[PPB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 177.29%

YoY- 28.81%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	1,038,953	1,650,724	1,418,132	1,212,515	5,316,786	5,396,528	4,252,082	-20.91%
YoY %	-37.06%	16.40%	16.96%	-77.19%	-1.48%	26.91%	-	-
Horiz. %	24.43%	38.82%	33.35%	28.52%	125.04%	126.91%	100.00%	-
PBT	626,081	775,113	203,808	196,028	304,672	332,422	329,542	11.27%
YoY %	-19.23%	280.32%	3.97%	-35.66%	-8.35%	0.87%	-	-
Horiz. %	189.99%	235.21%	61.85%	59.48%	92.45%	100.87%	100.00%	-
Tax	50,463	-54,513	6,517,359	123,815	-79,024	-161,246	-160,861	-
YoY %	192.57%	-100.84%	5,163.79%	256.68%	50.99%	-0.24%	-	-
Horiz. %	-31.37%	33.89%	-4,051.55%	-76.97%	49.13%	100.24%	100.00%	-
NP	676,544	720,600	6,721,167	319,843	225,648	171,176	168,681	26.02%
YoY %	-6.11%	-89.28%	2,001.40%	41.74%	31.82%	1.48%	-	-
Horiz. %	401.08%	427.20%	3,984.54%	189.61%	133.77%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	669,367	716,221	6,681,693	242,958	188,621	171,176	168,681	25.79%
YoY %	-6.54%	-89.28%	2,650.14%	28.81%	10.19%	1.48%	-	-
Horiz. %	396.82%	424.60%	3,961.14%	144.03%	111.82%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.06%	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	48.81%	-
YoY %	-214.65%	100.22%	-4,963.00%	-343.48%	-46.53%	-0.61%	-	-
Horiz. %	-16.51%	14.40%	-6,551.51%	-129.40%	53.14%	99.39%	100.00%	-
Total Cost	362,409	930,124	-5,303,035	892,672	5,091,138	5,225,352	4,083,401	-33.18%
YoY %	-61.04%	117.54%	-694.06%	-82.47%	-2.57%	27.97%	-	-
Horiz. %	8.88%	22.78%	-129.87%	21.86%	124.68%	127.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	29.82%
YoY %	18.37%	1.90%	155.13%	8.80%	31.91%	8.56%	-	-
Horiz. %	479.47%	405.07%	397.50%	155.80%	143.21%	108.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	59,277	794,220	59,274	59,286	59,277	49,061	44,157	5.02%
YoY %	-92.54%	1,239.91%	-0.02%	0.02%	20.82%	11.11%	-	-
Horiz. %	134.24%	1,798.63%	134.23%	134.26%	134.24%	111.11%	100.00%	-
Div Payout %	8.86%	110.89%	0.89%	24.40%	31.43%	28.66%	26.18%	-
YoY %	-92.01%	12,359.55%	-96.35%	-22.37%	9.67%	9.47%	-	-
Horiz. %	33.84%	423.57%	3.40%	93.20%	120.05%	109.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	2,806,443	29.82%
YoY %	18.37%	1.90%	155.13%	8.80%	31.91%	8.56%	-	-
Horiz. %	479.47%	405.07%	397.50%	155.80%	143.21%	108.56%	100.00%	-
NOSH	1,185,559	1,185,403	1,185,496	1,185,739	1,185,549	490,616	490,636	15.82%
YoY %	0.01%	-0.01%	-0.02%	0.02%	141.64%	-0.00%	-	-
Horiz. %	241.64%	241.61%	241.62%	241.67%	241.64%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	65.12%	43.65%	473.95%	26.38%	4.24%	3.17%	3.97%	-
YoY %	49.19%	-90.79%	1,696.63%	522.17%	33.75%	-20.15%	-	-
Horiz. %	1,640.30%	1,099.50%	11,938.29%	664.48%	106.80%	79.85%	100.00%	-
ROE	4.97%	6.30%	59.90%	5.56%	4.69%	5.62%	6.01%	-
YoY %	-21.11%	-89.48%	977.34%	18.55%	-16.55%	-6.49%	-	-
Horiz. %	82.70%	104.83%	996.67%	92.51%	78.04%	93.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	87.63	139.25	119.62	102.26	448.47	1,099.95	866.65	-31.72%
YoY %	-37.07%	16.41%	16.98%	-77.20%	-59.23%	26.92%	-	-
Horiz. %	10.11%	16.07%	13.80%	11.80%	51.75%	126.92%	100.00%	-
EPS	56.46	60.42	563.62	20.49	15.91	34.89	34.38	8.61%
YoY %	-6.55%	-89.28%	2,650.71%	28.79%	-54.40%	1.48%	-	-
Horiz. %	164.22%	175.74%	1,639.38%	59.60%	46.28%	101.48%	100.00%	-
DPS	5.00	67.00	5.00	5.00	5.00	10.00	9.00	-9.32%
YoY %	-92.54%	1,240.00%	0.00%	0.00%	-50.00%	11.11%	-	-
Horiz. %	55.56%	744.44%	55.56%	55.56%	55.56%	111.11%	100.00%	-
NAPS	11.35	9.59	9.41	3.6876	3.39	6.21	5.72	12.08%
YoY %	18.35%	1.91%	155.18%	8.78%	-45.41%	8.57%	-	-
Horiz. %	198.43%	167.66%	164.51%	64.47%	59.27%	108.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,786
RPS	73.03	116.04	99.69	85.23	373.75	379.35	298.90	-20.91%
YoY %	-37.06%	16.40%	16.97%	-77.20%	-1.48%	26.92%	-	-
Horiz. %	24.43%	38.82%	33.35%	28.51%	125.04%	126.92%	100.00%	-
EPS	47.05	50.35	469.70	17.08	13.26	12.03	11.86	25.79%
YoY %	-6.55%	-89.28%	2,650.00%	28.81%	10.22%	1.43%	-	-
Horiz. %	396.71%	424.54%	3,960.37%	144.01%	111.80%	101.43%	100.00%	-
DPS	4.17	55.83	4.17	4.17	4.17	3.45	3.10	5.06%
YoY %	-92.53%	1,238.85%	0.00%	0.00%	20.87%	11.29%	-	-
Horiz. %	134.52%	1,800.97%	134.52%	134.52%	134.52%	111.29%	100.00%	-
NAPS	9.4591	7.9913	7.8419	3.0737	2.8252	2.1417	1.9728	29.82%
YoY %	18.37%	1.91%	155.13%	8.80%	31.91%	8.56%	-	-
Horiz. %	479.48%	405.07%	397.50%	155.80%	143.21%	108.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	11.60	10.80	7.60	4.00	3.72	6.50	4.62	-
P/RPS	13.24	7.76	6.35	3.91	0.83	0.59	0.53	70.89%
YoY %	70.62%	22.20%	62.40%	371.08%	40.68%	11.32%	-	-
Horiz. %	2,498.11%	1,464.15%	1,198.11%	737.74%	156.60%	111.32%	100.00%	-
P/EPS	20.55	17.87	1.35	19.52	23.38	18.63	13.44	7.32%
YoY %	15.00%	1,223.70%	-93.08%	-16.51%	25.50%	38.62%	-	-
Horiz. %	152.90%	132.96%	10.04%	145.24%	173.96%	138.62%	100.00%	-
EY	4.87	5.59	74.16	5.12	4.28	5.37	7.44	-6.81%
YoY %	-12.88%	-92.46%	1,348.44%	19.63%	-20.30%	-27.82%	-	-
Horiz. %	65.46%	75.13%	996.77%	68.82%	57.53%	72.18%	100.00%	-
DY	0.43	6.20	0.66	1.25	1.34	1.54	1.95	-22.25%
YoY %	-93.06%	839.39%	-47.20%	-6.72%	-12.99%	-21.03%	-	-
Horiz. %	22.05%	317.95%	33.85%	64.10%	68.72%	78.97%	100.00%	-
P/NAPS	1.02	1.13	0.81	1.08	1.10	1.05	0.81	3.91%
YoY %	-9.73%	39.51%	-25.00%	-1.82%	4.76%	29.63%	-	-
Horiz. %	125.93%	139.51%	100.00%	133.33%	135.80%	129.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	25/08/03	-
Price	15.30	8.80	6.85	4.68	4.14	6.10	5.45	-
P/RPS	17.46	6.32	5.73	4.58	0.92	0.55	0.63	73.87%
YoY %	176.27%	10.30%	25.11%	397.83%	67.27%	-12.70%	-	-
Horiz. %	2,771.43%	1,003.17%	909.52%	726.98%	146.03%	87.30%	100.00%	-
P/EPS	27.10	14.56	1.22	22.84	26.02	17.48	15.85	9.34%
YoY %	86.13%	1,093.44%	-94.66%	-12.22%	48.86%	10.28%	-	-
Horiz. %	170.98%	91.86%	7.70%	144.10%	164.16%	110.28%	100.00%	-
EY	3.69	6.87	82.28	4.38	3.84	5.72	6.31	-8.54%
YoY %	-46.29%	-91.65%	1,778.54%	14.06%	-32.87%	-9.35%	-	-
Horiz. %	58.48%	108.87%	1,303.96%	69.41%	60.86%	90.65%	100.00%	-
DY	0.33	7.61	0.73	1.07	1.21	1.64	1.65	-23.50%
YoY %	-95.66%	942.47%	-31.78%	-11.57%	-26.22%	-0.61%	-	-
Horiz. %	20.00%	461.21%	44.24%	64.85%	73.33%	99.39%	100.00%	-
P/NAPS	1.35	0.92	0.73	1.27	1.22	0.98	0.95	6.02%
YoY %	46.74%	26.03%	-42.52%	4.10%	24.49%	3.16%	-	-
Horiz. %	142.11%	96.84%	76.84%	133.68%	128.42%	103.16%	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