[PPB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 104.22%

YoY- -62.47%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	696,955	2,710,539	1,966,342	1,256,079	579,837	2,274,036	1,659,256	-43.88%
YoY %	-74.29%	37.85%	56.55%	116.63%	-74.50%	37.05%	-	-
Horiz. %	42.00%	163.36%	118.51%	75.70%	34.95%	137.05%	100.00%	-
PBT	199,654	1,056,580	830,527	578,145	283,495	1,131,486	945,577	-64.50%
YoY %	-81.10%	27.22%	43.65%	103.93%	-74.94%	19.66%	-	-
Horiz. %	21.11%	111.74%	87.83%	61.14%	29.98%	119.66%	100.00%	-
Tax	-13,467	-44,072	-30,331	-17,716	-10,432	777,740	794,696	-
YoY %	69.44%	-45.30%	-71.21%	-69.82%	-101.34%	-2.13%	-	-
Horiz. %	-1.69%	-5.55%	-3.82%	-2.23%	-1.31%	97.87%	100.00%	-
NP	186,187	1,012,508	800,196	560,429	273,063	1,909,226	1,740,273	-77.43%
YoY %	-81.61%	26.53%	42.78%	105.24%	-85.70%	9.71%	-	-
Horiz. %	10.70%	58.18%	45.98%	32.20%	15.69%	109.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,504	980,372	771,069	541,664	265,231	1,884,949	1,731,091	-77.97%
YoY %	-81.79%	27.14%	42.35%	104.22%	-85.93%	8.89%	-	-
Horiz. %	10.31%	56.63%	44.54%	31.29%	15.32%	108.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.75%	4.17%	3.65%	3.06%	3.68%	-68.74%	-84.04%	-
YoY %	61.87%	14.25%	19.28%	-16.85%	105.35%	18.21%	-	-
Horiz. %	-8.03%	-4.96%	-4.34%	-3.64%	-4.38%	81.79%	100.00%	-
Total Cost	510,768	1,698,031	1,166,146	695,650	306,774	364,810	-81,017	-
YoY %	-69.92%	45.61%	67.63%	126.76%	-15.91%	550.29%	-	-
Horiz. %	-630.45%	-2,095.89%	-1,439.38%	-858.65%	-378.65%	-450.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,905,913	14,060,028	13,977,403	13,526,781	13,540,178	13,277,624	13,076,244	4.18%
YoY %	-1.10%	0.59%	3.33%	-0.10%	1.98%	1.54%	-	-
Horiz. %	106.34%	107.52%	106.89%	103.45%	103.55%	101.54%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	-	272,664	118,553	118,551	-	1,043,241	829,861	-
YoY %	-	129.99%	0.00%	0.00%	-	25.71%	-	-
Horiz. %	-	32.86%	14.29%	14.29%	-	125.71%	100.00%	-
Div Payout %	-	27.81%	15.38%	21.89%	-	55.35%	47.94%	-
YoY %	-	80.82%	-29.74%	0.00%	-	15.46%	-	-
Horiz. %	-	58.01%	32.08%	45.66%	-	115.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	13,905,913	14,060,028	13,977,403	13,526,781	13,540,178	13,277,624	13,076,244	4.18%
YoY %	-1.10%	0.59%	3.33%	-0.10%	1.98%	1.54%	-	-
Horiz. %	106.34%	107.52%	106.89%	103.45%	103.55%	101.54%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,530	1,185,519	1,185,654	1,185,502	1,185,516	-0.00%
YoY %	0.00%	-0.00%	0.00%	-0.01%	0.01%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	26.71%	37.35%	40.69%	44.62%	47.09%	83.96%	104.88%	-
YoY %	-28.49%	-8.21%	-8.81%	-5.25%	-43.91%	-19.95%	-	-
Horiz. %	25.47%	35.61%	38.80%	42.54%	44.90%	80.05%	100.00%	-
ROE	1.28%	6.97%	5.52%	4.00%	1.96%	14.20%	13.24%	-
YoY %	-81.64%	26.27%	38.00%	104.08%	-86.20%	7.25%	-	-
Horiz. %	9.67%	52.64%	41.69%	30.21%	14.80%	107.25%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	58.79	228.64	165.86	105.95	48.90	191.82	139.96	-43.88%
YoY %	-74.29%	37.85%	56.55%	116.67%	-74.51%	37.05%	-	-
Horiz. %	42.00%	163.36%	118.51%	75.70%	34.94%	137.05%	100.00%	-
EPS	15.06	82.70	65.04	45.69	22.37	159.00	146.02	-77.97%
YoY %	-81.79%	27.15%	42.35%	104.25%	-85.93%	8.89%	-	-
Horiz. %	10.31%	56.64%	44.54%	31.29%	15.32%	108.89%	100.00%	-
DPS	0.00	23.00	10.00	10.00	0.00	88.00	70.00	-
YoY %	0.00%	130.00%	0.00%	0.00%	0.00%	25.71%	-	-
Horiz. %	0.00%	32.86%	14.29%	14.29%	0.00%	125.71%	100.00%	-
NAPS	11.73	11.86	11.79	11.41	11.42	11.20	11.03	4.18%
YoY %	-1.10%	0.59%	3.33%	-0.09%	1.96%	1.54%	-	-
Horiz. %	106.35%	107.52%	106.89%	103.45%	103.54%	101.54%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,238,499
RPS	48.99	190.54	138.23	88.30	40.76	159.86	116.64	-43.88%
YoY %	-74.29%	37.84%	56.55%	116.63%	-74.50%	37.05%	-	-
Horiz. %	42.00%	163.36%	118.51%	75.70%	34.95%	137.05%	100.00%	-
EPS	12.55	68.92	54.20	38.08	18.64	132.50	121.69	-77.97%
YoY %	-81.79%	27.16%	42.33%	104.29%	-85.93%	8.88%	-	-
Horiz. %	10.31%	56.64%	44.54%	31.29%	15.32%	108.88%	100.00%	-
DPS	0.00	19.17	8.33	8.33	0.00	73.34	58.34	-
YoY %	0.00%	130.13%	0.00%	0.00%	0.00%	25.71%	-	-
Horiz. %	0.00%	32.86%	14.28%	14.28%	0.00%	125.71%	100.00%	-
NAPS	9.7753	9.8836	9.8256	9.5088	9.5182	9.3336	9.1921	4.18%
YoY %	-1.10%	0.59%	3.33%	-0.10%	1.98%	1.54%	-	-
Horiz. %	106.34%	107.52%	106.89%	103.45%	103.55%	101.54%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	16.90	17.16	16.62	17.22	17.02	17.26	17.20	-
P/RPS	28.75	7.51	10.02	16.25	34.80	9.00	12.29	76.12%
YoY %	282.82%	-25.05%	-38.34%	-53.30%	286.67%	-26.77%	-	-
Horiz. %	233.93%	61.11%	81.53%	132.22%	283.16%	73.23%	100.00%	-
P/EPS	112.24	20.75	25.55	37.69	76.08	10.86	11.78	348.82%
YoY %	440.92%	-18.79%	-32.21%	-50.46%	600.55%	-7.81%	-	-
Horiz. %	952.80%	176.15%	216.89%	319.95%	645.84%	92.19%	100.00%	-
EY	0.89	4.82	3.91	2.65	1.31	9.21	8.49	-77.73%
YoY %	-81.54%	23.27%	47.55%	102.29%	-85.78%	8.48%	-	-
Horiz. %	10.48%	56.77%	46.05%	31.21%	15.43%	108.48%	100.00%	-
DY	0.00	1.34	0.60	0.58	0.00	5.10	4.07	-
YoY %	0.00%	123.33%	3.45%	0.00%	0.00%	25.31%	-	-
Horiz. %	0.00%	32.92%	14.74%	14.25%	0.00%	125.31%	100.00%	-
P/NAPS	1.44	1.45	1.41	1.51	1.49	1.54	1.56	-5.19%
YoY %	-0.69%	2.84%	-6.62%	1.34%	-3.25%	-1.28%	-	-
Horiz. %	92.31%	92.95%	90.38%	96.79%	95.51%	98.72%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	29/02/12	22/11/11	23/08/11	24/05/11	28/02/11	22/11/10	-
Price	15.70	17.20	16.10	17.20	17.40	16.50	18.80	-
P/RPS	26.71	7.52	9.71	16.23	35.58	8.60	13.43	58.08%
YoY %	255.19%	-22.55%	-40.17%	-54.38%	313.72%	-35.96%	-	-
Horiz. %	198.88%	55.99%	72.30%	120.85%	264.93%	64.04%	100.00%	-
P/EPS	104.27	20.80	24.75	37.65	77.78	10.38	12.87	302.87%
YoY %	401.30%	-15.96%	-34.26%	-51.59%	649.33%	-19.35%	-	-
Horiz. %	810.18%	161.62%	192.31%	292.54%	604.35%	80.65%	100.00%	-
EY	0.96	4.81	4.04	2.66	1.29	9.64	7.77	-75.16%
YoY %	-80.04%	19.06%	51.88%	106.20%	-86.62%	24.07%	-	-
Horiz. %	12.36%	61.90%	51.99%	34.23%	16.60%	124.07%	100.00%	-
DY	0.00	1.34	0.62	0.58	0.00	5.33	3.72	-
YoY %	0.00%	116.13%	6.90%	0.00%	0.00%	43.28%	-	-
Horiz. %	0.00%	36.02%	16.67%	15.59%	0.00%	143.28%	100.00%	-
P/NAPS	1.34	1.45	1.37	1.51	1.52	1.47	1.70	-14.65%
YoY %	-7.59%	5.84%	-9.27%	-0.66%	3.40%	-13.53%	-	-
Horiz. %	78.82%	85.29%	80.59%	88.82%	89.41%	86.47%	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