[PPB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 13.59%

YoY- 7.37%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	2,681,225	2,590,526	4,786,601	6,583,679	8,701,597	10,687,950	10,504,178	-59.79%
YoY %	3.50%	-45.88%	-27.30%	-24.34%	-18.58%	1.75%	-	-
Horiz. %	25.53%	24.66%	45.57%	62.68%	82.84%	101.75%	100.00%	-
PBT	440,882	392,040	469,928	499,857	508,601	608,501	657,088	-23.37%
YoY %	12.46%	-16.57%	-5.99%	-1.72%	-16.42%	-7.39%	-	-
Horiz. %	67.10%	59.66%	71.52%	76.07%	77.40%	92.61%	100.00%	-
Tax	344,477	302,210	164,574	62,573	-42,867	-162,016	-202,736	-
YoY %	13.99%	83.63%	163.01%	245.97%	73.54%	20.09%	-	-
Horiz. %	-169.91%	-149.07%	-81.18%	-30.86%	21.14%	79.91%	100.00%	-
NP	785,359	694,250	634,502	562,430	465,734	446,485	454,352	44.07%
YoY %	13.12%	9.42%	12.81%	20.76%	4.31%	-1.73%	-	-
Horiz. %	172.85%	152.80%	139.65%	123.79%	102.51%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	641,478	560,665	515,574	448,916	395,218	394,579	419,071	32.85%
YoY %	14.41%	8.75%	14.85%	13.59%	0.16%	-5.84%	-	-
Horiz. %	153.07%	133.79%	123.03%	107.12%	94.31%	94.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.13%	-77.09%	-35.02%	-12.52%	8.43%	26.63%	30.85%	-
YoY %	-1.35%	-120.13%	-179.71%	-248.52%	-68.34%	-13.68%	-	-
Horiz. %	-253.26%	-249.89%	-113.52%	-40.58%	27.33%	86.32%	100.00%	-
Total Cost	1,895,866	1,896,276	4,152,099	6,021,249	8,235,863	10,241,465	10,049,826	-67.14%
YoY %	-0.02%	-54.33%	-31.04%	-26.89%	-19.58%	1.91%	-	-
Horiz. %	18.86%	18.87%	41.32%	59.91%	81.95%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,812,371	4,647,141	4,504,724	4,372,705	4,346,497	5,012,689	4,076,483	11.71%
YoY %	3.56%	3.16%	3.02%	0.60%	-13.29%	22.97%	-	-
Horiz. %	118.05%	114.00%	110.51%	107.27%	106.62%	122.97%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	237,113	237,113	237,044	237,044	237,054	237,054	118,587	58.77%
YoY %	0.00%	0.03%	0.00%	-0.00%	0.00%	99.90%	-	-
Horiz. %	199.95%	199.95%	199.89%	199.89%	199.90%	199.90%	100.00%	-
Div Payout %	36.96%	42.29%	45.98%	52.80%	59.98%	60.08%	28.30%	-
YoY %	-12.60%	-8.03%	-12.92%	-11.97%	-0.17%	112.30%	-	-
Horiz. %	130.60%	149.43%	162.47%	186.57%	211.94%	212.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	4,812,371	4,647,141	4,504,724	4,372,705	4,346,497	5,012,689	4,076,483	11.71%
YoY %	3.56%	3.16%	3.02%	0.60%	-13.29%	22.97%	-	-
Horiz. %	118.05%	114.00%	110.51%	107.27%	106.62%	122.97%	100.00%	-
NOSH	1,185,313	1,185,495	1,185,453	1,185,786	1,185,656	1,185,032	1,185,024	0.01%
YoY %	-0.02%	0.00%	-0.03%	0.01%	0.05%	0.00%	-	-
Horiz. %	100.02%	100.04%	100.04%	100.06%	100.05%	100.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	29.29%	26.80%	13.26%	8.54%	5.35%	4.18%	4.33%	-
YoY %	9.29%	102.11%	55.27%	59.63%	27.99%	-3.46%	-	-
Horiz. %	676.44%	618.94%	306.24%	197.23%	123.56%	96.54%	100.00%	-
ROE	13.33%	12.06%	11.45%	10.27%	9.09%	7.87%	10.28%	-
YoY %	10.53%	5.33%	11.49%	12.98%	15.50%	-23.44%	-	-
Horiz. %	129.67%	117.32%	111.38%	99.90%	88.42%	76.56%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	226.20	218.52	403.78	555.22	733.91	901.91	886.41	-59.80%
YoY %	3.51%	-45.88%	-27.28%	-24.35%	-18.63%	1.75%	-	-
Horiz. %	25.52%	24.65%	45.55%	62.64%	82.80%	101.75%	100.00%	-
EPS	54.12	47.29	43.49	37.86	33.33	33.30	35.36	32.84%
YoY %	14.44%	8.74%	14.87%	13.59%	0.09%	-5.83%	-	-
Horiz. %	153.05%	133.74%	122.99%	107.07%	94.26%	94.17%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	10.01	58.70%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	99.80%	-	-
Horiz. %	199.80%	199.80%	199.80%	199.80%	199.80%	199.80%	100.00%	-
NAPS	4.06	3.92	3.80	3.6876	3.6659	4.23	3.44	11.69%
YoY %	3.57%	3.16%	3.05%	0.59%	-13.34%	22.97%	-	-
Horiz. %	118.02%	113.95%	110.47%	107.20%	106.57%	122.97%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,786
RPS	188.47	182.10	336.47	462.79	611.67	751.30	738.38	-59.79%
YoY %	3.50%	-45.88%	-27.30%	-24.34%	-18.59%	1.75%	-	-
Horiz. %	25.52%	24.66%	45.57%	62.68%	82.84%	101.75%	100.00%	-
EPS	45.09	39.41	36.24	31.56	27.78	27.74	29.46	32.84%
YoY %	14.41%	8.75%	14.83%	13.61%	0.14%	-5.84%	-	-
Horiz. %	153.05%	133.77%	123.01%	107.13%	94.30%	94.16%	100.00%	-
DPS	16.67	16.67	16.66	16.66	16.66	16.66	8.34	58.74%
YoY %	0.00%	0.06%	0.00%	0.00%	0.00%	99.76%	-	-
Horiz. %	199.88%	199.88%	199.76%	199.76%	199.76%	199.76%	100.00%	-
NAPS	3.3828	3.2667	3.1665	3.0737	3.0553	3.5236	2.8655	11.71%
YoY %	3.55%	3.16%	3.02%	0.60%	-13.29%	22.97%	-	-
Horiz. %	118.05%	114.00%	110.50%	107.27%	106.62%	122.97%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	6.40	5.45	4.40	4.00	4.30	4.16	4.24	-
P/RPS	2.83	2.49	1.09	0.72	0.59	0.46	0.48	226.71%
YoY %	13.65%	128.44%	51.39%	22.03%	28.26%	-4.17%	-	-
Horiz. %	589.58%	518.75%	227.08%	150.00%	122.92%	95.83%	100.00%	-
P/EPS	11.83	11.52	10.12	10.57	12.90	12.49	11.99	-0.89%
YoY %	2.69%	13.83%	-4.26%	-18.06%	3.28%	4.17%	-	-
Horiz. %	98.67%	96.08%	84.40%	88.16%	107.59%	104.17%	100.00%	-
EY	8.46	8.68	9.88	9.46	7.75	8.00	8.34	0.95%
YoY %	-2.53%	-12.15%	4.44%	22.06%	-3.12%	-4.08%	-	-
Horiz. %	101.44%	104.08%	118.47%	113.43%	92.93%	95.92%	100.00%	-
DY	3.13	3.67	4.55	5.00	4.65	4.81	2.36	20.73%
YoY %	-14.71%	-19.34%	-9.00%	7.53%	-3.33%	103.81%	-	-
Horiz. %	132.63%	155.51%	192.80%	211.86%	197.03%	203.81%	100.00%	-
P/NAPS	1.58	1.39	1.16	1.08	1.17	0.98	1.23	18.18%
YoY %	13.67%	19.83%	7.41%	-7.69%	19.39%	-20.33%	-	-
Horiz. %	128.46%	113.01%	94.31%	87.80%	95.12%	79.67%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	27/02/07	24/11/06	24/08/06	15/06/06	28/02/06	24/11/05	-
Price	7.15	6.00	4.68	4.68	3.90	4.12	4.18	-
P/RPS	3.16	2.75	1.16	0.84	0.53	0.46	0.47	256.64%
YoY %	14.91%	137.07%	38.10%	58.49%	15.22%	-2.13%	-	-
Horiz. %	672.34%	585.11%	246.81%	178.72%	112.77%	97.87%	100.00%	-
P/EPS	13.21	12.69	10.76	12.36	11.70	12.37	11.82	7.70%
YoY %	4.10%	17.94%	-12.94%	5.64%	-5.42%	4.65%	-	-
Horiz. %	111.76%	107.36%	91.03%	104.57%	98.98%	104.65%	100.00%	-
EY	7.57	7.88	9.29	8.09	8.55	8.08	8.46	-7.14%
YoY %	-3.93%	-15.18%	14.83%	-5.38%	5.82%	-4.49%	-	-
Horiz. %	89.48%	93.14%	109.81%	95.63%	101.06%	95.51%	100.00%	-
DY	2.80	3.33	4.27	4.27	5.13	4.86	2.39	11.14%
YoY %	-15.92%	-22.01%	0.00%	-16.76%	5.56%	103.35%	-	-
Horiz. %	117.15%	139.33%	178.66%	178.66%	214.64%	203.35%	100.00%	-
P/NAPS	1.76	1.53	1.23	1.27	1.06	0.97	1.22	27.70%
YoY %	15.03%	24.39%	-3.15%	19.81%	9.28%	-20.49%	-	-
Horiz. %	144.26%	125.41%	100.82%	104.10%	86.89%	79.51%	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