[PPB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

02-Mar-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -0.72%

YoY- 25.61%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	2,162,896	2,099,541	2,062,174	2,053,769	2,144,979	2,612,765	2,910,876	-17.94%
YoY %	3.02%	1.81%	0.41%	-4.25%	-17.90%	-10.24%	-	-
Horiz. %	74.30%	72.13%	70.84%	70.56%	73.69%	89.76%	100.00%	-
PBT	1,267,995	1,457,800	1,493,566	1,455,390	1,469,151	1,221,259	1,217,734	2.73%
YoY %	-13.02%	-2.39%	2.62%	-0.94%	20.30%	0.29%	-	-
Horiz. %	104.13%	119.71%	122.65%	119.52%	120.65%	100.29%	100.00%	-
Tax	825,842	941,702	991,955	173,649	167,682	28,108	-37,203	-
YoY %	-12.30%	-5.07%	471.24%	3.56%	496.56%	175.55%	-	-
Horiz. %	-2,219.83%	-2,531.25%	-2,666.33%	-466.76%	-450.72%	-75.55%	100.00%	-
NP	2,093,837	2,399,502	2,485,521	1,629,039	1,636,833	1,249,367	1,180,531	46.47%
YoY %	-12.74%	-3.46%	52.58%	-0.48%	31.01%	5.83%	-	-
Horiz. %	177.36%	203.26%	210.54%	137.99%	138.65%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,082,616	2,389,697	2,469,483	1,615,964	1,627,719	1,239,654	1,175,245	46.38%
YoY %	-12.85%	-3.23%	52.82%	-0.72%	31.30%	5.48%	-	-
Horiz. %	177.21%	203.34%	210.12%	137.50%	138.50%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-65.13%	-64.60%	-66.42%	-11.93%	-11.41%	-2.30%	3.06%	-
YoY %	-0.82%	2.74%	-456.75%	-4.56%	-396.09%	-175.16%	-	-
Horiz. %	-2,128.43%	-2,111.11%	-2,170.59%	-389.87%	-372.88%	-75.16%	100.00%	-
Total Cost	69,059	-299,961	-423,347	424,730	508,146	1,363,398	1,730,345	-88.29%
YoY %	123.02%	29.15%	-199.67%	-16.42%	-62.73%	-21.21%	-	-
Horiz. %	3.99%	-17.34%	-24.47%	24.55%	29.37%	78.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,077,564	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.17%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,636,129	1,636,129	865,475	865,475	272,695	272,695	1,007,694	38.10%
YoY %	0.00%	89.04%	0.00%	217.38%	0.00%	-72.94%	-	-
Horiz. %	162.36%	162.36%	85.89%	85.89%	27.06%	27.06%	100.00%	-
Div Payout %	78.56%	68.47%	35.05%	53.56%	16.75%	22.00%	85.74%	-
YoY %	14.74%	95.35%	-34.56%	219.76%	-23.86%	-74.34%	-	-
Horiz. %	91.63%	79.86%	40.88%	62.47%	19.54%	25.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	13,077,564	14,144,440	14,142,498	14,084,711	13,928,477	13,456,571	13,597,677	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.17%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-
NOSH	1,185,636	1,185,619	1,185,456	1,185,581	1,185,402	1,185,600	1,185,499	0.00%
YoY %	0.00%	0.01%	-0.01%	0.02%	-0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.01%	99.99%	100.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	96.81%	114.29%	120.53%	79.32%	76.31%	47.82%	40.56%	-
YoY %	-15.29%	-5.18%	51.95%	3.94%	59.58%	17.90%	-	-
Horiz. %	238.68%	281.78%	297.16%	195.56%	188.14%	117.90%	100.00%	-
ROE	15.93%	16.89%	17.46%	11.47%	11.69%	9.21%	8.64%	-
YoY %	-5.68%	-3.26%	52.22%	-1.88%	26.93%	6.60%	-	-
Horiz. %	184.37%	195.49%	202.08%	132.75%	135.30%	106.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	182.42	177.08	173.96	173.23	180.95	220.37	245.54	-17.95%
YoY %	3.02%	1.79%	0.42%	-4.27%	-17.89%	-10.25%	-	-
Horiz. %	74.29%	72.12%	70.85%	70.55%	73.69%	89.75%	100.00%	-
EPS	175.65	201.56	208.31	136.30	137.31	104.56	99.14	46.36%
YoY %	-12.85%	-3.24%	52.83%	-0.74%	31.32%	5.47%	-	-
Horiz. %	177.17%	203.31%	210.12%	137.48%	138.50%	105.47%	100.00%	-
DPS	138.00	138.00	73.00	73.00	23.00	23.00	85.00	38.09%
YoY %	0.00%	89.04%	0.00%	217.39%	0.00%	-72.94%	-	-
Horiz. %	162.35%	162.35%	85.88%	85.88%	27.06%	27.06%	100.00%	-
NAPS	11.03	11.93	11.93	11.88	11.75	11.35	11.47	-2.57%
YoY %	-7.54%	0.00%	0.42%	1.11%	3.52%	-1.05%	-	-
Horiz. %	96.16%	104.01%	104.01%	103.57%	102.44%	98.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,581
RPS	152.04	147.59	144.96	144.37	150.78	183.67	204.62	-17.94%
YoY %	3.02%	1.81%	0.41%	-4.25%	-17.91%	-10.24%	-	-
Horiz. %	74.30%	72.13%	70.84%	70.56%	73.69%	89.76%	100.00%	-
EPS	146.40	167.99	173.59	113.60	114.42	87.14	82.62	46.38%
YoY %	-12.85%	-3.23%	52.81%	-0.72%	31.31%	5.47%	-	-
Horiz. %	177.20%	203.33%	210.11%	137.50%	138.49%	105.47%	100.00%	-
DPS	115.01	115.01	60.84	60.84	19.17	19.17	70.84	38.09%
YoY %	0.00%	89.04%	0.00%	217.37%	0.00%	-72.94%	-	-
Horiz. %	162.35%	162.35%	85.88%	85.88%	27.06%	27.06%	100.00%	-
NAPS	9.193	9.943	9.9416	9.901	9.7912	9.4594	9.5586	-2.56%
YoY %	-7.54%	0.01%	0.41%	1.12%	3.51%	-1.04%	-	-
Horiz. %	96.18%	104.02%	104.01%	103.58%	102.43%	98.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	17.20	15.98	18.00	15.96	15.40	11.60	9.80	-
P/RPS	9.43	9.02	10.35	9.21	8.51	5.26	3.99	77.33%
YoY %	4.55%	-12.85%	12.38%	8.23%	61.79%	31.83%	-	-
Horiz. %	236.34%	226.07%	259.40%	230.83%	213.28%	131.83%	100.00%	-
P/EPS	9.79	7.93	8.64	11.71	11.22	11.09	9.89	-0.67%
YoY %	23.46%	-8.22%	-26.22%	4.37%	1.17%	12.13%	-	-
Horiz. %	98.99%	80.18%	87.36%	118.40%	113.45%	112.13%	100.00%	-
EY	10.21	12.61	11.57	8.54	8.92	9.01	10.12	0.59%
YoY %	-19.03%	8.99%	35.48%	-4.26%	-1.00%	-10.97%	-	-
Horiz. %	100.89%	124.60%	114.33%	84.39%	88.14%	89.03%	100.00%	-
DY	8.02	8.64	4.06	4.57	1.49	1.98	8.67	-5.05%
YoY %	-7.18%	112.81%	-11.16%	206.71%	-24.75%	-77.16%	-	-
Horiz. %	92.50%	99.65%	46.83%	52.71%	17.19%	22.84%	100.00%	-
P/NAPS	1.56	1.34	1.51	1.34	1.31	1.02	0.85	49.84%
YoY %	16.42%	-11.26%	12.69%	2.29%	28.43%	20.00%	-	-
Horiz. %	183.53%	157.65%	177.65%	157.65%	154.12%	120.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	25/08/10	24/05/10	02/03/10	20/11/09	21/08/09	19/05/09	-
Price	18.80	16.90	16.20	16.16	15.70	15.30	11.00	-
P/RPS	10.31	9.54	9.31	9.33	8.68	6.94	4.48	74.22%
YoY %	8.07%	2.47%	-0.21%	7.49%	25.07%	54.91%	-	-
Horiz. %	230.13%	212.95%	207.81%	208.26%	193.75%	154.91%	100.00%	-
P/EPS	10.70	8.38	7.78	11.86	11.43	14.63	11.10	-2.41%
YoY %	27.68%	7.71%	-34.40%	3.76%	-21.87%	31.80%	-	-
Horiz. %	96.40%	75.50%	70.09%	106.85%	102.97%	131.80%	100.00%	-
EY	9.34	11.93	12.86	8.43	8.75	6.83	9.01	2.42%
YoY %	-21.71%	-7.23%	52.55%	-3.66%	28.11%	-24.20%	-	-
Horiz. %	103.66%	132.41%	142.73%	93.56%	97.11%	75.80%	100.00%	-
DY	7.34	8.17	4.51	4.52	1.46	1.50	7.73	-3.38%
YoY %	-10.16%	81.15%	-0.22%	209.59%	-2.67%	-80.60%	-	-
Horiz. %	94.95%	105.69%	58.34%	58.47%	18.89%	19.40%	100.00%	-
P/NAPS	1.70	1.42	1.36	1.36	1.34	1.35	0.96	46.31%
YoY %	19.72%	4.41%	0.00%	1.49%	-0.74%	40.63%	-	-
Horiz. %	177.08%	147.92%	141.67%	141.67%	139.58%	140.63%	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