[PPB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -14.06%

YoY- -86.62%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	2,621,789	2,212,341	2,066,838	3,506,248	2,904,742	2,559,084	10,427,549	-20.54%
YoY %	18.51%	7.04%	-41.05%	20.71%	13.51%	-75.46%	-	-
Horiz. %	25.14%	21.22%	19.82%	33.62%	27.86%	24.54%	100.00%	-
PBT	1,107,369	1,260,769	1,510,629	1,378,816	589,250	415,337	600,101	10.74%
YoY %	-12.17%	-16.54%	9.56%	134.00%	41.87%	-30.79%	-	-
Horiz. %	184.53%	210.09%	251.73%	229.76%	98.19%	69.21%	100.00%	-
Tax	-40,441	1,059,594	190,004	-136,062	8,667,025	264,398	-142,054	-18.88%
YoY %	-103.82%	457.67%	239.65%	-101.57%	3,178.02%	286.12%	-	-
Horiz. %	28.47%	-745.91%	-133.75%	95.78%	-6,101.22%	-186.12%	100.00%	-
NP	1,066,928	2,320,364	1,700,633	1,242,753	9,256,276	679,736	458,046	15.12%
YoY %	-54.02%	36.44%	36.84%	-86.57%	1,261.75%	48.40%	-	-
Horiz. %	232.93%	506.58%	371.28%	271.32%	2,020.82%	148.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,028,092	2,308,121	1,685,918	1,230,970	9,200,273	543,332	382,005	17.93%
YoY %	-55.46%	36.91%	36.96%	-86.62%	1,593.31%	42.23%	-	-
Horiz. %	269.13%	604.21%	441.33%	322.24%	2,408.42%	142.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.65%	-84.04%	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	-
YoY %	104.34%	-568.04%	-227.46%	100.67%	-2,210.49%	-368.95%	-	-
Horiz. %	15.42%	-355.05%	-53.15%	41.70%	-6,214.03%	-268.95%	100.00%	-
Total Cost	1,554,861	-108,022	366,205	2,263,494	-6,351,533	1,879,348	9,969,502	-26.62%
YoY %	1,539.39%	-129.50%	-83.82%	135.64%	-437.96%	-81.15%	-	-
Horiz. %	15.60%	-1.08%	3.67%	22.70%	-63.71%	18.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,977,403	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	22.78%
YoY %	6.89%	-6.13%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.78%	320.68%	341.60%	289.26%	277.07%	110.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	158,070	1,106,481	79,032	1,059,001	79,033	79,041	79,024	12.24%
YoY %	-85.71%	1,300.04%	-92.54%	1,239.95%	-0.01%	0.02%	-	-
Horiz. %	200.03%	1,400.18%	100.01%	1,340.10%	100.01%	100.02%	100.00%	-
Div Payout %	15.38%	47.94%	4.69%	86.03%	0.86%	14.55%	20.69%	-
YoY %	-67.92%	922.17%	-94.55%	9,903.49%	-94.09%	-29.68%	-	-
Horiz. %	74.34%	231.71%	22.67%	415.80%	4.16%	70.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	13,977,403	13,076,244	13,929,456	11,795,221	11,297,818	4,505,371	4,077,674	22.78%
YoY %	6.89%	-6.13%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.78%	320.68%	341.60%	289.26%	277.07%	110.49%	100.00%	-
NOSH	1,185,530	1,185,516	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	0.00%
YoY %	0.00%	0.00%	0.00%	-0.00%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.02%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	40.69%	104.88%	82.28%	35.44%	318.66%	26.56%	4.39%	-
YoY %	-61.20%	27.47%	132.17%	-88.88%	1,099.77%	505.01%	-	-
Horiz. %	926.88%	2,389.07%	1,874.26%	807.29%	7,258.77%	605.01%	100.00%	-
ROE	7.36%	17.65%	12.10%	10.44%	81.43%	12.06%	9.37%	-
YoY %	-58.30%	45.87%	15.90%	-87.18%	575.21%	28.71%	-	-
Horiz. %	78.55%	188.37%	129.14%	111.42%	869.05%	128.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	221.15	186.61	174.35	295.77	245.02	215.84	879.69	-20.54%
YoY %	18.51%	7.03%	-41.05%	20.71%	13.52%	-75.46%	-	-
Horiz. %	25.14%	21.21%	19.82%	33.62%	27.85%	24.54%	100.00%	-
EPS	86.72	194.69	142.21	103.84	776.07	45.83	32.23	17.92%
YoY %	-55.46%	36.90%	36.95%	-86.62%	1,593.37%	42.20%	-	-
Horiz. %	269.07%	604.06%	441.23%	322.18%	2,407.91%	142.20%	100.00%	-
DPS	13.33	93.33	6.67	89.33	6.67	6.67	6.67	12.22%
YoY %	-85.72%	1,299.25%	-92.53%	1,239.28%	0.00%	0.00%	-	-
Horiz. %	199.85%	1,399.25%	100.00%	1,339.28%	100.00%	100.00%	100.00%	-
NAPS	11.79	11.03	11.75	9.95	9.53	3.80	3.44	22.77%
YoY %	6.89%	-6.13%	18.09%	4.41%	150.79%	10.47%	-	-
Horiz. %	342.73%	320.64%	341.57%	289.24%	277.03%	110.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,607
RPS	184.30	155.52	145.29	246.48	204.19	179.89	733.01	-20.54%
YoY %	18.51%	7.04%	-41.05%	20.71%	13.51%	-75.46%	-	-
Horiz. %	25.14%	21.22%	19.82%	33.63%	27.86%	24.54%	100.00%	-
EPS	72.27	162.25	118.51	86.53	646.74	38.19	26.85	17.93%
YoY %	-55.46%	36.91%	36.96%	-86.62%	1,593.48%	42.23%	-	-
Horiz. %	269.16%	604.28%	441.38%	322.27%	2,408.72%	142.23%	100.00%	-
DPS	11.11	77.78	5.56	74.44	5.56	5.56	5.56	12.22%
YoY %	-85.72%	1,298.92%	-92.53%	1,238.85%	0.00%	0.00%	-	-
Horiz. %	199.82%	1,398.92%	100.00%	1,338.85%	100.00%	100.00%	100.00%	-
NAPS	9.8256	9.1921	9.7918	8.2916	7.9419	3.1671	2.8664	22.78%
YoY %	6.89%	-6.12%	18.09%	4.40%	150.76%	10.49%	-	-
Horiz. %	342.79%	320.68%	341.61%	289.27%	277.07%	110.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	16.62	17.20	15.40	8.55	9.20	4.40	4.24	-
P/RPS	7.52	9.22	8.83	2.89	3.75	2.04	0.48	58.15%
YoY %	-18.44%	4.42%	205.54%	-22.93%	83.82%	325.00%	-	-
Horiz. %	1,566.67%	1,920.83%	1,839.58%	602.08%	781.25%	425.00%	100.00%	-
P/EPS	19.17	8.83	10.83	8.23	1.19	9.60	13.16	6.46%
YoY %	117.10%	-18.47%	31.59%	591.60%	-87.60%	-27.05%	-	-
Horiz. %	145.67%	67.10%	82.29%	62.54%	9.04%	72.95%	100.00%	-
EY	5.22	11.32	9.23	12.15	84.36	10.42	7.60	-6.06%
YoY %	-53.89%	22.64%	-24.03%	-85.60%	709.60%	37.11%	-	-
Horiz. %	68.68%	148.95%	121.45%	159.87%	1,110.00%	137.11%	100.00%	-
DY	0.80	5.43	0.43	10.45	0.72	1.52	1.57	-10.62%
YoY %	-85.27%	1,162.79%	-95.89%	1,351.39%	-52.63%	-3.18%	-	-
Horiz. %	50.96%	345.86%	27.39%	665.61%	45.86%	96.82%	100.00%	-
P/NAPS	1.41	1.56	1.31	0.86	0.97	1.16	1.23	2.30%
YoY %	-9.62%	19.08%	52.33%	-11.34%	-16.38%	-5.69%	-	-
Horiz. %	114.63%	126.83%	106.50%	69.92%	78.86%	94.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	-
Price	16.10	18.80	15.70	8.55	10.30	4.68	4.18	-
P/RPS	7.28	10.07	9.01	2.89	4.20	2.17	0.48	57.29%
YoY %	-27.71%	11.76%	211.76%	-31.19%	93.55%	352.08%	-	-
Horiz. %	1,516.67%	2,097.92%	1,877.08%	602.08%	875.00%	452.08%	100.00%	-
P/EPS	18.57	9.66	11.04	8.23	1.33	10.21	12.97	6.16%
YoY %	92.24%	-12.50%	34.14%	518.80%	-86.97%	-21.28%	-	-
Horiz. %	143.18%	74.48%	85.12%	63.45%	10.25%	78.72%	100.00%	-
EY	5.39	10.36	9.06	12.15	75.35	9.79	7.71	-5.78%
YoY %	-47.97%	14.35%	-25.43%	-83.88%	669.66%	26.98%	-	-
Horiz. %	69.91%	134.37%	117.51%	157.59%	977.30%	126.98%	100.00%	-
DY	0.83	4.96	0.42	10.45	0.65	1.42	1.59	-10.26%
YoY %	-83.27%	1,080.95%	-95.98%	1,507.69%	-54.23%	-10.69%	-	-
Horiz. %	52.20%	311.95%	26.42%	657.23%	40.88%	89.31%	100.00%	-
P/NAPS	1.37	1.70	1.34	0.86	1.08	1.23	1.22	1.95%
YoY %	-19.41%	26.87%	55.81%	-20.37%	-12.20%	0.82%	-	-
Horiz. %	112.30%	139.34%	109.84%	70.49%	88.52%	100.82%	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