[PPB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 11.82%

YoY- 42.23%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	2,066,838	3,506,248	2,904,742	2,559,084	10,427,549	11,064,248	9,000,746	-21.72%
YoY %	-41.05%	20.71%	13.51%	-75.46%	-5.75%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
PBT	1,510,629	1,378,816	589,250	415,337	600,101	701,994	701,636	13.62%
YoY %	9.56%	134.00%	41.87%	-30.79%	-14.51%	0.05%	-	-
Horiz. %	215.30%	196.51%	83.98%	59.20%	85.53%	100.05%	100.00%	-
Tax	190,004	-136,062	8,667,025	264,398	-142,054	-344,532	-339,597	-
YoY %	239.65%	-101.57%	3,178.02%	286.12%	58.77%	-1.45%	-	-
Horiz. %	-55.95%	40.07%	-2,552.15%	-77.86%	41.83%	101.45%	100.00%	-
NP	1,700,633	1,242,753	9,256,276	679,736	458,046	357,462	362,038	29.38%
YoY %	36.84%	-86.57%	1,261.75%	48.40%	28.14%	-1.26%	-	-
Horiz. %	469.74%	343.27%	2,556.71%	187.75%	126.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,685,918	1,230,970	9,200,273	543,332	382,005	357,462	362,038	29.19%
YoY %	36.96%	-86.62%	1,593.31%	42.23%	6.87%	-1.26%	-	-
Horiz. %	465.67%	340.01%	2,541.25%	150.08%	105.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	49.08%	48.40%	-
YoY %	-227.46%	100.67%	-2,210.49%	-368.95%	-51.77%	1.40%	-	-
Horiz. %	-25.99%	20.39%	-3,038.97%	-131.53%	48.90%	101.40%	100.00%	-
Total Cost	366,205	2,263,494	-6,351,533	1,879,348	9,969,502	10,706,785	8,638,708	-40.92%
YoY %	-83.82%	135.64%	-437.96%	-81.15%	-6.89%	23.94%	-	-
Horiz. %	4.24%	26.20%	-73.52%	21.75%	115.41%	123.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	79,032	1,059,001	79,033	79,041	79,024	135,223	-	-
YoY %	-92.54%	1,239.95%	-0.01%	0.02%	-41.56%	0.00%	-	-
Horiz. %	58.45%	783.15%	58.45%	58.45%	58.44%	100.00%	-	-
Div Payout %	4.69%	86.03%	0.86%	14.55%	20.69%	37.83%	-	-
YoY %	-94.55%	9,903.49%	-94.09%	-29.68%	-45.31%	0.00%	-	-
Horiz. %	12.40%	227.41%	2.27%	38.46%	54.69%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	2,850,710	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-
NOSH	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	507,087	490,655	15.82%
YoY %	0.00%	-0.00%	-0.01%	0.02%	133.76%	3.35%	-	-
Horiz. %	241.61%	241.61%	241.62%	241.64%	241.59%	103.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	82.28%	35.44%	318.66%	26.56%	4.39%	3.23%	4.02%	-
YoY %	132.17%	-88.88%	1,099.77%	505.01%	35.91%	-19.65%	-	-
Horiz. %	2,046.77%	881.59%	7,926.87%	660.70%	109.20%	80.35%	100.00%	-
ROE	12.10%	10.44%	81.43%	12.06%	9.37%	11.75%	12.70%	-
YoY %	15.90%	-87.18%	575.21%	28.71%	-20.26%	-7.48%	-	-
Horiz. %	95.28%	82.20%	641.18%	94.96%	73.78%	92.52%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	174.35	295.77	245.02	215.84	879.69	2,181.92	1,834.43	-32.42%
YoY %	-41.05%	20.71%	13.52%	-75.46%	-59.68%	18.94%	-	-
Horiz. %	9.50%	16.12%	13.36%	11.77%	47.95%	118.94%	100.00%	-
EPS	142.21	103.84	776.07	45.83	32.23	35.25	73.79	11.54%
YoY %	36.95%	-86.62%	1,593.37%	42.20%	-8.57%	-52.23%	-	-
Horiz. %	192.72%	140.72%	1,051.73%	62.11%	43.68%	47.77%	100.00%	-
DPS	6.67	89.33	6.67	6.67	6.67	26.67	0.00	-
YoY %	-92.53%	1,239.28%	0.00%	0.00%	-74.99%	0.00%	-	-
Horiz. %	25.01%	334.95%	25.01%	25.01%	25.01%	100.00%	-	-
NAPS	11.75	9.95	9.53	3.80	3.44	6.00	5.81	12.44%
YoY %	18.09%	4.41%	150.79%	10.47%	-42.67%	3.27%	-	-
Horiz. %	202.24%	171.26%	164.03%	65.40%	59.21%	103.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,453
RPS	145.29	246.47	204.19	179.89	732.99	777.75	632.70	-21.72%
YoY %	-41.05%	20.71%	13.51%	-75.46%	-5.76%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
EPS	118.51	86.53	646.72	38.19	26.85	25.13	25.45	29.19%
YoY %	36.96%	-86.62%	1,593.43%	42.23%	6.84%	-1.26%	-	-
Horiz. %	465.66%	340.00%	2,541.14%	150.06%	105.50%	98.74%	100.00%	-
DPS	5.56	74.44	5.56	5.56	5.55	9.51	0.00	-
YoY %	-92.53%	1,238.85%	0.00%	0.18%	-41.64%	0.00%	-	-
Horiz. %	58.46%	782.75%	58.46%	58.46%	58.36%	100.00%	-	-
NAPS	9.7916	8.2913	7.9417	3.167	2.8664	2.1387	2.0039	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.03%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.31%	158.04%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	15.40	8.55	9.20	4.40	4.24	6.55	5.30	-
P/RPS	8.83	2.89	3.75	2.04	0.48	0.30	0.29	76.61%
YoY %	205.54%	-22.93%	83.82%	325.00%	60.00%	3.45%	-	-
Horiz. %	3,044.83%	996.55%	1,293.10%	703.45%	165.52%	103.45%	100.00%	-
P/EPS	10.83	8.23	1.19	9.60	13.16	9.29	7.18	7.08%
YoY %	31.59%	591.60%	-87.60%	-27.05%	41.66%	29.39%	-	-
Horiz. %	150.84%	114.62%	16.57%	133.70%	183.29%	129.39%	100.00%	-
EY	9.23	12.15	84.36	10.42	7.60	10.76	13.92	-6.61%
YoY %	-24.03%	-85.60%	709.60%	37.11%	-29.37%	-22.70%	-	-
Horiz. %	66.31%	87.28%	606.03%	74.86%	54.60%	77.30%	100.00%	-
DY	0.43	10.45	0.72	1.52	1.57	4.07	0.00	-
YoY %	-95.89%	1,351.39%	-52.63%	-3.18%	-61.43%	0.00%	-	-
Horiz. %	10.57%	256.76%	17.69%	37.35%	38.57%	100.00%	-	-
P/NAPS	1.31	0.86	0.97	1.16	1.23	1.09	0.91	6.25%
YoY %	52.33%	-11.34%	-16.38%	-5.69%	12.84%	19.78%	-	-
Horiz. %	143.96%	94.51%	106.59%	127.47%	135.16%	119.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	-
Price	15.70	8.55	10.30	4.68	4.18	6.60	5.75	-
P/RPS	9.01	2.89	4.20	2.17	0.48	0.30	0.31	75.25%
YoY %	211.76%	-31.19%	93.55%	352.08%	60.00%	-3.23%	-	-
Horiz. %	2,906.45%	932.26%	1,354.84%	700.00%	154.84%	96.77%	100.00%	-
P/EPS	11.04	8.23	1.33	10.21	12.97	9.36	7.79	5.97%
YoY %	34.14%	518.80%	-86.97%	-21.28%	38.57%	20.15%	-	-
Horiz. %	141.72%	105.65%	17.07%	131.07%	166.50%	120.15%	100.00%	-
EY	9.06	12.15	75.35	9.79	7.71	10.68	12.83	-5.62%
YoY %	-25.43%	-83.88%	669.66%	26.98%	-27.81%	-16.76%	-	-
Horiz. %	70.62%	94.70%	587.30%	76.31%	60.09%	83.24%	100.00%	-
DY	0.42	10.45	0.65	1.42	1.59	4.04	0.00	-
YoY %	-95.98%	1,507.69%	-54.23%	-10.69%	-60.64%	0.00%	-	-
Horiz. %	10.40%	258.66%	16.09%	35.15%	39.36%	100.00%	-	-
P/NAPS	1.34	0.86	1.08	1.23	1.22	1.10	0.99	5.16%
YoY %	55.81%	-20.37%	-12.20%	0.82%	10.91%	11.11%	-	-
Horiz. %	135.35%	86.87%	109.09%	124.24%	123.23%	111.11%	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