[PPB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 28.24%

YoY- 115.59%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	1,582,335	1,455,430	1,256,079	1,084,725	1,038,953	1,650,724	1,418,132	1.84%
YoY %	8.72%	15.87%	15.80%	4.41%	-37.06%	16.40%	-	-
Horiz. %	111.58%	102.63%	88.57%	76.49%	73.26%	116.40%	100.00%	-
PBT	455,168	323,556	578,145	628,491	626,081	775,113	203,808	14.31%
YoY %	40.68%	-44.04%	-8.01%	0.38%	-19.23%	280.32%	-	-
Horiz. %	223.33%	158.76%	283.67%	308.37%	307.19%	380.32%	100.00%	-
Tax	-27,731	-21,801	-17,716	818,516	50,463	-54,513	6,517,359	-
YoY %	-27.20%	-23.06%	-102.16%	1,522.01%	192.57%	-100.84%	-	-
Horiz. %	-0.43%	-0.33%	-0.27%	12.56%	0.77%	-0.84%	100.00%	-
NP	427,437	301,755	560,429	1,447,007	676,544	720,600	6,721,167	-36.79%
YoY %	41.65%	-46.16%	-61.27%	113.88%	-6.11%	-89.28%	-	-
Horiz. %	6.36%	4.49%	8.34%	21.53%	10.07%	10.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	415,823	286,923	541,664	1,443,100	669,367	716,221	6,681,693	-37.02%
YoY %	44.92%	-47.03%	-62.47%	115.59%	-6.54%	-89.28%	-	-
Horiz. %	6.22%	4.29%	8.11%	21.60%	10.02%	10.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.09%	6.74%	3.06%	-130.24%	-8.06%	7.03%	-3,197.79%	-
YoY %	-9.64%	120.26%	102.35%	-1,515.88%	-214.65%	100.22%	-	-
Horiz. %	-0.19%	-0.21%	-0.10%	4.07%	0.25%	-0.22%	100.00%	-
Total Cost	1,154,898	1,153,675	695,650	-362,282	362,409	930,124	-5,303,035	-
YoY %	0.11%	65.84%	292.02%	-199.96%	-61.04%	117.54%	-	-
Horiz. %	-21.78%	-21.75%	-13.12%	6.83%	-6.83%	-17.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4.13%
YoY %	0.25%	4.91%	-4.36%	5.10%	18.37%	1.90%	-	-
Horiz. %	127.52%	127.21%	121.26%	126.78%	120.62%	101.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	94,835	82,984	118,551	829,844	59,277	794,220	59,274	8.13%
YoY %	14.28%	-30.00%	-85.71%	1,299.94%	-92.54%	1,239.91%	-	-
Horiz. %	159.99%	140.00%	200.01%	1,400.01%	100.01%	1,339.91%	100.00%	-
Div Payout %	22.81%	28.92%	21.89%	57.50%	8.86%	110.89%	0.89%	-
YoY %	-21.13%	32.12%	-61.93%	548.98%	-92.01%	12,359.55%	-	-
Horiz. %	2,562.92%	3,249.44%	2,459.55%	6,460.67%	995.51%	12,459.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	11,368,023	11,155,518	4.13%
YoY %	0.25%	4.91%	-4.36%	5.10%	18.37%	1.90%	-	-
Horiz. %	127.52%	127.21%	121.26%	126.78%	120.62%	101.90%	100.00%	-
NOSH	1,185,438	1,185,499	1,185,519	1,185,492	1,185,559	1,185,403	1,185,496	-0.00%
YoY %	-0.01%	-0.00%	0.00%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	27.01%	20.73%	44.62%	133.40%	65.12%	43.65%	473.95%	-
YoY %	30.29%	-53.54%	-66.55%	104.85%	49.19%	-90.79%	-	-
Horiz. %	5.70%	4.37%	9.41%	28.15%	13.74%	9.21%	100.00%	-
ROE	2.92%	2.02%	4.00%	10.20%	4.97%	6.30%	59.90%	-
YoY %	44.55%	-49.50%	-60.78%	105.23%	-21.11%	-89.48%	-	-
Horiz. %	4.87%	3.37%	6.68%	17.03%	8.30%	10.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	133.48	122.77	105.95	91.50	87.63	139.25	119.62	1.84%
YoY %	8.72%	15.88%	15.79%	4.42%	-37.07%	16.41%	-	-
Horiz. %	111.59%	102.63%	88.57%	76.49%	73.26%	116.41%	100.00%	-
EPS	35.08	24.20	45.69	121.73	56.46	60.42	563.62	-37.02%
YoY %	44.96%	-47.03%	-62.47%	115.60%	-6.55%	-89.28%	-	-
Horiz. %	6.22%	4.29%	8.11%	21.60%	10.02%	10.72%	100.00%	-
DPS	8.00	7.00	10.00	70.00	5.00	67.00	5.00	8.14%
YoY %	14.29%	-30.00%	-85.71%	1,300.00%	-92.54%	1,240.00%	-	-
Horiz. %	160.00%	140.00%	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	-
NAPS	12.00	11.97	11.41	11.93	11.35	9.59	9.41	4.13%
YoY %	0.25%	4.91%	-4.36%	5.11%	18.35%	1.91%	-	-
Horiz. %	127.52%	127.21%	121.25%	126.78%	120.62%	101.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,619
RPS	111.23	102.31	88.29	76.25	73.03	116.04	99.69	1.84%
YoY %	8.72%	15.88%	15.79%	4.41%	-37.06%	16.40%	-	-
Horiz. %	111.58%	102.63%	88.56%	76.49%	73.26%	116.40%	100.00%	-
EPS	29.23	20.17	38.08	101.44	47.05	50.35	469.68	-37.02%
YoY %	44.92%	-47.03%	-62.46%	115.60%	-6.55%	-89.28%	-	-
Horiz. %	6.22%	4.29%	8.11%	21.60%	10.02%	10.72%	100.00%	-
DPS	6.67	5.83	8.33	58.33	4.17	55.83	4.17	8.13%
YoY %	14.41%	-30.01%	-85.72%	1,298.80%	-92.53%	1,238.85%	-	-
Horiz. %	159.95%	139.81%	199.76%	1,398.80%	100.00%	1,338.85%	100.00%	-
NAPS	9.9995	9.975	9.5085	9.9416	9.4588	7.991	7.8416	4.13%
YoY %	0.25%	4.91%	-4.36%	5.10%	18.37%	1.91%	-	-
Horiz. %	127.52%	127.21%	121.26%	126.78%	120.62%	101.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	14.16	15.98	17.22	15.98	11.60	10.80	7.60	-
P/RPS	10.61	13.02	16.25	17.46	13.24	7.76	6.35	8.92%
YoY %	-18.51%	-19.88%	-6.93%	31.87%	70.62%	22.20%	-	-
Horiz. %	167.09%	205.04%	255.91%	274.96%	208.50%	122.20%	100.00%	-
P/EPS	40.37	66.03	37.69	13.13	20.55	17.87	1.35	76.08%
YoY %	-38.86%	75.19%	187.05%	-36.11%	15.00%	1,223.70%	-	-
Horiz. %	2,990.37%	4,891.11%	2,791.85%	972.59%	1,522.22%	1,323.70%	100.00%	-
EY	2.48	1.51	2.65	7.62	4.87	5.59	74.16	-43.21%
YoY %	64.24%	-43.02%	-65.22%	56.47%	-12.88%	-92.46%	-	-
Horiz. %	3.34%	2.04%	3.57%	10.28%	6.57%	7.54%	100.00%	-
DY	0.56	0.44	0.58	4.38	0.43	6.20	0.66	-2.69%
YoY %	27.27%	-24.14%	-86.76%	918.60%	-93.06%	839.39%	-	-
Horiz. %	84.85%	66.67%	87.88%	663.64%	65.15%	939.39%	100.00%	-
P/NAPS	1.18	1.34	1.51	1.34	1.02	1.13	0.81	6.46%
YoY %	-11.94%	-11.26%	12.69%	31.37%	-9.73%	39.51%	-	-
Horiz. %	145.68%	165.43%	186.42%	165.43%	125.93%	139.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	29/08/12	23/08/11	25/08/10	21/08/09	26/08/08	24/08/07	-
Price	14.10	13.98	17.20	16.90	15.30	8.80	6.85	-
P/RPS	10.56	11.39	16.23	18.47	17.46	6.32	5.73	10.71%
YoY %	-7.29%	-29.82%	-12.13%	5.78%	176.27%	10.30%	-	-
Horiz. %	184.29%	198.78%	283.25%	322.34%	304.71%	110.30%	100.00%	-
P/EPS	40.20	57.76	37.65	13.88	27.10	14.56	1.22	78.95%
YoY %	-30.40%	53.41%	171.25%	-48.78%	86.13%	1,093.44%	-	-
Horiz. %	3,295.08%	4,734.43%	3,086.07%	1,137.70%	2,221.31%	1,193.44%	100.00%	-
EY	2.49	1.73	2.66	7.20	3.69	6.87	82.28	-44.14%
YoY %	43.93%	-34.96%	-63.06%	95.12%	-46.29%	-91.65%	-	-
Horiz. %	3.03%	2.10%	3.23%	8.75%	4.48%	8.35%	100.00%	-
DY	0.57	0.50	0.58	4.14	0.33	7.61	0.73	-4.03%
YoY %	14.00%	-13.79%	-85.99%	1,154.55%	-95.66%	942.47%	-	-
Horiz. %	78.08%	68.49%	79.45%	567.12%	45.21%	1,042.47%	100.00%	-
P/NAPS	1.18	1.17	1.51	1.42	1.35	0.92	0.73	8.32%
YoY %	0.85%	-22.52%	6.34%	5.19%	46.74%	26.03%	-	-
Horiz. %	161.64%	160.27%	206.85%	194.52%	184.93%	126.03%	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