[PPB] QoQ Cumulative 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- 146.24%

YoY- -6.54%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	503,633	2,053,769	1,550,129	1,038,953	495,228	2,488,566	2,629,686	-66.80%
YoY %	-75.48%	32.49%	49.20%	109.79%	-80.10%	-5.37%	-	-
Horiz. %	19.15%	78.10%	58.95%	39.51%	18.83%	94.63%	100.00%	-
PBT	302,588	1,455,390	1,132,972	626,081	264,412	1,220,339	1,034,112	-55.95%
YoY %	-79.21%	28.46%	80.96%	136.78%	-78.33%	18.01%	-	-
Horiz. %	29.26%	140.74%	109.56%	60.54%	25.57%	118.01%	100.00%	-
Tax	825,325	173,649	142,503	50,463	7,019	73,085	-102,047	-
YoY %	375.28%	21.86%	182.39%	618.95%	-90.40%	171.62%	-	-
Horiz. %	-808.77%	-170.17%	-139.64%	-49.45%	-6.88%	-71.62%	100.00%	-
NP	1,127,913	1,629,039	1,275,475	676,544	271,431	1,293,424	932,065	13.57%
YoY %	-30.76%	27.72%	88.53%	149.25%	-79.01%	38.77%	-	-
Horiz. %	121.01%	174.78%	136.84%	72.59%	29.12%	138.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,125,354	1,615,964	1,264,439	669,367	271,835	1,286,509	923,228	14.12%
YoY %	-30.36%	27.80%	88.90%	146.24%	-78.87%	39.35%	-	-
Horiz. %	121.89%	175.03%	136.96%	72.50%	29.44%	139.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-272.76%	-11.93%	-12.58%	-8.06%	-2.65%	-5.99%	9.87%	-
YoY %	-2,186.34%	5.17%	-56.08%	-204.15%	55.76%	-160.69%	-	-
Horiz. %	-2,763.53%	-120.87%	-127.46%	-81.66%	-26.85%	-60.69%	100.00%	-
Total Cost	-624,280	424,730	274,654	362,409	223,797	1,195,142	1,697,621	-
YoY %	-246.98%	54.64%	-24.21%	61.94%	-81.27%	-29.60%	-	-
Horiz. %	-36.77%	25.02%	16.18%	21.35%	13.18%	70.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,142,498	14,083,818	13,929,455	13,456,103	13,597,677	12,234,401	11,795,221	12.87%
YoY %	0.42%	1.11%	3.52%	-1.04%	11.14%	3.72%	-	-
Horiz. %	119.90%	119.40%	118.09%	114.08%	115.28%	103.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	865,419	59,274	59,277	-	1,007,678	794,251	-
YoY %	-	1,360.03%	-0.01%	0.00%	-	26.87%	-	-
Horiz. %	-	108.96%	7.46%	7.46%	-	126.87%	100.00%	-
Div Payout %	-	53.55%	4.69%	8.86%	-	78.33%	86.03%	-
YoY %	-	1,041.79%	-47.07%	0.00%	-	-8.95%	-	-
Horiz. %	-	62.25%	5.45%	10.30%	-	91.05%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	14,142,498	14,083,818	13,929,455	13,456,103	13,597,677	12,234,401	11,795,221	12.87%
YoY %	0.42%	1.11%	3.52%	-1.04%	11.14%	3.72%	-	-
Horiz. %	119.90%	119.40%	118.09%	114.08%	115.28%	103.72%	100.00%	-
NOSH	1,185,456	1,185,506	1,185,485	1,185,559	1,185,499	1,185,504	1,185,449	0.00%
YoY %	-0.00%	0.00%	-0.01%	0.01%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	223.96%	79.32%	82.28%	65.12%	54.81%	51.97%	35.44%	-
YoY %	182.35%	-3.60%	26.35%	18.81%	5.46%	46.64%	-	-
Horiz. %	631.94%	223.81%	232.17%	183.75%	154.66%	146.64%	100.00%	-
ROE	7.96%	11.47%	9.08%	4.97%	2.00%	10.52%	7.83%	-
YoY %	-30.60%	26.32%	82.70%	148.50%	-80.99%	34.36%	-	-
Horiz. %	101.66%	146.49%	115.96%	63.47%	25.54%	134.36%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	42.48	173.24	130.76	87.63	41.77	209.92	221.83	-66.81%
YoY %	-75.48%	32.49%	49.22%	109.79%	-80.10%	-5.37%	-	-
Horiz. %	19.15%	78.10%	58.95%	39.50%	18.83%	94.63%	100.00%	-
EPS	94.93	136.31	106.66	56.46	22.93	108.52	77.88	14.12%
YoY %	-30.36%	27.80%	88.91%	146.23%	-78.87%	39.34%	-	-
Horiz. %	121.89%	175.03%	136.95%	72.50%	29.44%	139.34%	100.00%	-
DPS	0.00	73.00	5.00	5.00	0.00	85.00	67.00	-
YoY %	0.00%	1,360.00%	0.00%	0.00%	0.00%	26.87%	-	-
Horiz. %	0.00%	108.96%	7.46%	7.46%	0.00%	126.87%	100.00%	-
NAPS	11.93	11.88	11.75	11.35	11.47	10.32	9.95	12.87%
YoY %	0.42%	1.11%	3.52%	-1.05%	11.14%	3.72%	-	-
Horiz. %	119.90%	119.40%	118.09%	114.07%	115.28%	103.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,600
RPS	35.40	144.37	108.97	73.03	34.81	174.94	184.86	-66.81%
YoY %	-75.48%	32.49%	49.21%	109.80%	-80.10%	-5.37%	-	-
Horiz. %	19.15%	78.10%	58.95%	39.51%	18.83%	94.63%	100.00%	-
EPS	79.11	113.60	88.88	47.05	19.11	90.44	64.90	14.12%
YoY %	-30.36%	27.81%	88.91%	146.21%	-78.87%	39.35%	-	-
Horiz. %	121.90%	175.04%	136.95%	72.50%	29.45%	139.35%	100.00%	-
DPS	0.00	60.84	4.17	4.17	0.00	70.84	55.83	-
YoY %	0.00%	1,358.99%	0.00%	0.00%	0.00%	26.89%	-	-
Horiz. %	0.00%	108.97%	7.47%	7.47%	0.00%	126.89%	100.00%	-
NAPS	9.9416	9.9004	9.7918	9.4591	9.5586	8.6003	8.2916	12.87%
YoY %	0.42%	1.11%	3.52%	-1.04%	11.14%	3.72%	-	-
Horiz. %	119.90%	119.40%	118.09%	114.08%	115.28%	103.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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	42.37	9.21	11.78	13.24	23.46	4.43	3.85	395.48%
YoY %	360.04%	-21.82%	-11.03%	-43.56%	429.57%	15.06%	-	-
Horiz. %	1,100.52%	239.22%	305.97%	343.90%	609.35%	115.06%	100.00%	-
P/EPS	18.96	11.71	14.44	20.55	42.74	8.57	10.98	43.97%
YoY %	61.91%	-18.91%	-29.73%	-51.92%	398.72%	-21.95%	-	-
Horiz. %	172.68%	106.65%	131.51%	187.16%	389.25%	78.05%	100.00%	-
EY	5.27	8.54	6.93	4.87	2.34	11.67	9.11	-30.59%
YoY %	-38.29%	23.23%	42.30%	108.12%	-79.95%	28.10%	-	-
Horiz. %	57.85%	93.74%	76.07%	53.46%	25.69%	128.10%	100.00%	-
DY	0.00	4.57	0.32	0.43	0.00	9.14	7.84	-
YoY %	0.00%	1,328.12%	-25.58%	0.00%	0.00%	16.58%	-	-
Horiz. %	0.00%	58.29%	4.08%	5.48%	0.00%	116.58%	100.00%	-
P/NAPS	1.51	1.34	1.31	1.02	0.85	0.90	0.86	45.59%
YoY %	12.69%	2.29%	28.43%	20.00%	-5.56%	4.65%	-	-
Horiz. %	175.58%	155.81%	152.33%	118.60%	98.84%	104.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
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	38.13	9.33	12.01	17.46	26.33	4.62	3.85	361.82%
YoY %	308.68%	-22.31%	-31.21%	-33.69%	469.91%	20.00%	-	-
Horiz. %	990.39%	242.34%	311.95%	453.51%	683.90%	120.00%	100.00%	-
P/EPS	17.07	11.86	14.72	27.10	47.97	8.94	10.98	34.23%
YoY %	43.93%	-19.43%	-45.68%	-43.51%	436.58%	-18.58%	-	-
Horiz. %	155.46%	108.01%	134.06%	246.81%	436.89%	81.42%	100.00%	-
EY	5.86	8.44	6.79	3.69	2.08	11.19	9.11	-25.50%
YoY %	-30.57%	24.30%	84.01%	77.40%	-81.41%	22.83%	-	-
Horiz. %	64.32%	92.65%	74.53%	40.50%	22.83%	122.83%	100.00%	-
DY	0.00	4.52	0.32	0.33	0.00	8.76	7.84	-
YoY %	0.00%	1,312.50%	-3.03%	0.00%	0.00%	11.73%	-	-
Horiz. %	0.00%	57.65%	4.08%	4.21%	0.00%	111.73%	100.00%	-
P/NAPS	1.36	1.36	1.34	1.35	0.96	0.94	0.86	35.77%
YoY %	0.00%	1.49%	-0.74%	40.63%	2.13%	9.30%	-	-
Horiz. %	158.14%	158.14%	155.81%	156.98%	111.63%	109.30%	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