[PPB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 1.05%

YoY- 1143.7%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	2,629,686	1,650,724	808,888	2,989,442	2,178,557	1,418,132	688,768	143.68%
YoY %	59.31%	104.07%	-72.94%	37.22%	53.62%	105.89%	-	-
Horiz. %	381.80%	239.66%	117.44%	434.03%	316.30%	205.89%	100.00%	-
PBT	1,034,112	775,113	416,969	563,936	441,938	203,808	97,715	379.95%
YoY %	33.41%	85.89%	-26.06%	27.61%	116.84%	108.57%	-	-
Horiz. %	1,058.29%	793.24%	426.72%	577.12%	452.27%	208.57%	100.00%	-
Tax	-102,047	-54,513	-32,646	6,438,576	6,500,269	6,517,359	99,624	-
YoY %	-87.20%	-66.98%	-100.51%	-0.95%	-0.26%	6,441.96%	-	-
Horiz. %	-102.43%	-54.72%	-32.77%	6,462.88%	6,524.80%	6,541.96%	100.00%	-
NP	932,065	720,600	384,323	7,002,512	6,942,207	6,721,167	197,339	180.71%
YoY %	29.35%	87.50%	-94.51%	0.87%	3.29%	3,305.90%	-	-
Horiz. %	472.32%	365.16%	194.75%	3,548.47%	3,517.91%	3,405.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	923,228	716,221	383,098	6,972,965	6,900,205	6,681,693	168,433	209.91%
YoY %	28.90%	86.96%	-94.51%	1.05%	3.27%	3,866.97%	-	-
Horiz. %	548.13%	425.23%	227.45%	4,139.90%	4,096.71%	3,966.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.87%	7.03%	7.83%	-1,141.72%	-1,470.86%	-3,197.79%	-101.95%	-
YoY %	40.40%	-10.22%	100.69%	22.38%	54.00%	-3,036.63%	-	-
Horiz. %	-9.68%	-6.90%	-7.68%	1,119.88%	1,442.73%	3,136.63%	100.00%	-
Total Cost	1,697,621	930,124	424,565	-4,013,070	-4,763,650	-5,303,035	491,429	128.00%
YoY %	82.52%	119.08%	110.58%	15.76%	10.17%	-1,179.11%	-	-
Horiz. %	345.45%	189.27%	86.39%	-816.61%	-969.35%	-1,079.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.22%	242.61%	237.47%	234.77%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	794,251	794,220	-	355,647	59,275	59,274	-	-
YoY %	0.00%	0.00%	-	499.99%	0.00%	0.00%	-	-
Horiz. %	1,339.97%	1,339.91%	-	600.01%	100.00%	100.00%	-	-
Div Payout %	86.03%	110.89%	-	5.10%	0.86%	0.89%	-	-
YoY %	-22.42%	0.00%	-	493.02%	-3.37%	0.00%	-	-
Horiz. %	9,666.29%	12,459.55%	-	573.03%	96.63%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	11,795,221	11,368,023	11,675,481	11,428,151	11,297,818	11,155,518	4,812,371	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.22%	242.61%	237.47%	234.77%	231.81%	100.00%	-
NOSH	1,185,449	1,185,403	1,185,327	1,185,492	1,185,500	1,185,496	1,185,313	0.00%
YoY %	0.00%	0.01%	-0.01%	-0.00%	0.00%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.02%	100.02%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	35.44%	43.65%	47.51%	234.24%	318.66%	473.95%	28.65%	-
YoY %	-18.81%	-8.12%	-79.72%	-26.49%	-32.77%	1,554.28%	-	-
Horiz. %	123.70%	152.36%	165.83%	817.59%	1,112.25%	1,654.28%	100.00%	-
ROE	7.83%	6.30%	3.28%	61.02%	61.08%	59.90%	3.50%	-
YoY %	24.29%	92.07%	-94.62%	-0.10%	1.97%	1,611.43%	-	-
Horiz. %	223.71%	180.00%	93.71%	1,743.43%	1,745.14%	1,711.43%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	221.83	139.25	68.24	252.17	183.77	119.62	58.11	143.66%
YoY %	59.30%	104.06%	-72.94%	37.22%	53.63%	105.85%	-	-
Horiz. %	381.74%	239.63%	117.43%	433.95%	316.25%	205.85%	100.00%	-
EPS	77.88	60.42	32.32	588.19	582.05	563.62	14.21	209.89%
YoY %	28.90%	86.94%	-94.51%	1.05%	3.27%	3,866.36%	-	-
Horiz. %	548.06%	425.19%	227.45%	4,139.27%	4,096.06%	3,966.36%	100.00%	-
DPS	67.00	67.00	0.00	30.00	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	500.00%	0.00%	0.00%	-	-
Horiz. %	1,340.00%	1,340.00%	0.00%	600.00%	100.00%	100.00%	-	-
NAPS	9.95	9.59	9.85	9.64	9.53	9.41	4.06	81.47%
YoY %	3.75%	-2.64%	2.18%	1.15%	1.28%	131.77%	-	-
Horiz. %	245.07%	236.21%	242.61%	237.44%	234.73%	231.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,184,776
RPS	184.85	116.04	56.86	210.14	153.14	99.69	48.42	143.67%
YoY %	59.30%	104.08%	-72.94%	37.22%	53.62%	105.89%	-	-
Horiz. %	381.76%	239.65%	117.43%	433.99%	316.27%	205.89%	100.00%	-
EPS	64.90	50.35	26.93	490.16	485.04	469.68	11.84	209.91%
YoY %	28.90%	86.97%	-94.51%	1.06%	3.27%	3,866.89%	-	-
Horiz. %	548.14%	425.25%	227.45%	4,139.86%	4,096.62%	3,966.89%	100.00%	-
DPS	55.83	55.83	0.00	25.00	4.17	4.17	0.00	-
YoY %	0.00%	0.00%	0.00%	499.52%	0.00%	0.00%	-	-
Horiz. %	1,338.85%	1,338.85%	0.00%	599.52%	100.00%	100.00%	-	-
NAPS	8.2913	7.991	8.2071	8.0333	7.9417	7.8416	3.3828	81.49%
YoY %	3.76%	-2.63%	2.16%	1.15%	1.28%	131.81%	-	-
Horiz. %	245.10%	236.22%	242.61%	237.47%	234.77%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	8.55	10.80	10.20	11.00	9.20	7.60	6.40	-
P/RPS	3.85	7.76	14.95	4.36	5.01	6.35	11.01	-50.27%
YoY %	-50.39%	-48.09%	242.89%	-12.97%	-21.10%	-42.33%	-	-
Horiz. %	34.97%	70.48%	135.79%	39.60%	45.50%	57.67%	100.00%	-
P/EPS	10.98	17.87	31.56	1.87	1.58	1.35	45.04	-60.87%
YoY %	-38.56%	-43.38%	1,587.70%	18.35%	17.04%	-97.00%	-	-
Horiz. %	24.38%	39.68%	70.07%	4.15%	3.51%	3.00%	100.00%	-
EY	9.11	5.59	3.17	53.47	63.27	74.16	2.22	155.65%
YoY %	62.97%	76.34%	-94.07%	-15.49%	-14.68%	3,240.54%	-	-
Horiz. %	410.36%	251.80%	142.79%	2,408.56%	2,850.00%	3,340.54%	100.00%	-
DY	7.84	6.20	0.00	2.73	0.54	0.66	0.00	-
YoY %	26.45%	0.00%	0.00%	405.56%	-18.18%	0.00%	-	-
Horiz. %	1,187.88%	939.39%	0.00%	413.64%	81.82%	100.00%	-	-
P/NAPS	0.86	1.13	1.04	1.14	0.97	0.81	1.58	-33.26%
YoY %	-23.89%	8.65%	-8.77%	17.53%	19.75%	-48.73%	-	-
Horiz. %	54.43%	71.52%	65.82%	72.15%	61.39%	51.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	26/08/08	29/05/08	29/02/08	29/11/07	24/08/07	30/05/07	-
Price	8.55	8.80	11.00	10.80	10.30	6.85	7.15	-
P/RPS	3.85	6.32	16.12	4.28	5.60	5.73	12.30	-53.80%
YoY %	-39.08%	-60.79%	276.64%	-23.57%	-2.27%	-53.41%	-	-
Horiz. %	31.30%	51.38%	131.06%	34.80%	45.53%	46.59%	100.00%	-
P/EPS	10.98	14.56	34.03	1.84	1.77	1.22	50.32	-63.65%
YoY %	-24.59%	-57.21%	1,749.46%	3.95%	45.08%	-97.58%	-	-
Horiz. %	21.82%	28.93%	67.63%	3.66%	3.52%	2.42%	100.00%	-
EY	9.11	6.87	2.94	54.46	56.51	82.28	1.99	174.94%
YoY %	32.61%	133.67%	-94.60%	-3.63%	-31.32%	4,034.67%	-	-
Horiz. %	457.79%	345.23%	147.74%	2,736.68%	2,839.70%	4,134.67%	100.00%	-
DY	7.84	7.61	0.00	2.78	0.49	0.73	0.00	-
YoY %	3.02%	0.00%	0.00%	467.35%	-32.88%	0.00%	-	-
Horiz. %	1,073.97%	1,042.47%	0.00%	380.82%	67.12%	100.00%	-	-
P/NAPS	0.86	0.92	1.12	1.12	1.08	0.73	1.76	-37.88%
YoY %	-6.52%	-17.86%	0.00%	3.70%	47.95%	-58.52%	-	-
Horiz. %	48.86%	52.27%	63.64%	63.64%	61.36%	41.48%	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