[PPB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -37.86%
YoY- -5.27%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 543,725 495,228 594,850 978,962 841,836 808,888 810,885 -23.40%
PBT 361,669 264,412 336,179 258,999 358,144 416,969 121,998 106.50%
Tax 43,444 7,019 25,179 -47,534 -21,867 -32,646 -14,902 -
NP 405,113 271,431 361,358 211,465 336,277 384,323 107,096 142.97%
-
NP to SH 397,532 271,835 363,280 207,007 333,123 383,098 119,551 122.94%
-
Tax Rate -12.01% -2.65% -7.49% 18.35% 6.11% 7.83% 12.21% -
Total Cost 138,612 223,797 233,492 767,497 505,559 424,565 703,789 -66.18%
-
Net Worth 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 10,662,984 16.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 59,280 - 213,415 - 794,279 - 296,194 -65.81%
Div Payout % 14.91% - 58.75% - 238.43% - 247.76% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 10,662,984 16.79%
NOSH 1,185,600 1,185,499 1,185,642 1,185,607 1,185,491 1,185,327 1,184,776 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 74.51% 54.81% 60.75% 21.60% 39.95% 47.51% 13.21% -
ROE 2.95% 2.00% 2.97% 1.75% 2.93% 3.28% 1.12% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.86 41.77 50.17 82.57 71.01 68.24 68.44 -23.44%
EPS 33.53 22.93 30.64 17.46 28.10 32.32 10.08 122.99%
DPS 5.00 0.00 18.00 0.00 67.00 0.00 25.00 -65.83%
NAPS 11.35 11.47 10.32 9.95 9.59 9.85 9.00 16.74%
Adjusted Per Share Value based on latest NOSH - 1,185,607
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.22 34.81 41.82 68.82 59.18 56.86 57.00 -23.41%
EPS 27.94 19.11 25.54 14.55 23.42 26.93 8.40 122.98%
DPS 4.17 0.00 15.00 0.00 55.83 0.00 20.82 -65.80%
NAPS 9.4594 9.5586 8.6013 8.2927 7.9919 8.2074 7.4956 16.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.60 9.80 9.30 8.55 10.80 10.20 11.00 -
P/RPS 25.29 23.46 18.54 10.35 15.21 14.95 16.07 35.33%
P/EPS 34.60 42.74 30.35 48.97 38.43 31.56 109.01 -53.50%
EY 2.89 2.34 3.29 2.04 2.60 3.17 0.92 114.63%
DY 0.43 0.00 1.94 0.00 6.20 0.00 2.27 -67.05%
P/NAPS 1.02 0.85 0.90 0.86 1.13 1.04 1.22 -11.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 29/02/08 -
Price 15.30 11.00 9.70 8.55 8.80 11.00 10.80 -
P/RPS 33.36 26.33 19.33 10.35 12.39 16.12 15.78 64.79%
P/EPS 45.63 47.97 31.66 48.97 31.32 34.03 107.03 -43.38%
EY 2.19 2.08 3.16 2.04 3.19 2.94 0.93 77.09%
DY 0.33 0.00 1.86 0.00 7.61 0.00 2.31 -72.70%
P/NAPS 1.35 0.96 0.94 0.86 0.92 1.12 1.20 8.17%

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