[PPB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -6.52%

YoY- -89.28%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	2,512,158	2,169,450	2,077,906	3,301,448	2,836,264	2,425,030	10,633,572	-21.36%
YoY %	15.80%	4.41%	-37.06%	16.40%	16.96%	-77.19%	-	-
Horiz. %	23.62%	20.40%	19.54%	31.05%	26.67%	22.81%	100.00%	-
PBT	1,156,290	1,256,982	1,252,162	1,550,226	407,616	392,056	609,344	11.26%
YoY %	-8.01%	0.38%	-19.23%	280.32%	3.97%	-35.66%	-	-
Horiz. %	189.76%	206.28%	205.49%	254.41%	66.89%	64.34%	100.00%	-
Tax	-35,432	1,637,032	100,926	-109,026	13,034,718	247,630	-158,048	-22.04%
YoY %	-102.16%	1,522.01%	192.57%	-100.84%	5,163.79%	256.68%	-	-
Horiz. %	22.42%	-1,035.78%	-63.86%	68.98%	-8,247.32%	-156.68%	100.00%	-
NP	1,120,858	2,894,014	1,353,088	1,441,200	13,442,334	639,686	451,296	16.36%
YoY %	-61.27%	113.88%	-6.11%	-89.28%	2,001.40%	41.74%	-	-
Horiz. %	248.36%	641.27%	299.82%	319.35%	2,978.61%	141.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,083,328	2,886,200	1,338,734	1,432,442	13,363,386	485,916	377,242	19.21%
YoY %	-62.47%	115.59%	-6.54%	-89.28%	2,650.14%	28.81%	-	-
Horiz. %	287.17%	765.08%	354.87%	379.71%	3,542.39%	128.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.06%	-130.24%	-8.06%	7.03%	-3,197.79%	-63.16%	25.94%	-
YoY %	102.35%	-1,515.88%	-214.65%	100.22%	-4,963.00%	-343.48%	-	-
Horiz. %	11.80%	-502.08%	-31.07%	27.10%	-12,327.64%	-243.48%	100.00%	-
Total Cost	1,391,300	-724,564	724,818	1,860,248	-10,606,070	1,785,344	10,182,276	-28.22%
YoY %	292.02%	-199.96%	-61.04%	117.54%	-694.06%	-82.47%	-	-
Horiz. %	13.66%	-7.12%	7.12%	18.27%	-104.16%	17.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	22.40%
YoY %	-4.36%	5.10%	18.37%	1.90%	155.13%	8.80%	-	-
Horiz. %	336.57%	351.90%	334.81%	282.86%	277.57%	108.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	237,103	1,659,689	118,555	1,588,441	118,549	118,573	118,554	12.23%
YoY %	-85.71%	1,299.93%	-92.54%	1,239.90%	-0.02%	0.02%	-	-
Horiz. %	200.00%	1,399.94%	100.00%	1,339.85%	100.00%	100.02%	100.00%	-
Div Payout %	21.89%	57.50%	8.86%	110.89%	0.89%	24.40%	31.43%	-
YoY %	-61.93%	548.98%	-92.01%	12,359.55%	-96.35%	-22.37%	-	-
Horiz. %	69.65%	182.95%	28.19%	352.82%	2.83%	77.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	22.40%
YoY %	-4.36%	5.10%	18.37%	1.90%	155.13%	8.80%	-	-
Horiz. %	336.57%	351.90%	334.81%	282.86%	277.57%	108.80%	100.00%	-
NOSH	1,185,519	1,185,492	1,185,559	1,185,403	1,185,496	1,185,739	1,185,549	-0.00%
YoY %	0.00%	-0.01%	0.01%	-0.01%	-0.02%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.99%	100.00%	100.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	44.62%	133.40%	65.12%	43.65%	473.95%	26.38%	4.24%	-
YoY %	-66.55%	104.85%	49.19%	-90.79%	1,696.63%	522.17%	-	-
Horiz. %	1,052.36%	3,146.23%	1,535.85%	1,029.48%	11,178.07%	622.17%	100.00%	-
ROE	8.01%	20.41%	9.95%	12.60%	119.79%	11.11%	9.39%	-
YoY %	-60.75%	105.13%	-21.03%	-89.48%	978.22%	18.32%	-	-
Horiz. %	85.30%	217.36%	105.96%	134.19%	1,275.72%	118.32%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	211.90	183.00	175.27	278.51	239.25	204.52	896.93	-21.36%
YoY %	15.79%	4.41%	-37.07%	16.41%	16.98%	-77.20%	-	-
Horiz. %	23.63%	20.40%	19.54%	31.05%	26.67%	22.80%	100.00%	-
EPS	91.38	243.46	112.92	120.84	1,127.24	40.98	31.82	19.21%
YoY %	-62.47%	115.60%	-6.55%	-89.28%	2,650.71%	28.79%	-	-
Horiz. %	287.18%	765.12%	354.87%	379.76%	3,542.55%	128.79%	100.00%	-
DPS	20.00	140.00	10.00	134.00	10.00	10.00	10.00	12.24%
YoY %	-85.71%	1,300.00%	-92.54%	1,240.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	100.00%	100.00%	-
NAPS	11.41	11.93	11.35	9.59	9.41	3.6876	3.39	22.40%
YoY %	-4.36%	5.11%	18.35%	1.91%	155.18%	8.78%	-	-
Horiz. %	336.58%	351.92%	334.81%	282.89%	277.58%	108.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,491
RPS	176.59	152.50	146.07	232.08	199.38	170.47	747.50	-21.36%
YoY %	15.80%	4.40%	-37.06%	16.40%	16.96%	-77.19%	-	-
Horiz. %	23.62%	20.40%	19.54%	31.05%	26.67%	22.81%	100.00%	-
EPS	76.15	202.89	94.11	100.69	939.39	34.16	26.52	19.21%
YoY %	-62.47%	115.59%	-6.53%	-89.28%	2,649.97%	28.81%	-	-
Horiz. %	287.14%	765.05%	354.86%	379.68%	3,542.19%	128.81%	100.00%	-
DPS	16.67	116.67	8.33	111.66	8.33	8.34	8.33	12.25%
YoY %	-85.71%	1,300.60%	-92.54%	1,240.46%	-0.12%	0.12%	-	-
Horiz. %	200.12%	1,400.60%	100.00%	1,340.46%	100.00%	100.12%	100.00%	-
NAPS	9.5088	9.9419	9.4591	7.9913	7.8419	3.0737	2.8252	22.40%
YoY %	-4.36%	5.10%	18.37%	1.91%	155.13%	8.80%	-	-
Horiz. %	336.57%	351.90%	334.81%	282.86%	277.57%	108.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	17.22	15.98	11.60	10.80	7.60	4.00	3.72	-
P/RPS	8.13	8.73	6.62	3.88	3.18	1.96	0.41	64.48%
YoY %	-6.87%	31.87%	70.62%	22.01%	62.24%	378.05%	-	-
Horiz. %	1,982.93%	2,129.27%	1,614.63%	946.34%	775.61%	478.05%	100.00%	-
P/EPS	18.84	6.56	10.27	8.94	0.67	9.76	11.69	8.27%
YoY %	187.20%	-36.12%	14.88%	1,234.33%	-93.14%	-16.51%	-	-
Horiz. %	161.16%	56.12%	87.85%	76.48%	5.73%	83.49%	100.00%	-
EY	5.31	15.24	9.73	11.19	148.32	10.25	8.55	-7.62%
YoY %	-65.16%	56.63%	-13.05%	-92.46%	1,347.02%	19.88%	-	-
Horiz. %	62.11%	178.25%	113.80%	130.88%	1,734.74%	119.88%	100.00%	-
DY	1.16	8.76	0.86	12.41	1.32	2.50	2.69	-13.07%
YoY %	-86.76%	918.60%	-93.07%	840.15%	-47.20%	-7.06%	-	-
Horiz. %	43.12%	325.65%	31.97%	461.34%	49.07%	92.94%	100.00%	-
P/NAPS	1.51	1.34	1.02	1.13	0.81	1.08	1.10	5.41%
YoY %	12.69%	31.37%	-9.73%	39.51%	-25.00%	-1.82%	-	-
Horiz. %	137.27%	121.82%	92.73%	102.73%	73.64%	98.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	-
Price	17.20	16.90	15.30	8.80	6.85	4.68	4.14	-
P/RPS	8.12	9.23	8.73	3.16	2.86	2.29	0.46	61.32%
YoY %	-12.03%	5.73%	176.27%	10.49%	24.89%	397.83%	-	-
Horiz. %	1,765.22%	2,006.52%	1,897.83%	686.96%	621.74%	497.83%	100.00%	-
P/EPS	18.82	6.94	13.55	7.28	0.61	11.42	13.01	6.34%
YoY %	171.18%	-48.78%	86.13%	1,093.44%	-94.66%	-12.22%	-	-
Horiz. %	144.66%	53.34%	104.15%	55.96%	4.69%	87.78%	100.00%	-
EY	5.31	14.41	7.38	13.73	164.56	8.76	7.69	-5.98%
YoY %	-63.15%	95.26%	-46.25%	-91.66%	1,778.54%	13.91%	-	-
Horiz. %	69.05%	187.39%	95.97%	178.54%	2,139.92%	113.91%	100.00%	-
DY	1.16	8.28	0.65	15.23	1.46	2.14	2.42	-11.52%
YoY %	-85.99%	1,173.85%	-95.73%	943.15%	-31.78%	-11.57%	-	-
Horiz. %	47.93%	342.15%	26.86%	629.34%	60.33%	88.43%	100.00%	-
P/NAPS	1.51	1.42	1.35	0.92	0.73	1.27	1.22	3.61%
YoY %	6.34%	5.19%	46.74%	26.03%	-42.52%	4.10%	-	-
Horiz. %	123.77%	116.39%	110.66%	75.41%	59.84%	104.10%	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