[PPB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -31.15%

YoY- 1593.31%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	2,212,341	2,066,838	3,506,248	2,904,742	2,559,084	10,427,549	11,064,248	-23.52%
YoY %	7.04%	-41.05%	20.71%	13.51%	-75.46%	-5.75%	-	-
Horiz. %	20.00%	18.68%	31.69%	26.25%	23.13%	94.25%	100.00%	-
PBT	1,260,769	1,510,629	1,378,816	589,250	415,337	600,101	701,994	10.24%
YoY %	-16.54%	9.56%	134.00%	41.87%	-30.79%	-14.51%	-	-
Horiz. %	179.60%	215.19%	196.41%	83.94%	59.17%	85.49%	100.00%	-
Tax	1,059,594	190,004	-136,062	8,667,025	264,398	-142,054	-344,532	-
YoY %	457.67%	239.65%	-101.57%	3,178.02%	286.12%	58.77%	-	-
Horiz. %	-307.55%	-55.15%	39.49%	-2,515.59%	-76.74%	41.23%	100.00%	-
NP	2,320,364	1,700,633	1,242,753	9,256,276	679,736	458,046	357,462	36.56%
YoY %	36.44%	36.84%	-86.57%	1,261.75%	48.40%	28.14%	-	-
Horiz. %	649.12%	475.75%	347.66%	2,589.44%	190.16%	128.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,308,121	1,685,918	1,230,970	9,200,273	543,332	382,005	357,462	36.44%
YoY %	36.91%	36.96%	-86.62%	1,593.31%	42.23%	6.87%	-	-
Horiz. %	645.70%	471.64%	344.36%	2,573.78%	152.00%	106.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-84.04%	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	49.08%	-
YoY %	-568.04%	-227.46%	100.67%	-2,210.49%	-368.95%	-51.77%	-	-
Horiz. %	-171.23%	-25.63%	20.11%	-2,996.86%	-129.71%	48.23%	100.00%	-
Total Cost	-108,022	366,205	2,263,494	-6,351,533	1,879,348	9,969,502	10,706,785	-
YoY %	-129.50%	-83.82%	135.64%	-437.96%	-81.15%	-6.89%	-	-
Horiz. %	-1.01%	3.42%	21.14%	-59.32%	17.55%	93.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	27.49%
YoY %	-6.13%	18.09%	4.40%	150.76%	10.49%	34.02%	-	-
Horiz. %	429.78%	457.83%	387.68%	371.33%	148.08%	134.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	1,106,481	79,032	1,059,001	79,033	79,041	79,024	135,223	41.93%
YoY %	1,300.04%	-92.54%	1,239.95%	-0.01%	0.02%	-41.56%	-	-
Horiz. %	818.26%	58.45%	783.15%	58.45%	58.45%	58.44%	100.00%	-
Div Payout %	47.94%	4.69%	86.03%	0.86%	14.55%	20.69%	37.83%	-
YoY %	922.17%	-94.55%	9,903.49%	-94.09%	-29.68%	-45.31%	-	-
Horiz. %	126.72%	12.40%	227.41%	2.27%	38.46%	54.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	3,042,523	27.49%
YoY %	-6.13%	18.09%	4.40%	150.76%	10.49%	34.02%	-	-
Horiz. %	429.78%	457.83%	387.68%	371.33%	148.08%	134.02%	100.00%	-
NOSH	1,185,516	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	507,087	15.19%
YoY %	0.00%	0.00%	-0.00%	-0.01%	0.02%	133.76%	-	-
Horiz. %	233.79%	233.78%	233.78%	233.79%	233.81%	233.76%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	104.88%	82.28%	35.44%	318.66%	26.56%	4.39%	3.23%	-
YoY %	27.47%	132.17%	-88.88%	1,099.77%	505.01%	35.91%	-	-
Horiz. %	3,247.06%	2,547.37%	1,097.21%	9,865.63%	822.29%	135.91%	100.00%	-
ROE	17.65%	12.10%	10.44%	81.43%	12.06%	9.37%	11.75%	-
YoY %	45.87%	15.90%	-87.18%	575.21%	28.71%	-20.26%	-	-
Horiz. %	150.21%	102.98%	88.85%	693.02%	102.64%	79.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	186.61	174.35	295.77	245.02	215.84	879.69	2,181.92	-33.61%
YoY %	7.03%	-41.05%	20.71%	13.52%	-75.46%	-59.68%	-	-
Horiz. %	8.55%	7.99%	13.56%	11.23%	9.89%	40.32%	100.00%	-
EPS	194.69	142.21	103.84	776.07	45.83	32.23	35.25	32.93%
YoY %	36.90%	36.95%	-86.62%	1,593.37%	42.20%	-8.57%	-	-
Horiz. %	552.31%	403.43%	294.58%	2,201.62%	130.01%	91.43%	100.00%	-
DPS	93.33	6.67	89.33	6.67	6.67	6.67	26.67	23.20%
YoY %	1,299.25%	-92.53%	1,239.28%	0.00%	0.00%	-74.99%	-	-
Horiz. %	349.94%	25.01%	334.95%	25.01%	25.01%	25.01%	100.00%	-
NAPS	11.03	11.75	9.95	9.53	3.80	3.44	6.00	10.67%
YoY %	-6.13%	18.09%	4.41%	150.79%	10.47%	-42.67%	-	-
Horiz. %	183.83%	195.83%	165.83%	158.83%	63.33%	57.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,632
RPS	155.52	145.29	246.48	204.19	179.89	733.01	777.77	-23.52%
YoY %	7.04%	-41.05%	20.71%	13.51%	-75.46%	-5.75%	-	-
Horiz. %	20.00%	18.68%	31.69%	26.25%	23.13%	94.25%	100.00%	-
EPS	162.25	118.51	86.53	646.74	38.19	26.85	25.13	36.43%
YoY %	36.91%	36.96%	-86.62%	1,593.48%	42.23%	6.84%	-	-
Horiz. %	645.64%	471.59%	344.33%	2,573.58%	151.97%	106.84%	100.00%	-
DPS	77.78	5.56	74.44	5.56	5.56	5.56	9.51	41.92%
YoY %	1,298.92%	-92.53%	1,238.85%	0.00%	0.00%	-41.54%	-	-
Horiz. %	817.88%	58.46%	782.75%	58.46%	58.46%	58.46%	100.00%	-
NAPS	9.1921	9.7918	8.2916	7.9419	3.1671	2.8664	2.1388	27.49%
YoY %	-6.12%	18.09%	4.40%	150.76%	10.49%	34.02%	-	-
Horiz. %	429.78%	457.82%	387.68%	371.33%	148.08%	134.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	17.20	15.40	8.55	9.20	4.40	4.24	6.55	-
P/RPS	9.22	8.83	2.89	3.75	2.04	0.48	0.30	76.93%
YoY %	4.42%	205.54%	-22.93%	83.82%	325.00%	60.00%	-	-
Horiz. %	3,073.33%	2,943.33%	963.33%	1,250.00%	680.00%	160.00%	100.00%	-
P/EPS	8.83	10.83	8.23	1.19	9.60	13.16	9.29	-0.84%
YoY %	-18.47%	31.59%	591.60%	-87.60%	-27.05%	41.66%	-	-
Horiz. %	95.05%	116.58%	88.59%	12.81%	103.34%	141.66%	100.00%	-
EY	11.32	9.23	12.15	84.36	10.42	7.60	10.76	0.84%
YoY %	22.64%	-24.03%	-85.60%	709.60%	37.11%	-29.37%	-	-
Horiz. %	105.20%	85.78%	112.92%	784.01%	96.84%	70.63%	100.00%	-
DY	5.43	0.43	10.45	0.72	1.52	1.57	4.07	4.91%
YoY %	1,162.79%	-95.89%	1,351.39%	-52.63%	-3.18%	-61.43%	-	-
Horiz. %	133.42%	10.57%	256.76%	17.69%	37.35%	38.57%	100.00%	-
P/NAPS	1.56	1.31	0.86	0.97	1.16	1.23	1.09	6.15%
YoY %	19.08%	52.33%	-11.34%	-16.38%	-5.69%	12.84%	-	-
Horiz. %	143.12%	120.18%	78.90%	88.99%	106.42%	112.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	-
Price	18.80	15.70	8.55	10.30	4.68	4.18	6.60	-
P/RPS	10.07	9.01	2.89	4.20	2.17	0.48	0.30	79.55%
YoY %	11.76%	211.76%	-31.19%	93.55%	352.08%	60.00%	-	-
Horiz. %	3,356.67%	3,003.33%	963.33%	1,400.00%	723.33%	160.00%	100.00%	-
P/EPS	9.66	11.04	8.23	1.33	10.21	12.97	9.36	0.52%
YoY %	-12.50%	34.14%	518.80%	-86.97%	-21.28%	38.57%	-	-
Horiz. %	103.21%	117.95%	87.93%	14.21%	109.08%	138.57%	100.00%	-
EY	10.36	9.06	12.15	75.35	9.79	7.71	10.68	-0.50%
YoY %	14.35%	-25.43%	-83.88%	669.66%	26.98%	-27.81%	-	-
Horiz. %	97.00%	84.83%	113.76%	705.52%	91.67%	72.19%	100.00%	-
DY	4.96	0.42	10.45	0.65	1.42	1.59	4.04	3.47%
YoY %	1,080.95%	-95.98%	1,507.69%	-54.23%	-10.69%	-60.64%	-	-
Horiz. %	122.77%	10.40%	258.66%	16.09%	35.15%	39.36%	100.00%	-
P/NAPS	1.70	1.34	0.86	1.08	1.23	1.22	1.10	7.52%
YoY %	26.87%	55.81%	-20.37%	-12.20%	0.82%	10.91%	-	-
Horiz. %	154.55%	121.82%	78.18%	98.18%	111.82%	110.91%	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