[PPB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

22-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 19.96%

YoY- 36.91%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	2,412,730	2,235,303	1,966,342	1,659,256	1,550,129	2,629,686	2,178,557	1.71%
YoY %	7.94%	13.68%	18.51%	7.04%	-41.05%	20.71%	-	-
Horiz. %	110.75%	102.60%	90.26%	76.16%	71.15%	120.71%	100.00%	-
PBT	748,148	585,493	830,527	945,577	1,132,972	1,034,112	441,938	9.16%
YoY %	27.78%	-29.50%	-12.17%	-16.54%	9.56%	133.99%	-	-
Horiz. %	169.29%	132.48%	187.93%	213.96%	256.36%	233.99%	100.00%	-
Tax	-36,914	-31,397	-30,331	794,696	142,503	-102,047	6,500,269	-
YoY %	-17.57%	-3.51%	-103.82%	457.67%	239.64%	-101.57%	-	-
Horiz. %	-0.57%	-0.48%	-0.47%	12.23%	2.19%	-1.57%	100.00%	-
NP	711,234	554,096	800,196	1,740,273	1,275,475	932,065	6,942,207	-31.57%
YoY %	28.36%	-30.75%	-54.02%	36.44%	36.84%	-86.57%	-	-
Horiz. %	10.25%	7.98%	11.53%	25.07%	18.37%	13.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	701,881	536,158	771,069	1,731,091	1,264,439	923,228	6,900,205	-31.65%
YoY %	30.91%	-30.47%	-55.46%	36.91%	36.96%	-86.62%	-	-
Horiz. %	10.17%	7.77%	11.17%	25.09%	18.32%	13.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.93%	5.36%	3.65%	-84.04%	-12.58%	9.87%	-1,470.86%	-
YoY %	-8.02%	46.85%	104.34%	-568.04%	-227.46%	100.67%	-	-
Horiz. %	-0.34%	-0.36%	-0.25%	5.71%	0.86%	-0.67%	100.00%	-
Total Cost	1,701,496	1,681,207	1,166,146	-81,017	274,654	1,697,621	-4,763,650	-
YoY %	1.21%	44.17%	1,539.38%	-129.50%	-83.82%	135.64%	-	-
Horiz. %	-35.72%	-35.29%	-24.48%	1.70%	-5.77%	-35.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,280,550	13,929,623	13,977,403	13,076,244	13,929,455	11,795,221	11,297,818	5.15%
YoY %	9.70%	-0.34%	6.89%	-6.13%	18.09%	4.40%	-	-
Horiz. %	135.25%	123.29%	123.72%	115.74%	123.29%	104.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	94,836	829	118,553	829,861	59,274	794,251	59,275	8.13%
YoY %	11,339.81%	-99.30%	-85.71%	1,300.04%	-92.54%	1,239.94%	-	-
Horiz. %	159.99%	1.40%	200.01%	1,400.02%	100.00%	1,339.94%	100.00%	-
Div Payout %	13.51%	0.15%	15.38%	47.94%	4.69%	86.03%	0.86%	-
YoY %	8,906.67%	-99.02%	-67.92%	922.17%	-94.55%	9,903.49%	-	-
Horiz. %	1,570.93%	17.44%	1,788.37%	5,574.42%	545.35%	10,003.49%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	15,280,550	13,929,623	13,977,403	13,076,244	13,929,455	11,795,221	11,297,818	5.15%
YoY %	9.70%	-0.34%	6.89%	-6.13%	18.09%	4.40%	-	-
Horiz. %	135.25%	123.29%	123.72%	115.74%	123.29%	104.40%	100.00%	-
NOSH	1,185,457	1,185,499	1,185,530	1,185,516	1,185,485	1,185,449	1,185,500	-0.00%
YoY %	-0.00%	-0.00%	0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	29.48%	24.79%	40.69%	104.88%	82.28%	35.44%	318.66%	-
YoY %	18.92%	-39.08%	-61.20%	27.47%	132.17%	-88.88%	-	-
Horiz. %	9.25%	7.78%	12.77%	32.91%	25.82%	11.12%	100.00%	-
ROE	4.59%	3.85%	5.52%	13.24%	9.08%	7.83%	61.08%	-
YoY %	19.22%	-30.25%	-58.31%	45.81%	15.96%	-87.18%	-	-
Horiz. %	7.51%	6.30%	9.04%	21.68%	14.87%	12.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	203.53	188.55	165.86	139.96	130.76	221.83	183.77	1.71%
YoY %	7.94%	13.68%	18.51%	7.04%	-41.05%	20.71%	-	-
Horiz. %	110.75%	102.60%	90.25%	76.16%	71.15%	120.71%	100.00%	-
EPS	59.21	45.23	65.04	146.02	106.66	77.88	582.05	-31.65%
YoY %	30.91%	-30.46%	-55.46%	36.90%	36.95%	-86.62%	-	-
Horiz. %	10.17%	7.77%	11.17%	25.09%	18.32%	13.38%	100.00%	-
DPS	8.00	0.07	10.00	70.00	5.00	67.00	5.00	8.14%
YoY %	11,328.57%	-99.30%	-85.71%	1,300.00%	-92.54%	1,240.00%	-	-
Horiz. %	160.00%	1.40%	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	-
NAPS	12.89	11.75	11.79	11.03	11.75	9.95	9.53	5.15%
YoY %	9.70%	-0.34%	6.89%	-6.13%	18.09%	4.41%	-	-
Horiz. %	135.26%	123.29%	123.71%	115.74%	123.29%	104.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,636
RPS	169.60	157.13	138.22	116.64	108.96	184.85	153.14	1.71%
YoY %	7.94%	13.68%	18.50%	7.05%	-41.05%	20.71%	-	-
Horiz. %	110.75%	102.61%	90.26%	76.17%	71.15%	120.71%	100.00%	-
EPS	49.34	37.69	54.20	121.69	88.88	64.90	485.04	-31.65%
YoY %	30.91%	-30.46%	-55.46%	36.91%	36.95%	-86.62%	-	-
Horiz. %	10.17%	7.77%	11.17%	25.09%	18.32%	13.38%	100.00%	-
DPS	6.67	0.06	8.33	58.33	4.17	55.83	4.17	8.13%
YoY %	11,016.67%	-99.28%	-85.72%	1,298.80%	-92.53%	1,238.85%	-	-
Horiz. %	159.95%	1.44%	199.76%	1,398.80%	100.00%	1,338.85%	100.00%	-
NAPS	10.7413	9.7917	9.8253	9.1918	9.7915	8.2913	7.9417	5.15%
YoY %	9.70%	-0.34%	6.89%	-6.12%	18.09%	4.40%	-	-
Horiz. %	135.25%	123.29%	123.72%	115.74%	123.29%	104.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	14.22	12.06	16.62	17.20	15.40	8.55	9.20	-
P/RPS	6.99	6.40	10.02	12.29	11.78	3.85	5.01	5.70%
YoY %	9.22%	-36.13%	-18.47%	4.33%	205.97%	-23.15%	-	-
Horiz. %	139.52%	127.74%	200.00%	245.31%	235.13%	76.85%	100.00%	-
P/EPS	24.02	26.67	25.55	11.78	14.44	10.98	1.58	57.32%
YoY %	-9.94%	4.38%	116.89%	-18.42%	31.51%	594.94%	-	-
Horiz. %	1,520.25%	1,687.97%	1,617.09%	745.57%	913.92%	694.94%	100.00%	-
EY	4.16	3.75	3.91	8.49	6.93	9.11	63.27	-36.44%
YoY %	10.93%	-4.09%	-53.95%	22.51%	-23.93%	-85.60%	-	-
Horiz. %	6.57%	5.93%	6.18%	13.42%	10.95%	14.40%	100.00%	-
DY	0.56	0.01	0.60	4.07	0.32	7.84	0.54	0.60%
YoY %	5,500.00%	-98.33%	-85.26%	1,171.88%	-95.92%	1,351.85%	-	-
Horiz. %	103.70%	1.85%	111.11%	753.70%	59.26%	1,451.85%	100.00%	-
P/NAPS	1.10	1.03	1.41	1.56	1.31	0.86	0.97	2.11%
YoY %	6.80%	-26.95%	-9.62%	19.08%	52.33%	-11.34%	-	-
Horiz. %	113.40%	106.19%	145.36%	160.82%	135.05%	88.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	-
Price	14.60	12.00	16.10	18.80	15.70	8.55	10.30	-
P/RPS	7.17	6.36	9.71	13.43	12.01	3.85	5.60	4.20%
YoY %	12.74%	-34.50%	-27.70%	11.82%	211.95%	-31.25%	-	-
Horiz. %	128.04%	113.57%	173.39%	239.82%	214.46%	68.75%	100.00%	-
P/EPS	24.66	26.53	24.75	12.87	14.72	10.98	1.77	55.05%
YoY %	-7.05%	7.19%	92.31%	-12.57%	34.06%	520.34%	-	-
Horiz. %	1,393.22%	1,498.87%	1,398.31%	727.12%	831.64%	620.34%	100.00%	-
EY	4.06	3.77	4.04	7.77	6.79	9.11	56.51	-35.49%
YoY %	7.69%	-6.68%	-48.01%	14.43%	-25.47%	-83.88%	-	-
Horiz. %	7.18%	6.67%	7.15%	13.75%	12.02%	16.12%	100.00%	-
DY	0.55	0.01	0.62	3.72	0.32	7.84	0.49	1.94%
YoY %	5,400.00%	-98.39%	-83.33%	1,062.50%	-95.92%	1,500.00%	-	-
Horiz. %	112.24%	2.04%	126.53%	759.18%	65.31%	1,600.00%	100.00%	-
P/NAPS	1.13	1.02	1.37	1.70	1.34	0.86	1.08	0.75%
YoY %	10.78%	-25.55%	-19.41%	26.87%	55.81%	-20.37%	-	-
Horiz. %	104.63%	94.44%	126.85%	157.41%	124.07%	79.63%	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