[PPB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 72.39%
YoY- -76.43%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 744,197 710,263 676,242 579,837 614,780 574,531 581,092 17.87%
PBT 226,053 252,382 294,650 283,495 185,909 317,086 325,903 -21.59%
Tax -13,741 -12,615 -7,284 -10,432 -16,956 -23,820 -6,809 59.49%
NP 212,312 239,767 287,366 273,063 168,953 293,266 319,094 -23.72%
-
NP to SH 209,303 229,405 276,433 265,231 153,858 287,991 317,746 -24.23%
-
Tax Rate 6.08% 5.00% 2.47% 3.68% 9.12% 7.51% 2.09% -
Total Cost 531,885 470,496 388,876 306,774 445,827 281,265 261,998 60.12%
-
Net Worth 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 -0.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 154,114 - 123,849 - 213,361 - 829,933 -67.35%
Div Payout % 73.63% - 44.80% - 138.67% - 261.19% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 14,060,028 13,977,699 14,131,274 13,540,178 13,275,825 13,077,564 14,144,440 -0.39%
NOSH 1,185,499 1,185,555 1,238,499 1,185,654 1,185,341 1,185,636 1,185,619 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.53% 33.76% 42.49% 47.09% 27.48% 51.04% 54.91% -
ROE 1.49% 1.64% 1.96% 1.96% 1.16% 2.20% 2.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.77 59.91 54.60 48.90 51.87 48.46 49.01 17.88%
EPS 17.66 19.35 22.32 22.37 12.98 24.29 26.80 -24.21%
DPS 13.00 0.00 10.00 0.00 18.00 0.00 70.00 -67.34%
NAPS 11.86 11.79 11.41 11.42 11.20 11.03 11.93 -0.39%
Adjusted Per Share Value based on latest NOSH - 1,185,654
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.31 49.93 47.54 40.76 43.22 40.39 40.85 17.86%
EPS 14.71 16.13 19.43 18.64 10.82 20.24 22.34 -24.25%
DPS 10.83 0.00 8.71 0.00 15.00 0.00 58.34 -67.35%
NAPS 9.8833 9.8255 9.9334 9.5179 9.3321 9.1927 9.9427 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 17.16 16.62 17.22 17.02 17.26 17.20 15.98 -
P/RPS 27.34 27.74 31.54 34.80 33.28 35.49 32.60 -11.04%
P/EPS 97.19 85.89 77.15 76.08 132.97 70.81 59.63 38.37%
EY 1.03 1.16 1.30 1.31 0.75 1.41 1.68 -27.76%
DY 0.76 0.00 0.58 0.00 1.04 0.00 4.38 -68.79%
P/NAPS 1.45 1.41 1.51 1.49 1.54 1.56 1.34 5.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 23/08/11 24/05/11 28/02/11 22/11/10 25/08/10 -
Price 17.20 16.10 17.20 17.40 16.50 18.80 16.90 -
P/RPS 27.40 26.87 31.50 35.58 31.81 38.80 34.48 -14.17%
P/EPS 97.42 83.20 77.06 77.78 127.12 77.40 63.06 33.53%
EY 1.03 1.20 1.30 1.29 0.79 1.29 1.59 -25.07%
DY 0.76 0.00 0.58 0.00 1.09 0.00 4.14 -67.59%
P/NAPS 1.45 1.37 1.51 1.52 1.47 1.70 1.42 1.39%

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