[PPB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 75.49%
YoY- 203.87%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 511,176 543,725 495,228 594,850 978,962 841,836 808,888 -26.33%
PBT 506,891 361,669 264,412 336,179 258,999 358,144 416,969 13.89%
Tax 92,040 43,444 7,019 25,179 -47,534 -21,867 -32,646 -
NP 598,931 405,113 271,431 361,358 211,465 336,277 384,323 34.38%
-
NP to SH 595,072 397,532 271,835 363,280 207,007 333,123 383,098 34.08%
-
Tax Rate -18.16% -12.01% -2.65% -7.49% 18.35% 6.11% 7.83% -
Total Cost -87,755 138,612 223,797 233,492 767,497 505,559 424,565 -
-
Net Worth 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 12.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 59,280 - 213,415 - 794,279 - -
Div Payout % - 14.91% - 58.75% - 238.43% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,928,477 13,456,571 13,597,677 12,235,835 11,796,791 11,368,859 11,675,481 12.47%
NOSH 1,185,402 1,185,600 1,185,499 1,185,642 1,185,607 1,185,491 1,185,327 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 117.17% 74.51% 54.81% 60.75% 21.60% 39.95% 47.51% -
ROE 4.27% 2.95% 2.00% 2.97% 1.75% 2.93% 3.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.12 45.86 41.77 50.17 82.57 71.01 68.24 -26.34%
EPS 50.20 33.53 22.93 30.64 17.46 28.10 32.32 34.08%
DPS 0.00 5.00 0.00 18.00 0.00 67.00 0.00 -
NAPS 11.75 11.35 11.47 10.32 9.95 9.59 9.85 12.46%
Adjusted Per Share Value based on latest NOSH - 1,185,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.93 38.22 34.81 41.81 68.81 59.18 56.86 -26.34%
EPS 41.83 27.94 19.11 25.54 14.55 23.42 26.93 34.08%
DPS 0.00 4.17 0.00 15.00 0.00 55.83 0.00 -
NAPS 9.7909 9.4591 9.5583 8.601 8.2924 7.9916 8.2071 12.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 15.40 11.60 9.80 9.30 8.55 10.80 10.20 -
P/RPS 35.71 25.29 23.46 18.54 10.35 15.21 14.95 78.59%
P/EPS 30.68 34.60 42.74 30.35 48.97 38.43 31.56 -1.86%
EY 3.26 2.89 2.34 3.29 2.04 2.60 3.17 1.88%
DY 0.00 0.43 0.00 1.94 0.00 6.20 0.00 -
P/NAPS 1.31 1.02 0.85 0.90 0.86 1.13 1.04 16.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 19/05/09 27/02/09 27/11/08 26/08/08 29/05/08 -
Price 15.70 15.30 11.00 9.70 8.55 8.80 11.00 -
P/RPS 36.41 33.36 26.33 19.33 10.35 12.39 16.12 72.06%
P/EPS 31.27 45.63 47.97 31.66 48.97 31.32 34.03 -5.47%
EY 3.20 2.19 2.08 3.16 2.04 3.19 2.94 5.80%
DY 0.00 0.33 0.00 1.86 0.00 7.61 0.00 -
P/NAPS 1.34 1.35 0.96 0.94 0.86 0.92 1.12 12.68%

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