[PPB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 42.35%
YoY- -55.46%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,455,430 696,955 2,710,539 1,966,342 1,256,079 579,837 2,274,036 -25.75%
PBT 323,556 199,654 1,056,580 830,527 578,145 283,495 1,131,486 -56.62%
Tax -21,801 -13,467 -44,072 -30,331 -17,716 -10,432 777,740 -
NP 301,755 186,187 1,012,508 800,196 560,429 273,063 1,909,226 -70.80%
-
NP to SH 286,923 178,504 980,372 771,069 541,664 265,231 1,884,949 -71.52%
-
Tax Rate 6.74% 6.75% 4.17% 3.65% 3.06% 3.68% -68.74% -
Total Cost 1,153,675 510,768 1,698,031 1,166,146 695,650 306,774 364,810 115.60%
-
Net Worth 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 4.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 82,984 - 272,664 118,553 118,551 - 1,043,241 -81.53%
Div Payout % 28.92% - 27.81% 15.38% 21.89% - 55.35% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 13,540,178 13,277,624 4.53%
NOSH 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 1,185,654 1,185,502 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.73% 26.71% 37.35% 40.69% 44.62% 47.09% 83.96% -
ROE 2.02% 1.28% 6.97% 5.52% 4.00% 1.96% 14.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 122.77 58.79 228.64 165.86 105.95 48.90 191.82 -25.75%
EPS 24.20 15.06 82.70 65.04 45.69 22.37 159.00 -71.52%
DPS 7.00 0.00 23.00 10.00 10.00 0.00 88.00 -81.53%
NAPS 11.97 11.73 11.86 11.79 11.41 11.42 11.20 4.53%
Adjusted Per Share Value based on latest NOSH - 1,185,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.31 48.99 190.54 138.23 88.30 40.76 159.86 -25.75%
EPS 20.17 12.55 68.92 54.20 38.08 18.64 132.50 -71.52%
DPS 5.83 0.00 19.17 8.33 8.33 0.00 73.34 -81.54%
NAPS 9.9753 9.7753 9.8836 9.8256 9.5088 9.5182 9.3336 4.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 15.98 16.90 17.16 16.62 17.22 17.02 17.26 -
P/RPS 13.02 28.75 7.51 10.02 16.25 34.80 9.00 27.94%
P/EPS 66.03 112.24 20.75 25.55 37.69 76.08 10.86 233.49%
EY 1.51 0.89 4.82 3.91 2.65 1.31 9.21 -70.07%
DY 0.44 0.00 1.34 0.60 0.58 0.00 5.10 -80.50%
P/NAPS 1.34 1.44 1.45 1.41 1.51 1.49 1.54 -8.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 13.98 15.70 17.20 16.10 17.20 17.40 16.50 -
P/RPS 11.39 26.71 7.52 9.71 16.23 35.58 8.60 20.62%
P/EPS 57.76 104.27 20.80 24.75 37.65 77.78 10.38 214.34%
EY 1.73 0.96 4.81 4.04 2.66 1.29 9.64 -68.21%
DY 0.50 0.00 1.34 0.62 0.58 0.00 5.33 -79.38%
P/NAPS 1.17 1.34 1.45 1.37 1.51 1.52 1.47 -14.12%

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
Post a Comment