[PPB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 1883.49%

YoY- 2650.14%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	2,169,450	2,077,906	3,301,448	2,836,264	2,425,030	10,633,572	10,793,056	-23.45%
YoY %	4.41%	-37.06%	16.40%	16.96%	-77.19%	-1.48%	-	-
Horiz. %	20.10%	19.25%	30.59%	26.28%	22.47%	98.52%	100.00%	-
PBT	1,256,982	1,252,162	1,550,226	407,616	392,056	609,344	664,844	11.19%
YoY %	0.38%	-19.23%	280.32%	3.97%	-35.66%	-8.35%	-	-
Horiz. %	189.06%	188.34%	233.17%	61.31%	58.97%	91.65%	100.00%	-
Tax	1,637,032	100,926	-109,026	13,034,718	247,630	-158,048	-322,492	-
YoY %	1,522.01%	192.57%	-100.84%	5,163.79%	256.68%	50.99%	-	-
Horiz. %	-507.62%	-31.30%	33.81%	-4,041.87%	-76.79%	49.01%	100.00%	-
NP	2,894,014	1,353,088	1,441,200	13,442,334	639,686	451,296	342,352	42.70%
YoY %	113.88%	-6.11%	-89.28%	2,001.40%	41.74%	31.82%	-	-
Horiz. %	845.33%	395.23%	420.97%	3,926.47%	186.85%	131.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,886,200	1,338,734	1,432,442	13,363,386	485,916	377,242	342,352	42.63%
YoY %	115.59%	-6.54%	-89.28%	2,650.14%	28.81%	10.19%	-	-
Horiz. %	843.05%	391.04%	418.41%	3,903.41%	141.93%	110.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-130.24%	-8.06%	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	-
YoY %	-1,515.88%	-214.65%	100.22%	-4,963.00%	-343.48%	-46.53%	-	-
Horiz. %	-268.48%	-16.62%	14.49%	-6,592.02%	-130.20%	53.47%	100.00%	-
Total Cost	-724,564	724,818	1,860,248	-10,606,070	1,785,344	10,182,276	10,450,704	-
YoY %	-199.96%	-61.04%	117.54%	-694.06%	-82.47%	-2.57%	-	-
Horiz. %	-6.93%	6.94%	17.80%	-101.49%	17.08%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	29.14%
YoY %	5.10%	18.37%	1.90%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.20%	441.66%	373.12%	366.15%	143.52%	131.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,659,689	118,555	1,588,441	118,549	118,573	118,554	98,123	60.18%
YoY %	1,299.93%	-92.54%	1,239.90%	-0.02%	0.02%	20.82%	-	-
Horiz. %	1,691.44%	120.82%	1,618.83%	120.82%	120.84%	120.82%	100.00%	-
Div Payout %	57.50%	8.86%	110.89%	0.89%	24.40%	31.43%	28.66%	-
YoY %	548.98%	-92.01%	12,359.55%	-96.35%	-22.37%	9.67%	-	-
Horiz. %	200.63%	30.91%	386.92%	3.11%	85.14%	109.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	29.14%
YoY %	5.10%	18.37%	1.90%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.20%	441.66%	373.12%	366.15%	143.52%	131.91%	100.00%	-
NOSH	1,185,492	1,185,559	1,185,403	1,185,496	1,185,739	1,185,549	490,616	15.83%
YoY %	-0.01%	0.01%	-0.01%	-0.02%	0.02%	141.64%	-	-
Horiz. %	241.63%	241.65%	241.62%	241.63%	241.68%	241.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	133.40%	65.12%	43.65%	473.95%	26.38%	4.24%	3.17%	-
YoY %	104.85%	49.19%	-90.79%	1,696.63%	522.17%	33.75%	-	-
Horiz. %	4,208.20%	2,054.26%	1,376.97%	14,951.10%	832.18%	133.75%	100.00%	-
ROE	20.41%	9.95%	12.60%	119.79%	11.11%	9.39%	11.24%	-
YoY %	105.13%	-21.03%	-89.48%	978.22%	18.32%	-16.46%	-	-
Horiz. %	181.58%	88.52%	112.10%	1,065.75%	98.84%	83.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	183.00	175.27	278.51	239.25	204.52	896.93	2,199.90	-33.91%
YoY %	4.41%	-37.07%	16.41%	16.98%	-77.20%	-59.23%	-	-
Horiz. %	8.32%	7.97%	12.66%	10.88%	9.30%	40.77%	100.00%	-
EPS	243.46	112.92	120.84	1,127.24	40.98	31.82	69.78	23.14%
YoY %	115.60%	-6.55%	-89.28%	2,650.71%	28.79%	-54.40%	-	-
Horiz. %	348.90%	161.82%	173.17%	1,615.42%	58.73%	45.60%	100.00%	-
DPS	140.00	10.00	134.00	10.00	10.00	10.00	20.00	38.28%
YoY %	1,300.00%	-92.54%	1,240.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	700.00%	50.00%	670.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	11.93	11.35	9.59	9.41	3.6876	3.39	6.21	11.49%
YoY %	5.11%	18.35%	1.91%	155.18%	8.78%	-45.41%	-	-
Horiz. %	192.11%	182.77%	154.43%	151.53%	59.38%	54.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,500
RPS	152.50	146.07	232.08	199.38	170.47	747.50	758.71	-23.45%
YoY %	4.40%	-37.06%	16.40%	16.96%	-77.19%	-1.48%	-	-
Horiz. %	20.10%	19.25%	30.59%	26.28%	22.47%	98.52%	100.00%	-
EPS	202.89	94.11	100.69	939.39	34.16	26.52	24.07	42.63%
YoY %	115.59%	-6.53%	-89.28%	2,649.97%	28.81%	10.18%	-	-
Horiz. %	842.92%	390.98%	418.32%	3,902.74%	141.92%	110.18%	100.00%	-
DPS	116.67	8.33	111.66	8.33	8.34	8.33	6.90	60.17%
YoY %	1,300.60%	-92.54%	1,240.46%	-0.12%	0.12%	20.72%	-	-
Horiz. %	1,690.87%	120.72%	1,618.26%	120.72%	120.87%	120.72%	100.00%	-
NAPS	9.9419	9.4591	7.9913	7.8419	3.0737	2.8252	2.1417	29.14%
YoY %	5.10%	18.37%	1.91%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.21%	441.66%	373.13%	366.15%	143.52%	131.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	15.98	11.60	10.80	7.60	4.00	3.72	6.50	-
P/RPS	8.73	6.62	3.88	3.18	1.96	0.41	0.30	75.33%
YoY %	31.87%	70.62%	22.01%	62.24%	378.05%	36.67%	-	-
Horiz. %	2,910.00%	2,206.67%	1,293.33%	1,060.00%	653.33%	136.67%	100.00%	-
P/EPS	6.56	10.27	8.94	0.67	9.76	11.69	9.31	-5.66%
YoY %	-36.12%	14.88%	1,234.33%	-93.14%	-16.51%	25.56%	-	-
Horiz. %	70.46%	110.31%	96.03%	7.20%	104.83%	125.56%	100.00%	-
EY	15.24	9.73	11.19	148.32	10.25	8.55	10.74	6.00%
YoY %	56.63%	-13.05%	-92.46%	1,347.02%	19.88%	-20.39%	-	-
Horiz. %	141.90%	90.60%	104.19%	1,381.01%	95.44%	79.61%	100.00%	-
DY	8.76	0.86	12.41	1.32	2.50	2.69	3.08	19.02%
YoY %	918.60%	-93.07%	840.15%	-47.20%	-7.06%	-12.66%	-	-
Horiz. %	284.42%	27.92%	402.92%	42.86%	81.17%	87.34%	100.00%	-
P/NAPS	1.34	1.02	1.13	0.81	1.08	1.10	1.05	4.14%
YoY %	31.37%	-9.73%	39.51%	-25.00%	-1.82%	4.76%	-	-
Horiz. %	127.62%	97.14%	107.62%	77.14%	102.86%	104.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	-
Price	16.90	15.30	8.80	6.85	4.68	4.14	6.10	-
P/RPS	9.23	8.73	3.16	2.86	2.29	0.46	0.28	79.01%
YoY %	5.73%	176.27%	10.49%	24.89%	397.83%	64.29%	-	-
Horiz. %	3,296.43%	3,117.86%	1,128.57%	1,021.43%	817.86%	164.29%	100.00%	-
P/EPS	6.94	13.55	7.28	0.61	11.42	13.01	8.74	-3.76%
YoY %	-48.78%	86.13%	1,093.44%	-94.66%	-12.22%	48.86%	-	-
Horiz. %	79.41%	155.03%	83.30%	6.98%	130.66%	148.86%	100.00%	-
EY	14.41	7.38	13.73	164.56	8.76	7.69	11.44	3.91%
YoY %	95.26%	-46.25%	-91.66%	1,778.54%	13.91%	-32.78%	-	-
Horiz. %	125.96%	64.51%	120.02%	1,438.46%	76.57%	67.22%	100.00%	-
DY	8.28	0.65	15.23	1.46	2.14	2.42	3.28	16.67%
YoY %	1,173.85%	-95.73%	943.15%	-31.78%	-11.57%	-26.22%	-	-
Horiz. %	252.44%	19.82%	464.33%	44.51%	65.24%	73.78%	100.00%	-
P/NAPS	1.42	1.35	0.92	0.73	1.27	1.22	0.98	6.37%
YoY %	5.19%	46.74%	26.03%	-42.52%	4.10%	24.49%	-	-
Horiz. %	144.90%	137.76%	93.88%	74.49%	129.59%	124.49%	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