22%	172.78%	281.06%	101.20%	108.63%	88.49%	100.00%	-
DY	4.96	8.28	0.00	4.52	0.42	0.65	0.00	-
YoY %	-40.10%	0.00%	0.00%	976.19%	-35.38%	0.00%	-	-
Horiz. %	763.08%	1,273.85%	0.00%	695.38%	64.62%	100.00%	-	-
P/NAPS	1.70	1.42	1.36	1.36	1.34	1.35	0.96	46.31%
YoY %	19.72%	4.41%	0.00%	1.49%	-0.74%	40.63%	-	-
Horiz. %	177.08%	147.92%	141.67%	141.67%	139.58%	140.63%	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