[PPB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -0.48%

YoY- 1152.04%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	3,440,571	3,222,034	3,109,562	2,989,442	2,849,770	2,796,143	2,681,225	18.03%
YoY %	6.78%	3.62%	4.02%	4.90%	1.92%	4.29%	-	-
Horiz. %	128.32%	120.17%	115.98%	111.50%	106.29%	104.29%	100.00%	-
PBT	1,156,110	1,135,241	883,190	563,936	522,475	399,820	440,882	89.82%
YoY %	1.84%	28.54%	56.61%	7.94%	30.68%	-9.31%	-	-
Horiz. %	262.23%	257.49%	200.32%	127.91%	118.51%	90.69%	100.00%	-
Tax	-116,949	-86,505	6,353,097	6,485,367	6,604,180	6,695,754	344,477	-
YoY %	-35.19%	-101.36%	-2.04%	-1.80%	-1.37%	1,843.74%	-	-
Horiz. %	-33.95%	-25.11%	1,844.27%	1,882.67%	1,917.16%	1,943.74%	100.00%	-
NP	1,039,161	1,048,736	7,236,287	7,049,303	7,126,655	7,095,574	785,359	20.46%
YoY %	-0.91%	-85.51%	2.65%	-1.09%	0.44%	803.48%	-	-
Horiz. %	132.32%	133.54%	921.40%	897.59%	907.44%	903.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,042,779	1,054,284	7,234,421	7,019,756	7,053,371	6,999,400	641,478	38.13%
YoY %	-1.09%	-85.43%	3.06%	-0.48%	0.77%	991.14%	-	-
Horiz. %	162.56%	164.35%	1,127.77%	1,094.31%	1,099.55%	1,091.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.12%	7.62%	-719.34%	-1,150.02%	-1,264.02%	-1,674.69%	-78.13%	-
YoY %	32.81%	101.06%	37.45%	9.02%	24.52%	-2,043.47%	-	-
Horiz. %	-12.95%	-9.75%	920.70%	1,471.93%	1,617.84%	2,143.47%	100.00%	-
Total Cost	2,401,410	2,173,298	-4,126,725	-4,059,861	-4,276,885	-4,299,431	1,895,866	17.01%
YoY %	10.50%	152.66%	-1.65%	5.07%	0.52%	-326.78%	-	-
Horiz. %	126.67%	114.63%	-217.67%	-214.14%	-225.59%	-226.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,796,791	11,368,859	11,675,481	10,662,984	11,299,073	11,155,562	4,812,371	81.50%
YoY %	3.76%	-2.63%	9.50%	-5.63%	1.29%	131.81%	-	-
Horiz. %	245.13%	236.24%	242.61%	221.57%	234.79%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	1,090,473	1,090,473	355,469	355,469	237,099	237,099	237,113	175.78%
YoY %	0.00%	206.77%	0.00%	49.92%	0.00%	-0.01%	-	-
Horiz. %	459.90%	459.90%	149.92%	149.92%	99.99%	99.99%	100.00%	-
Div Payout %	104.57%	103.43%	4.91%	5.06%	3.36%	3.39%	36.96%	-
YoY %	1.10%	2,006.52%	-2.96%	50.60%	-0.88%	-90.83%	-	-
Horiz. %	282.93%	279.84%	13.28%	13.69%	9.09%	9.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	11,796,791	11,368,859	11,675,481	10,662,984	11,299,073	11,155,562	4,812,371	81.50%
YoY %	3.76%	-2.63%	9.50%	-5.63%	1.29%	131.81%	-	-
Horiz. %	245.13%	236.24%	242.61%	221.57%	234.79%	231.81%	100.00%	-
NOSH	1,185,607	1,185,491	1,185,327	1,184,776	1,185,632	1,185,500	1,185,313	0.01%
YoY %	0.01%	0.01%	0.05%	-0.07%	0.01%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.00%	99.95%	100.03%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	30.20%	32.55%	232.71%	235.81%	250.08%	253.76%	29.29%	-
YoY %	-7.22%	-86.01%	-1.31%	-5.71%	-1.45%	766.37%	-	-
Horiz. %	103.11%	111.13%	794.50%	805.09%	853.81%	866.37%	100.00%	-
ROE	8.84%	9.27%	61.96%	65.83%	62.42%	62.74%	13.33%	-
YoY %	-4.64%	-85.04%	-5.88%	5.46%	-0.51%	370.67%	-	-
Horiz. %	66.32%	69.54%	464.82%	493.85%	468.27%	470.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	290.19	271.79	262.34	252.32	240.36	235.86	226.20	18.01%
YoY %	6.77%	3.60%	3.97%	4.98%	1.91%	4.27%	-	-
Horiz. %	128.29%	120.15%	115.98%	111.55%	106.26%	104.27%	100.00%	-
EPS	87.95	88.93	610.33	592.50	594.90	590.42	54.12	38.10%
YoY %	-1.10%	-85.43%	3.01%	-0.40%	0.76%	990.95%	-	-
Horiz. %	162.51%	164.32%	1,127.73%	1,094.79%	1,099.22%	1,090.95%	100.00%	-
DPS	92.00	92.00	30.00	30.00	20.00	20.00	20.00	175.82%
YoY %	0.00%	206.67%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	460.00%	460.00%	150.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	9.95	9.59	9.85	9.00	9.53	9.41	4.06	81.47%
YoY %	3.75%	-2.64%	9.44%	-5.56%	1.28%	131.77%	-	-
Horiz. %	245.07%	236.21%	242.61%	221.67%	234.73%	231.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,184,776
RPS	241.85	226.49	218.58	210.14	200.32	196.55	188.47	18.03%
YoY %	6.78%	3.62%	4.02%	4.90%	1.92%	4.29%	-	-
Horiz. %	128.32%	120.17%	115.98%	111.50%	106.29%	104.29%	100.00%	-
EPS	73.30	74.11	508.54	493.45	495.81	492.01	45.09	38.13%
YoY %	-1.09%	-85.43%	3.06%	-0.48%	0.77%	991.17%	-	-
Horiz. %	162.56%	164.36%	1,127.83%	1,094.37%	1,099.60%	1,091.17%	100.00%	-
DPS	76.65	76.65	24.99	24.99	16.67	16.67	16.67	175.74%
YoY %	0.00%	206.72%	0.00%	49.91%	0.00%	0.00%	-	-
Horiz. %	459.81%	459.81%	149.91%	149.91%	100.00%	100.00%	100.00%	-
NAPS	8.2924	7.9916	8.2071	7.4954	7.9426	7.8417	3.3828	81.50%
YoY %	3.76%	-2.63%	9.50%	-5.63%	1.29%	131.81%	-	-
Horiz. %	245.13%	236.24%	242.61%	221.57%	234.79%	231.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	8.55	10.80	10.20	11.00	9.20	7.60	6.40	-
P/RPS	2.95	3.97	3.89	4.36	3.83	3.22	2.83	2.79%
YoY %	-25.69%	2.06%	-10.78%	13.84%	18.94%	13.78%	-	-
Horiz. %	104.24%	140.28%	137.46%	154.06%	135.34%	113.78%	100.00%	-
P/EPS	9.72	12.14	1.67	1.86	1.55	1.29	11.83	-12.24%
YoY %	-19.93%	626.95%	-10.22%	20.00%	20.16%	-89.10%	-	-
Horiz. %	82.16%	102.62%	14.12%	15.72%	13.10%	10.90%	100.00%	-
EY	10.29	8.23	59.84	53.86	64.66	77.69	8.46	13.90%
YoY %	25.03%	-86.25%	11.10%	-16.70%	-16.77%	818.32%	-	-
Horiz. %	121.63%	97.28%	707.33%	636.64%	764.30%	918.32%	100.00%	-
DY	10.76	8.52	2.94	2.73	2.17	2.63	3.13	127.26%
YoY %	26.29%	189.80%	7.69%	25.81%	-17.49%	-15.97%	-	-
Horiz. %	343.77%	272.20%	93.93%	87.22%	69.33%	84.03%	100.00%	-
P/NAPS	0.86	1.13	1.04	1.22	0.97	0.81	1.58	-33.26%
YoY %	-23.89%	8.65%	-14.75%	25.77%	19.75%	-48.73%	-	-
Horiz. %	54.43%	71.52%	65.82%	77.22%	61.39%	51.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	26/08/08	29/05/08	29/02/08	29/11/07	24/08/07	30/05/07	-
Price	8.55	8.80	11.00	10.80	10.30	6.85	7.15	-
P/RPS	2.95	3.24	4.19	4.28	4.29	2.90	3.16	-4.46%
YoY %	-8.95%	-22.67%	-2.10%	-0.23%	47.93%	-8.23%	-	-
Horiz. %	93.35%	102.53%	132.59%	135.44%	135.76%	91.77%	100.00%	-
P/EPS	9.72	9.90	1.80	1.82	1.73	1.16	13.21	-18.45%
YoY %	-1.82%	450.00%	-1.10%	5.20%	49.14%	-91.22%	-	-
Horiz. %	73.58%	74.94%	13.63%	13.78%	13.10%	8.78%	100.00%	-
EY	10.29	10.11	55.48	54.86	57.76	86.19	7.57	22.64%
YoY %	1.78%	-81.78%	1.13%	-5.02%	-32.99%	1,038.57%	-	-
Horiz. %	135.93%	133.55%	732.89%	724.70%	763.01%	1,138.57%	100.00%	-
DY	10.76	10.45	2.73	2.78	1.94	2.92	2.80	144.73%
YoY %	2.97%	282.78%	-1.80%	43.30%	-33.56%	4.29%	-	-
Horiz. %	384.29%	373.21%	97.50%	99.29%	69.29%	104.29%	100.00%	-
P/NAPS	0.86	0.92	1.12	1.20	1.08	0.73	1.76	-37.88%
YoY %	-6.52%	-17.86%	-6.67%	11.11%	47.95%	-58.52%	-	-
Horiz. %	48.86%	52.27%	63.64%	68.18%	61.36%	41.48%	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