[PPB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 27.8%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,659,256 1,084,725 503,633 2,053,769 1,550,129 1,038,953 495,228 123.74%
PBT 945,577 628,491 302,588 1,455,390 1,132,972 626,081 264,412 133.67%
Tax 794,696 818,516 825,325 173,649 142,503 50,463 7,019 2233.64%
NP 1,740,273 1,447,007 1,127,913 1,629,039 1,275,475 676,544 271,431 244.73%
-
NP to SH 1,731,091 1,443,100 1,125,354 1,615,964 1,264,439 669,367 271,835 243.17%
-
Tax Rate -84.04% -130.24% -272.76% -11.93% -12.58% -8.06% -2.65% -
Total Cost -81,017 -362,282 -624,280 424,730 274,654 362,409 223,797 -
-
Net Worth 13,076,244 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 -2.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 829,861 829,844 - 865,419 59,274 59,277 - -
Div Payout % 47.94% 57.50% - 53.55% 4.69% 8.86% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,076,244 14,142,925 14,142,498 14,083,818 13,929,455 13,456,103 13,597,677 -2.57%
NOSH 1,185,516 1,185,492 1,185,456 1,185,506 1,185,485 1,185,559 1,185,499 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 104.88% 133.40% 223.96% 79.32% 82.28% 65.12% 54.81% -
ROE 13.24% 10.20% 7.96% 11.47% 9.08% 4.97% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 139.96 91.50 42.48 173.24 130.76 87.63 41.77 123.75%
EPS 146.02 121.73 94.93 136.31 106.66 56.46 22.93 243.17%
DPS 70.00 70.00 0.00 73.00 5.00 5.00 0.00 -
NAPS 11.03 11.93 11.93 11.88 11.75 11.35 11.47 -2.57%
Adjusted Per Share Value based on latest NOSH - 1,185,581
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.64 76.25 35.40 144.37 108.96 73.03 34.81 123.75%
EPS 121.69 101.44 79.11 113.59 88.88 47.05 19.11 243.16%
DPS 58.33 58.33 0.00 60.83 4.17 4.17 0.00 -
NAPS 9.1918 9.9416 9.9413 9.9001 9.7915 9.4588 9.5583 -2.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 17.20 15.98 18.00 15.96 15.40 11.60 9.80 -
P/RPS 12.29 17.46 42.37 9.21 11.78 13.24 23.46 -34.98%
P/EPS 11.78 13.13 18.96 11.71 14.44 20.55 42.74 -57.61%
EY 8.49 7.62 5.27 8.54 6.93 4.87 2.34 135.93%
DY 4.07 4.38 0.00 4.57 0.32 0.43 0.00 -
P/NAPS 1.56 1.34 1.51 1.34 1.31 1.02 0.85 49.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 24/05/10 02/03/10 20/11/09 21/08/09 19/05/09 -
Price 18.80 16.90 16.20 16.16 15.70 15.30 11.00 -
P/RPS 13.43 18.47 38.13 9.33 12.01 17.46 26.33 -36.13%
P/EPS 12.87 13.88 17.07 11.86 14.72 27.10 47.97 -58.36%
EY 7.77 7.20 5.86 8.44 6.79 3.69 2.08 140.56%
DY 3.72 4.14 0.00 4.52 0.32 0.33 0.00 -
P/NAPS 1.70 1.42 1.36 1.36 1.34 1.35 0.96 46.31%

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