[PPB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 3866.97%

YoY- 2650.14%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	1,084,725	1,038,953	1,650,724	1,418,132	1,212,515	5,316,786	5,396,528	-23.45%
YoY %	4.41%	-37.06%	16.40%	16.96%	-77.19%	-1.48%	-	-
Horiz. %	20.10%	19.25%	30.59%	26.28%	22.47%	98.52%	100.00%	-
PBT	628,491	626,081	775,113	203,808	196,028	304,672	332,422	11.19%
YoY %	0.38%	-19.23%	280.32%	3.97%	-35.66%	-8.35%	-	-
Horiz. %	189.06%	188.34%	233.17%	61.31%	58.97%	91.65%	100.00%	-
Tax	818,516	50,463	-54,513	6,517,359	123,815	-79,024	-161,246	-
YoY %	1,522.01%	192.57%	-100.84%	5,163.79%	256.68%	50.99%	-	-
Horiz. %	-507.62%	-31.30%	33.81%	-4,041.87%	-76.79%	49.01%	100.00%	-
NP	1,447,007	676,544	720,600	6,721,167	319,843	225,648	171,176	42.70%
YoY %	113.88%	-6.11%	-89.28%	2,001.40%	41.74%	31.82%	-	-
Horiz. %	845.33%	395.23%	420.97%	3,926.47%	186.85%	131.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,443,100	669,367	716,221	6,681,693	242,958	188,621	171,176	42.63%
YoY %	115.59%	-6.54%	-89.28%	2,650.14%	28.81%	10.19%	-	-
Horiz. %	843.05%	391.04%	418.41%	3,903.41%	141.93%	110.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-130.24%	-8.06%	7.03%	-3,197.79%	-63.16%	25.94%	48.51%	-
YoY %	-1,515.88%	-214.65%	100.22%	-4,963.00%	-343.48%	-46.53%	-	-
Horiz. %	-268.48%	-16.62%	14.49%	-6,592.02%	-130.20%	53.47%	100.00%	-
Total Cost	-362,282	362,409	930,124	-5,303,035	892,672	5,091,138	5,225,352	-
YoY %	-199.96%	-61.04%	117.54%	-694.06%	-82.47%	-2.57%	-	-
Horiz. %	-6.93%	6.94%	17.80%	-101.49%	17.08%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	29.14%
YoY %	5.10%	18.37%	1.90%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.20%	441.66%	373.12%	366.15%	143.52%	131.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	829,844	59,277	794,220	59,274	59,286	59,277	49,061	60.18%
YoY %	1,299.94%	-92.54%	1,239.91%	-0.02%	0.02%	20.82%	-	-
Horiz. %	1,691.45%	120.82%	1,618.84%	120.82%	120.84%	120.82%	100.00%	-
Div Payout %	57.50%	8.86%	110.89%	0.89%	24.40%	31.43%	28.66%	-
YoY %	548.98%	-92.01%	12,359.55%	-96.35%	-22.37%	9.67%	-	-
Horiz. %	200.63%	30.91%	386.92%	3.11%	85.14%	109.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	14,142,925	13,456,103	11,368,023	11,155,518	4,372,532	4,019,014	3,046,726	29.14%
YoY %	5.10%	18.37%	1.90%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.20%	441.66%	373.12%	366.15%	143.52%	131.91%	100.00%	-
NOSH	1,185,492	1,185,559	1,185,403	1,185,496	1,185,739	1,185,549	490,616	15.83%
YoY %	-0.01%	0.01%	-0.01%	-0.02%	0.02%	141.64%	-	-
Horiz. %	241.63%	241.65%	241.62%	241.63%	241.68%	241.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	133.40%	65.12%	43.65%	473.95%	26.38%	4.24%	3.17%	-
YoY %	104.85%	49.19%	-90.79%	1,696.63%	522.17%	33.75%	-	-
Horiz. %	4,208.20%	2,054.26%	1,376.97%	14,951.10%	832.18%	133.75%	100.00%	-
ROE	10.20%	4.97%	6.30%	59.90%	5.56%	4.69%	5.62%	-
YoY %	105.23%	-21.11%	-89.48%	977.34%	18.55%	-16.55%	-	-
Horiz. %	181.49%	88.43%	112.10%	1,065.84%	98.93%	83.45%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	91.50	87.63	139.25	119.62	102.26	448.47	1,099.95	-33.91%
YoY %	4.42%	-37.07%	16.41%	16.98%	-77.20%	-59.23%	-	-
Horiz. %	8.32%	7.97%	12.66%	10.88%	9.30%	40.77%	100.00%	-
EPS	121.73	56.46	60.42	563.62	20.49	15.91	34.89	23.14%
YoY %	115.60%	-6.55%	-89.28%	2,650.71%	28.79%	-54.40%	-	-
Horiz. %	348.90%	161.82%	173.17%	1,615.42%	58.73%	45.60%	100.00%	-
DPS	70.00	5.00	67.00	5.00	5.00	5.00	10.00	38.28%
YoY %	1,300.00%	-92.54%	1,240.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	700.00%	50.00%	670.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	11.93	11.35	9.59	9.41	3.6876	3.39	6.21	11.49%
YoY %	5.11%	18.35%	1.91%	155.18%	8.78%	-45.41%	-	-
Horiz. %	192.11%	182.77%	154.43%	151.53%	59.38%	54.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,500
RPS	76.25	73.03	116.04	99.69	85.23	373.75	379.35	-23.45%
YoY %	4.41%	-37.06%	16.40%	16.97%	-77.20%	-1.48%	-	-
Horiz. %	20.10%	19.25%	30.59%	26.28%	22.47%	98.52%	100.00%	-
EPS	101.44	47.05	50.35	469.70	17.08	13.26	12.03	42.64%
YoY %	115.60%	-6.55%	-89.28%	2,650.00%	28.81%	10.22%	-	-
Horiz. %	843.23%	391.11%	418.54%	3,904.41%	141.98%	110.22%	100.00%	-
DPS	58.33	4.17	55.83	4.17	4.17	4.17	3.45	60.17%
YoY %	1,298.80%	-92.53%	1,238.85%	0.00%	0.00%	20.87%	-	-
Horiz. %	1,690.72%	120.87%	1,618.26%	120.87%	120.87%	120.87%	100.00%	-
NAPS	9.9419	9.4591	7.9913	7.8419	3.0737	2.8252	2.1417	29.14%
YoY %	5.10%	18.37%	1.91%	155.13%	8.80%	31.91%	-	-
Horiz. %	464.21%	441.66%	373.13%	366.15%	143.52%	131.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	15.98	11.60	10.80	7.60	4.00	3.72	6.50	-
P/RPS	17.46	13.24	7.76	6.35	3.91	0.83	0.59	75.82%
YoY %	31.87%	70.62%	22.20%	62.40%	371.08%	40.68%	-	-
Horiz. %	2,959.32%	2,244.07%	1,315.25%	1,076.27%	662.71%	140.68%	100.00%	-
P/EPS	13.13	20.55	17.87	1.35	19.52	23.38	18.63	-5.66%
YoY %	-36.11%	15.00%	1,223.70%	-93.08%	-16.51%	25.50%	-	-
Horiz. %	70.48%	110.31%	95.92%	7.25%	104.78%	125.50%	100.00%	-
EY	7.62	4.87	5.59	74.16	5.12	4.28	5.37	6.00%
YoY %	56.47%	-12.88%	-92.46%	1,348.44%	19.63%	-20.30%	-	-
Horiz. %	141.90%	90.69%	104.10%	1,381.01%	95.34%	79.70%	100.00%	-
DY	4.38	0.43	6.20	0.66	1.25	1.34	1.54	19.02%
YoY %	918.60%	-93.06%	839.39%	-47.20%	-6.72%	-12.99%	-	-
Horiz. %	284.42%	27.92%	402.60%	42.86%	81.17%	87.01%	100.00%	-
P/NAPS	1.34	1.02	1.13	0.81	1.08	1.10	1.05	4.14%
YoY %	31.37%	-9.73%	39.51%	-25.00%	-1.82%	4.76%	-	-
Horiz. %	127.62%	97.14%	107.62%	77.14%	102.86%	104.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	-
Price	16.90	15.30	8.80	6.85	4.68	4.14	6.10	-
P/RPS	18.47	17.46	6.32	5.73	4.58	0.92	0.55	79.57%
YoY %	5.78%	176.27%	10.30%	25.11%	397.83%	67.27%	-	-
Horiz. %	3,358.18%	3,174.55%	1,149.09%	1,041.82%	832.73%	167.27%	100.00%	-
P/EPS	13.88	27.10	14.56	1.22	22.84	26.02	17.48	-3.76%
YoY %	-48.78%	86.13%	1,093.44%	-94.66%	-12.22%	48.86%	-	-
Horiz. %	79.41%	155.03%	83.30%	6.98%	130.66%	148.86%	100.00%	-
EY	7.20	3.69	6.87	82.28	4.38	3.84	5.72	3.90%
YoY %	95.12%	-46.29%	-91.65%	1,778.54%	14.06%	-32.87%	-	-
Horiz. %	125.87%	64.51%	120.10%	1,438.46%	76.57%	67.13%	100.00%	-
DY	4.14	0.33	7.61	0.73	1.07	1.21	1.64	16.67%
YoY %	1,154.55%	-95.66%	942.47%	-31.78%	-11.57%	-26.22%	-	-
Horiz. %	252.44%	20.12%	464.02%	44.51%	65.24%	73.78%	100.00%	-
P/NAPS	1.42	1.35	0.92	0.73	1.27	1.22	0.98	6.37%
YoY %	5.19%	46.74%	26.03%	-42.52%	4.10%	24.49%	-	-
Horiz. %	144.90%	137.76%	93.88%	74.49%	129.59%	124.49%	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