[PPB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 20.17%

YoY- 92.23%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	2,989,442	2,904,742	2,836,264	2,755,072	2,590,526	2,559,084	2,425,030	14.92%
YoY %	2.92%	2.41%	2.95%	6.35%	1.23%	5.53%	-	-
Horiz. %	123.27%	119.78%	116.96%	113.61%	106.82%	105.53%	100.00%	-
PBT	563,936	589,250	407,616	390,860	392,040	415,337	392,056	27.34%
YoY %	-4.30%	44.56%	4.29%	-0.30%	-5.61%	5.94%	-	-
Horiz. %	143.84%	150.30%	103.97%	99.69%	100.00%	105.94%	100.00%	-
Tax	6,438,576	8,667,025	13,034,718	398,496	302,210	264,398	247,630	772.46%
YoY %	-25.71%	-33.51%	3,170.98%	31.86%	14.30%	6.77%	-	-
Horiz. %	2,600.08%	3,499.99%	5,263.79%	160.92%	122.04%	106.77%	100.00%	-
NP	7,002,512	9,256,276	13,442,334	789,356	694,250	679,736	639,686	390.86%
YoY %	-24.35%	-31.14%	1,602.95%	13.70%	2.14%	6.26%	-	-
Horiz. %	1,094.68%	1,447.00%	2,101.40%	123.40%	108.53%	106.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,972,965	9,200,273	13,363,386	673,732	560,665	543,332	485,916	487.66%
YoY %	-24.21%	-31.15%	1,883.49%	20.17%	3.19%	11.82%	-	-
Horiz. %	1,435.01%	1,893.39%	2,750.14%	138.65%	115.38%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,141.72%	-1,470.86%	-3,197.79%	-101.95%	-77.09%	-63.66%	-63.16%	-
YoY %	22.38%	54.00%	-3,036.63%	-32.25%	-21.10%	-0.79%	-	-
Horiz. %	1,807.66%	2,328.78%	5,063.00%	161.42%	122.06%	100.79%	100.00%	-
Total Cost	-4,013,070	-6,351,533	-10,606,070	1,965,716	1,896,276	1,879,348	1,785,344	-
YoY %	36.82%	40.11%	-639.55%	3.66%	0.90%	5.27%	-	-
Horiz. %	-224.78%	-355.76%	-594.06%	110.10%	106.21%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,428,151	11,297,818	11,155,518	4,812,371	4,647,508	4,505,371	4,372,532	89.40%
YoY %	1.15%	1.28%	131.81%	3.55%	3.15%	3.04%	-	-
Horiz. %	261.36%	258.38%	255.13%	110.06%	106.29%	103.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	355,647	79,033	118,549	-	237,117	79,041	118,573	107.56%
YoY %	350.00%	-33.33%	0.00%	-	199.99%	-33.34%	-	-
Horiz. %	299.94%	66.65%	99.98%	-	199.98%	66.66%	100.00%	-
Div Payout %	5.10%	0.86%	0.89%	-	42.29%	14.55%	24.40%	-
YoY %	493.02%	-3.37%	0.00%	-	190.65%	-40.37%	-	-
Horiz. %	20.90%	3.52%	3.65%	-	173.32%	59.63%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	11,428,151	11,297,818	11,155,518	4,812,371	4,647,508	4,505,371	4,372,532	89.40%
YoY %	1.15%	1.28%	131.81%	3.55%	3.15%	3.04%	-	-
Horiz. %	261.36%	258.38%	255.13%	110.06%	106.29%	103.04%	100.00%	-
NOSH	1,185,492	1,185,500	1,185,496	1,185,313	1,185,588	1,185,624	1,185,739	-0.01%
YoY %	-0.00%	0.00%	0.02%	-0.02%	-0.00%	-0.01%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.96%	99.99%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	234.24%	318.66%	473.95%	28.65%	26.80%	26.56%	26.38%	-
YoY %	-26.49%	-32.77%	1,554.28%	6.90%	0.90%	0.68%	-	-
Horiz. %	887.95%	1,207.96%	1,796.63%	108.61%	101.59%	100.68%	100.00%	-
ROE	61.02%	81.43%	119.79%	14.00%	12.06%	12.06%	11.11%	-
YoY %	-25.06%	-32.02%	755.64%	16.09%	0.00%	8.55%	-	-
Horiz. %	549.23%	732.94%	1,078.22%	126.01%	108.55%	108.55%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	252.17	245.02	239.25	232.43	218.50	215.84	204.52	14.94%
YoY %	2.92%	2.41%	2.93%	6.38%	1.23%	5.53%	-	-
Horiz. %	123.30%	119.80%	116.98%	113.65%	106.84%	105.53%	100.00%	-
EPS	588.19	776.07	1,127.24	56.84	47.29	45.83	40.98	487.74%
YoY %	-24.21%	-31.15%	1,883.18%	20.19%	3.19%	11.84%	-	-
Horiz. %	1,435.31%	1,893.78%	2,750.71%	138.70%	115.40%	111.84%	100.00%	-
DPS	30.00	6.67	10.00	0.00	20.00	6.67	10.00	107.59%
YoY %	349.78%	-33.30%	0.00%	0.00%	199.85%	-33.30%	-	-
Horiz. %	300.00%	66.70%	100.00%	0.00%	200.00%	66.70%	100.00%	-
NAPS	9.64	9.53	9.41	4.06	3.92	3.80	3.6876	89.43%
YoY %	1.15%	1.28%	131.77%	3.57%	3.16%	3.05%	-	-
Horiz. %	261.42%	258.43%	255.18%	110.10%	106.30%	103.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,313
RPS	210.15	204.19	199.38	193.67	182.10	179.89	170.47	14.92%
YoY %	2.92%	2.41%	2.95%	6.35%	1.23%	5.53%	-	-
Horiz. %	123.28%	119.78%	116.96%	113.61%	106.82%	105.53%	100.00%	-
EPS	490.17	646.74	939.39	47.36	39.41	38.19	34.16	487.64%
YoY %	-24.21%	-31.15%	1,883.51%	20.17%	3.19%	11.80%	-	-
Horiz. %	1,434.92%	1,893.27%	2,749.97%	138.64%	115.37%	111.80%	100.00%	-
DPS	25.00	5.56	8.33	0.00	16.67	5.56	8.34	107.48%
YoY %	349.64%	-33.25%	0.00%	0.00%	199.82%	-33.33%	-	-
Horiz. %	299.76%	66.67%	99.88%	0.00%	199.88%	66.67%	100.00%	-
NAPS	8.0335	7.9419	7.8419	3.3829	3.267	3.1671	3.0737	89.40%
YoY %	1.15%	1.28%	131.81%	3.55%	3.15%	3.04%	-	-
Horiz. %	261.36%	258.38%	255.13%	110.06%	106.29%	103.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	11.00	9.20	7.60	6.40	5.45	4.40	4.00	-
P/RPS	4.36	3.75	3.18	2.75	2.49	2.04	1.96	70.15%
YoY %	16.27%	17.92%	15.64%	10.44%	22.06%	4.08%	-	-
Horiz. %	222.45%	191.33%	162.24%	140.31%	127.04%	104.08%	100.00%	-
P/EPS	1.87	1.19	0.67	11.26	11.52	9.60	9.76	-66.66%
YoY %	57.14%	77.61%	-94.05%	-2.26%	20.00%	-1.64%	-	-
Horiz. %	19.16%	12.19%	6.86%	115.37%	118.03%	98.36%	100.00%	-
EY	53.47	84.36	148.32	8.88	8.68	10.42	10.25	199.88%
YoY %	-36.62%	-43.12%	1,570.27%	2.30%	-16.70%	1.66%	-	-
Horiz. %	521.66%	823.02%	1,447.02%	86.63%	84.68%	101.66%	100.00%	-
DY	2.73	0.72	1.32	0.00	3.67	1.52	2.50	6.02%
YoY %	279.17%	-45.45%	0.00%	0.00%	141.45%	-39.20%	-	-
Horiz. %	109.20%	28.80%	52.80%	0.00%	146.80%	60.80%	100.00%	-
P/NAPS	1.14	0.97	0.81	1.58	1.39	1.16	1.08	3.66%
YoY %	17.53%	19.75%	-48.73%	13.67%	19.83%	7.41%	-	-
Horiz. %	105.56%	89.81%	75.00%	146.30%	128.70%	107.41%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	29/11/07	24/08/07	30/05/07	27/02/07	24/11/06	24/08/06	-
Price	10.80	10.30	6.85	7.15	6.00	4.68	4.68	-
P/RPS	4.28	4.20	2.86	3.08	2.75	2.17	2.29	51.55%
YoY %	1.90%	46.85%	-7.14%	12.00%	26.73%	-5.24%	-	-
Horiz. %	186.90%	183.41%	124.89%	134.50%	120.09%	94.76%	100.00%	-
P/EPS	1.84	1.33	0.61	12.58	12.69	10.21	11.42	-70.29%
YoY %	38.35%	118.03%	-95.15%	-0.87%	24.29%	-10.60%	-	-
Horiz. %	16.11%	11.65%	5.34%	110.16%	111.12%	89.40%	100.00%	-
EY	54.46	75.35	164.56	7.95	7.88	9.79	8.76	236.97%
YoY %	-27.72%	-54.21%	1,969.94%	0.89%	-19.51%	11.76%	-	-
Horiz. %	621.69%	860.16%	1,878.54%	90.75%	89.95%	111.76%	100.00%	-
DY	2.78	0.65	1.46	0.00	3.33	1.42	2.14	19.00%
YoY %	327.69%	-55.48%	0.00%	0.00%	134.51%	-33.64%	-	-
Horiz. %	129.91%	30.37%	68.22%	0.00%	155.61%	66.36%	100.00%	-
P/NAPS	1.12	1.08	0.73	1.76	1.53	1.23	1.27	-8.01%
YoY %	3.70%	47.95%	-58.52%	15.03%	24.39%	-3.15%	-	-
Horiz. %	88.19%	85.04%	57.48%	138.58%	120.47%	96.85%	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