[PPB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 67.72%

YoY- 42.23%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	1,550,129	2,629,686	2,178,557	1,919,313	7,820,662	8,298,186	6,750,560	-21.72%
YoY %	-41.05%	20.71%	13.51%	-75.46%	-5.75%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
PBT	1,132,972	1,034,112	441,938	311,503	450,076	526,496	526,227	13.62%
YoY %	9.56%	133.99%	41.87%	-30.79%	-14.51%	0.05%	-	-
Horiz. %	215.30%	196.51%	83.98%	59.20%	85.53%	100.05%	100.00%	-
Tax	142,503	-102,047	6,500,269	198,299	-106,541	-258,399	-254,698	-
YoY %	239.64%	-101.57%	3,178.01%	286.12%	58.77%	-1.45%	-	-
Horiz. %	-55.95%	40.07%	-2,552.15%	-77.86%	41.83%	101.45%	100.00%	-
NP	1,275,475	932,065	6,942,207	509,802	343,535	268,097	271,529	29.38%
YoY %	36.84%	-86.57%	1,261.75%	48.40%	28.14%	-1.26%	-	-
Horiz. %	469.74%	343.27%	2,556.71%	187.75%	126.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,264,439	923,228	6,900,205	407,499	286,504	268,097	271,529	29.19%
YoY %	36.96%	-86.62%	1,593.31%	42.23%	6.87%	-1.26%	-	-
Horiz. %	465.67%	340.01%	2,541.24%	150.08%	105.52%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.58%	9.87%	-1,470.86%	-63.66%	23.67%	49.08%	48.40%	-
YoY %	-227.46%	100.67%	-2,210.49%	-368.95%	-51.77%	1.40%	-	-
Horiz. %	-25.99%	20.39%	-3,038.97%	-131.53%	48.90%	101.40%	100.00%	-
Total Cost	274,654	1,697,621	-4,763,650	1,409,511	7,477,127	8,030,089	6,479,031	-40.92%
YoY %	-83.82%	135.64%	-437.96%	-81.15%	-6.89%	23.94%	-	-
Horiz. %	4.24%	26.20%	-73.52%	21.75%	115.41%	123.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,929,455	11,795,221	11,297,818	4,505,371	4,077,673	3,042,523	2,850,711	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	59,274	794,251	59,275	59,281	59,268	101,417	-	-
YoY %	-92.54%	1,239.94%	-0.01%	0.02%	-41.56%	0.00%	-	-
Horiz. %	58.45%	783.15%	58.45%	58.45%	58.44%	100.00%	-	-
Div Payout %	4.69%	86.03%	0.86%	14.55%	20.69%	37.83%	-	-
YoY %	-94.55%	9,903.49%	-94.09%	-29.68%	-45.31%	0.00%	-	-
Horiz. %	12.40%	227.41%	2.27%	38.46%	54.69%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,929,455	11,795,221	11,297,818	4,505,371	4,077,673	3,042,523	2,850,711	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.63%	413.76%	396.32%	158.04%	143.04%	106.73%	100.00%	-
NOSH	1,185,485	1,185,449	1,185,500	1,185,624	1,185,370	507,087	490,655	15.82%
YoY %	0.00%	-0.00%	-0.01%	0.02%	133.76%	3.35%	-	-
Horiz. %	241.61%	241.61%	241.62%	241.64%	241.59%	103.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	82.28%	35.44%	318.66%	26.56%	4.39%	3.23%	4.02%	-
YoY %	132.17%	-88.88%	1,099.77%	505.01%	35.91%	-19.65%	-	-
Horiz. %	2,046.77%	881.59%	7,926.87%	660.70%	109.20%	80.35%	100.00%	-
ROE	9.08%	7.83%	61.08%	9.04%	7.03%	8.81%	9.52%	-
YoY %	15.96%	-87.18%	575.66%	28.59%	-20.20%	-7.46%	-	-
Horiz. %	95.38%	82.25%	641.60%	94.96%	73.84%	92.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	130.76	221.83	183.77	161.88	659.77	1,636.44	1,375.82	-32.42%
YoY %	-41.05%	20.71%	13.52%	-75.46%	-59.68%	18.94%	-	-
Horiz. %	9.50%	16.12%	13.36%	11.77%	47.95%	118.94%	100.00%	-
EPS	106.66	77.88	582.05	34.37	24.17	26.44	55.34	11.54%
YoY %	36.95%	-86.62%	1,593.48%	42.20%	-8.59%	-52.22%	-	-
Horiz. %	192.74%	140.73%	1,051.77%	62.11%	43.68%	47.78%	100.00%	-
DPS	5.00	67.00	5.00	5.00	5.00	20.00	0.00	-
YoY %	-92.54%	1,240.00%	0.00%	0.00%	-75.00%	0.00%	-	-
Horiz. %	25.00%	335.00%	25.00%	25.00%	25.00%	100.00%	-	-
NAPS	11.75	9.95	9.53	3.80	3.44	6.00	5.81	12.44%
YoY %	18.09%	4.41%	150.79%	10.47%	-42.67%	3.27%	-	-
Horiz. %	202.24%	171.26%	164.03%	65.40%	59.21%	103.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,453
RPS	108.97	184.86	153.14	134.92	549.76	583.33	474.54	-21.72%
YoY %	-41.05%	20.71%	13.50%	-75.46%	-5.75%	22.93%	-	-
Horiz. %	22.96%	38.96%	32.27%	28.43%	115.85%	122.93%	100.00%	-
EPS	88.88	64.90	485.06	28.65	20.14	18.85	19.09	29.19%
YoY %	36.95%	-86.62%	1,593.05%	42.25%	6.84%	-1.26%	-	-
Horiz. %	465.58%	339.97%	2,540.91%	150.08%	105.50%	98.74%	100.00%	-
DPS	4.17	55.83	4.17	4.17	4.17	7.13	0.00	-
YoY %	-92.53%	1,238.85%	0.00%	0.00%	-41.51%	0.00%	-	-
Horiz. %	58.49%	783.03%	58.49%	58.49%	58.49%	100.00%	-	-
NAPS	9.7918	8.2916	7.9419	3.1671	2.8664	2.1388	2.0039	30.23%
YoY %	18.09%	4.40%	150.76%	10.49%	34.02%	6.73%	-	-
Horiz. %	488.64%	413.77%	396.32%	158.05%	143.04%	106.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	15.40	8.55	9.20	4.40	4.24	6.55	5.30	-
P/RPS	11.78	3.85	5.01	2.72	0.64	0.40	0.39	76.38%
YoY %	205.97%	-23.15%	84.19%	325.00%	60.00%	2.56%	-	-
Horiz. %	3,020.51%	987.18%	1,284.62%	697.44%	164.10%	102.56%	100.00%	-
P/EPS	14.44	10.98	1.58	12.80	17.54	12.39	9.58	7.07%
YoY %	31.51%	594.94%	-87.66%	-27.02%	41.57%	29.33%	-	-
Horiz. %	150.73%	114.61%	16.49%	133.61%	183.09%	129.33%	100.00%	-
EY	6.93	9.11	63.27	7.81	5.70	8.07	10.44	-6.59%
YoY %	-23.93%	-85.60%	710.12%	37.02%	-29.37%	-22.70%	-	-
Horiz. %	66.38%	87.26%	606.03%	74.81%	54.60%	77.30%	100.00%	-
DY	0.32	7.84	0.54	1.14	1.18	3.05	0.00	-
YoY %	-95.92%	1,351.85%	-52.63%	-3.39%	-61.31%	0.00%	-	-
Horiz. %	10.49%	257.05%	17.70%	37.38%	38.69%	100.00%	-	-
P/NAPS	1.31	0.86	0.97	1.16	1.23	1.09	0.91	6.25%
YoY %	52.33%	-11.34%	-16.38%	-5.69%	12.84%	19.78%	-	-
Horiz. %	143.96%	94.51%	106.59%	127.47%	135.16%	119.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	-
Price	15.70	8.55	10.30	4.68	4.18	6.60	5.75	-
P/RPS	12.01	3.85	5.60	2.89	0.63	0.40	0.42	74.78%
YoY %	211.95%	-31.25%	93.77%	358.73%	57.50%	-4.76%	-	-
Horiz. %	2,859.52%	916.67%	1,333.33%	688.10%	150.00%	95.24%	100.00%	-
P/EPS	14.72	10.98	1.77	13.62	17.29	12.48	10.39	5.97%
YoY %	34.06%	520.34%	-87.00%	-21.23%	38.54%	20.12%	-	-
Horiz. %	141.67%	105.68%	17.04%	131.09%	166.41%	120.12%	100.00%	-
EY	6.79	9.11	56.51	7.34	5.78	8.01	9.62	-5.63%
YoY %	-25.47%	-83.88%	669.89%	26.99%	-27.84%	-16.74%	-	-
Horiz. %	70.58%	94.70%	587.42%	76.30%	60.08%	83.26%	100.00%	-
DY	0.32	7.84	0.49	1.07	1.20	3.03	0.00	-
YoY %	-95.92%	1,500.00%	-54.21%	-10.83%	-60.40%	0.00%	-	-
Horiz. %	10.56%	258.75%	16.17%	35.31%	39.60%	100.00%	-	-
P/NAPS	1.34	0.86	1.08	1.23	1.22	1.10	0.99	5.16%
YoY %	55.81%	-20.37%	-12.20%	0.82%	10.91%	11.11%	-	-
Horiz. %	135.35%	86.87%	109.09%	124.24%	123.23%	111.11%	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