[PPB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 14.41%

YoY- 62.31%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	2,989,442	2,849,770	2,796,143	2,681,225	2,590,526	4,786,601	6,583,679	-40.83%
YoY %	4.90%	1.92%	4.29%	3.50%	-45.88%	-27.30%	-	-
Horiz. %	45.41%	43.29%	42.47%	40.73%	39.35%	72.70%	100.00%	-
PBT	563,936	522,475	399,820	440,882	392,040	469,928	499,857	8.34%
YoY %	7.94%	30.68%	-9.31%	12.46%	-16.57%	-5.99%	-	-
Horiz. %	112.82%	104.52%	79.99%	88.20%	78.43%	94.01%	100.00%	-
Tax	6,485,367	6,604,180	6,695,754	344,477	302,210	164,574	62,573	2087.89%
YoY %	-1.80%	-1.37%	1,843.74%	13.99%	83.63%	163.01%	-	-
Horiz. %	10,364.48%	10,554.36%	10,700.71%	550.52%	482.97%	263.01%	100.00%	-
NP	7,049,303	7,126,655	7,095,574	785,359	694,250	634,502	562,430	437.09%
YoY %	-1.09%	0.44%	803.48%	13.12%	9.42%	12.81%	-	-
Horiz. %	1,253.37%	1,267.12%	1,261.59%	139.64%	123.44%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,019,756	7,053,371	6,999,400	641,478	560,665	515,574	448,916	522.19%
YoY %	-0.48%	0.77%	991.14%	14.41%	8.75%	14.85%	-	-
Horiz. %	1,563.71%	1,571.20%	1,559.18%	142.89%	124.89%	114.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,150.02%	-1,264.02%	-1,674.69%	-78.13%	-77.09%	-35.02%	-12.52%	-
YoY %	9.02%	24.52%	-2,043.47%	-1.35%	-120.13%	-179.71%	-	-
Horiz. %	9,185.46%	10,096.01%	13,376.12%	624.04%	615.73%	279.71%	100.00%	-
Total Cost	-4,059,861	-4,276,885	-4,299,431	1,895,866	1,896,276	4,152,099	6,021,249	-
YoY %	5.07%	0.52%	-326.78%	-0.02%	-54.33%	-31.04%	-	-
Horiz. %	-67.43%	-71.03%	-71.40%	31.49%	31.49%	68.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,662,984	11,299,073	11,155,562	4,812,371	4,647,141	4,504,724	4,372,705	80.87%
YoY %	-5.63%	1.29%	131.81%	3.56%	3.16%	3.02%	-	-
Horiz. %	243.85%	258.40%	255.12%	110.05%	106.28%	103.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	355,469	237,099	237,099	237,113	237,113	237,044	237,044	30.91%
YoY %	49.92%	0.00%	-0.01%	0.00%	0.03%	0.00%	-	-
Horiz. %	149.96%	100.02%	100.02%	100.03%	100.03%	100.00%	100.00%	-
Div Payout %	5.06%	3.36%	3.39%	36.96%	42.29%	45.98%	52.80%	-
YoY %	50.60%	-0.88%	-90.83%	-12.60%	-8.03%	-12.92%	-	-
Horiz. %	9.58%	6.36%	6.42%	70.00%	80.09%	87.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	10,662,984	11,299,073	11,155,562	4,812,371	4,647,141	4,504,724	4,372,705	80.87%
YoY %	-5.63%	1.29%	131.81%	3.56%	3.16%	3.02%	-	-
Horiz. %	243.85%	258.40%	255.12%	110.05%	106.28%	103.02%	100.00%	-
NOSH	1,184,776	1,185,632	1,185,500	1,185,313	1,185,495	1,185,453	1,185,786	-0.05%
YoY %	-0.07%	0.01%	0.02%	-0.02%	0.00%	-0.03%	-	-
Horiz. %	99.91%	99.99%	99.98%	99.96%	99.98%	99.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	235.81%	250.08%	253.76%	29.29%	26.80%	13.26%	8.54%	-
YoY %	-5.71%	-1.45%	766.37%	9.29%	102.11%	55.27%	-	-
Horiz. %	2,761.24%	2,928.34%	2,971.43%	342.97%	313.82%	155.27%	100.00%	-
ROE	65.83%	62.42%	62.74%	13.33%	12.06%	11.45%	10.27%	-
YoY %	5.46%	-0.51%	370.67%	10.53%	5.33%	11.49%	-	-
Horiz. %	640.99%	607.79%	610.91%	129.80%	117.43%	111.49%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	252.32	240.36	235.86	226.20	218.52	403.78	555.22	-40.80%
YoY %	4.98%	1.91%	4.27%	3.51%	-45.88%	-27.28%	-	-
Horiz. %	45.45%	43.29%	42.48%	40.74%	39.36%	72.72%	100.00%	-
EPS	592.50	594.90	590.42	54.12	47.29	43.49	37.86	522.53%
YoY %	-0.40%	0.76%	990.95%	14.44%	8.74%	14.87%	-	-
Horiz. %	1,564.98%	1,571.32%	1,559.48%	142.95%	124.91%	114.87%	100.00%	-
DPS	30.00	20.00	20.00	20.00	20.00	20.00	20.00	30.94%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.00	9.53	9.41	4.06	3.92	3.80	3.6876	80.97%
YoY %	-5.56%	1.28%	131.77%	3.57%	3.16%	3.05%	-	-
Horiz. %	244.06%	258.43%	255.18%	110.10%	106.30%	103.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,313
RPS	210.15	200.33	196.56	188.48	182.10	336.48	462.81	-40.83%
YoY %	4.90%	1.92%	4.29%	3.50%	-45.88%	-27.30%	-	-
Horiz. %	45.41%	43.29%	42.47%	40.73%	39.35%	72.70%	100.00%	-
EPS	493.46	495.82	492.03	45.09	39.41	36.24	31.56	522.15%
YoY %	-0.48%	0.77%	991.22%	14.41%	8.75%	14.83%	-	-
Horiz. %	1,563.56%	1,571.04%	1,559.03%	142.87%	124.87%	114.83%	100.00%	-
DPS	24.99	16.67	16.67	16.67	16.67	16.66	16.66	30.94%
YoY %	49.91%	0.00%	0.00%	0.00%	0.06%	0.00%	-	-
Horiz. %	150.00%	100.06%	100.06%	100.06%	100.06%	100.00%	100.00%	-
NAPS	7.4956	7.9428	7.8419	3.3829	3.2668	3.1666	3.0738	80.87%
YoY %	-5.63%	1.29%	131.81%	3.55%	3.16%	3.02%	-	-
Horiz. %	243.85%	258.40%	255.12%	110.06%	106.28%	103.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	11.00	9.20	7.60	6.40	5.45	4.40	4.00	-
P/RPS	4.36	3.83	3.22	2.83	2.49	1.09	0.72	231.13%
YoY %	13.84%	18.94%	13.78%	13.65%	128.44%	51.39%	-	-
Horiz. %	605.56%	531.94%	447.22%	393.06%	345.83%	151.39%	100.00%	-
P/EPS	1.86	1.55	1.29	11.83	11.52	10.12	10.57	-68.49%
YoY %	20.00%	20.16%	-89.10%	2.69%	13.83%	-4.26%	-	-
Horiz. %	17.60%	14.66%	12.20%	111.92%	108.99%	95.74%	100.00%	-
EY	53.86	64.66	77.69	8.46	8.68	9.88	9.46	217.83%
YoY %	-16.70%	-16.77%	818.32%	-2.53%	-12.15%	4.44%	-	-
Horiz. %	569.34%	683.51%	821.25%	89.43%	91.75%	104.44%	100.00%	-
DY	2.73	2.17	2.63	3.13	3.67	4.55	5.00	-33.12%
YoY %	25.81%	-17.49%	-15.97%	-14.71%	-19.34%	-9.00%	-	-
Horiz. %	54.60%	43.40%	52.60%	62.60%	73.40%	91.00%	100.00%	-
P/NAPS	1.22	0.97	0.81	1.58	1.39	1.16	1.08	8.44%
YoY %	25.77%	19.75%	-48.73%	13.67%	19.83%	7.41%	-	-
Horiz. %	112.96%	89.81%	75.00%	146.30%	128.70%	107.41%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	29/11/07	24/08/07	30/05/07	27/02/07	24/11/06	24/08/06	-
Price	10.80	10.30	6.85	7.15	6.00	4.68	4.68	-
P/RPS	4.28	4.29	2.90	3.16	2.75	1.16	0.84	195.22%
YoY %	-0.23%	47.93%	-8.23%	14.91%	137.07%	38.10%	-	-
Horiz. %	509.52%	510.71%	345.24%	376.19%	327.38%	138.10%	100.00%	-
P/EPS	1.82	1.73	1.16	13.21	12.69	10.76	12.36	-72.01%
YoY %	5.20%	49.14%	-91.22%	4.10%	17.94%	-12.94%	-	-
Horiz. %	14.72%	14.00%	9.39%	106.88%	102.67%	87.06%	100.00%	-
EY	54.86	57.76	86.19	7.57	7.88	9.29	8.09	257.01%
YoY %	-5.02%	-32.99%	1,038.57%	-3.93%	-15.18%	14.83%	-	-
Horiz. %	678.12%	713.97%	1,065.39%	93.57%	97.40%	114.83%	100.00%	-
DY	2.78	1.94	2.92	2.80	3.33	4.27	4.27	-24.82%
YoY %	43.30%	-33.56%	4.29%	-15.92%	-22.01%	0.00%	-	-
Horiz. %	65.11%	45.43%	68.38%	65.57%	77.99%	100.00%	100.00%	-
P/NAPS	1.20	1.08	0.73	1.76	1.53	1.23	1.27	-3.69%
YoY %	11.11%	47.95%	-58.52%	15.03%	24.39%	-3.15%	-	-
Horiz. %	94.49%	85.04%	57.48%	138.58%	120.47%	96.85%	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