[PPB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

22-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 42.35%

YoY- -55.46%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	2,767,794	2,412,730	2,235,303	1,966,342	1,659,256	1,550,129	2,629,686	0.85%
YoY %	14.72%	7.94%	13.68%	18.51%	7.04%	-41.05%	-	-
Horiz. %	105.25%	91.75%	85.00%	74.77%	63.10%	58.95%	100.00%	-
PBT	732,217	748,148	585,493	830,527	945,577	1,132,972	1,034,112	-5.58%
YoY %	-2.13%	27.78%	-29.50%	-12.17%	-16.54%	9.56%	-	-
Horiz. %	70.81%	72.35%	56.62%	80.31%	91.44%	109.56%	100.00%	-
Tax	-74,142	-36,914	-31,397	-30,331	794,696	142,503	-102,047	-5.18%
YoY %	-100.85%	-17.57%	-3.51%	-103.82%	457.67%	239.64%	-	-
Horiz. %	72.65%	36.17%	30.77%	29.72%	-778.75%	-139.64%	100.00%	-
NP	658,075	711,234	554,096	800,196	1,740,273	1,275,475	932,065	-5.63%
YoY %	-7.47%	28.36%	-30.75%	-54.02%	36.44%	36.84%	-	-
Horiz. %	70.60%	76.31%	59.45%	85.85%	186.71%	136.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	635,345	701,881	536,158	771,069	1,731,091	1,264,439	923,228	-6.03%
YoY %	-9.48%	30.91%	-30.47%	-55.46%	36.91%	36.96%	-	-
Horiz. %	68.82%	76.02%	58.07%	83.52%	187.50%	136.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.13%	4.93%	5.36%	3.65%	-84.04%	-12.58%	9.87%	-
YoY %	105.48%	-8.02%	46.85%	104.34%	-568.04%	-227.46%	-	-
Horiz. %	102.63%	49.95%	54.31%	36.98%	-851.47%	-127.46%	100.00%	-
Total Cost	2,109,719	1,701,496	1,681,207	1,166,146	-81,017	274,654	1,697,621	3.68%
YoY %	23.99%	1.21%	44.17%	1,539.38%	-129.50%	-83.82%	-	-
Horiz. %	124.28%	100.23%	99.03%	68.69%	-4.77%	16.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	13,929,455	11,795,221	5.01%
YoY %	3.57%	9.70%	-0.34%	6.89%	-6.13%	18.09%	-	-
Horiz. %	134.18%	129.55%	118.10%	118.50%	110.86%	118.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	82,984	94,836	829	118,553	829,861	59,274	794,251	-31.35%
YoY %	-12.50%	11,339.81%	-99.30%	-85.71%	1,300.04%	-92.54%	-	-
Horiz. %	10.45%	11.94%	0.10%	14.93%	104.48%	7.46%	100.00%	-
Div Payout %	13.06%	13.51%	0.15%	15.38%	47.94%	4.69%	86.03%	-
YoY %	-3.33%	8,906.67%	-99.02%	-67.92%	922.17%	-94.55%	-	-
Horiz. %	15.18%	15.70%	0.17%	17.88%	55.72%	5.45%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	13,929,455	11,795,221	5.01%
YoY %	3.57%	9.70%	-0.34%	6.89%	-6.13%	18.09%	-	-
Horiz. %	134.18%	129.55%	118.10%	118.50%	110.86%	118.09%	100.00%	-
NOSH	1,185,499	1,185,457	1,185,499	1,185,530	1,185,516	1,185,485	1,185,449	0.00%
YoY %	0.00%	-0.00%	-0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.01%	100.00%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	23.78%	29.48%	24.79%	40.69%	104.88%	82.28%	35.44%	-
YoY %	-19.34%	18.92%	-39.08%	-61.20%	27.47%	132.17%	-	-
Horiz. %	67.10%	83.18%	69.95%	114.81%	295.94%	232.17%	100.00%	-
ROE	4.01%	4.59%	3.85%	5.52%	13.24%	9.08%	7.83%	-
YoY %	-12.64%	19.22%	-30.25%	-58.31%	45.81%	15.96%	-	-
Horiz. %	51.21%	58.62%	49.17%	70.50%	169.09%	115.96%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	233.47	203.53	188.55	165.86	139.96	130.76	221.83	0.85%
YoY %	14.71%	7.94%	13.68%	18.51%	7.04%	-41.05%	-	-
Horiz. %	105.25%	91.75%	85.00%	74.77%	63.09%	58.95%	100.00%	-
EPS	53.59	59.21	45.23	65.04	146.02	106.66	77.88	-6.03%
YoY %	-9.49%	30.91%	-30.46%	-55.46%	36.90%	36.95%	-	-
Horiz. %	68.81%	76.03%	58.08%	83.51%	187.49%	136.95%	100.00%	-
DPS	7.00	8.00	0.07	10.00	70.00	5.00	67.00	-31.35%
YoY %	-12.50%	11,328.57%	-99.30%	-85.71%	1,300.00%	-92.54%	-	-
Horiz. %	10.45%	11.94%	0.10%	14.93%	104.48%	7.46%	100.00%	-
NAPS	13.35	12.89	11.75	11.79	11.03	11.75	9.95	5.01%
YoY %	3.57%	9.70%	-0.34%	6.89%	-6.13%	18.09%	-	-
Horiz. %	134.17%	129.55%	118.09%	118.49%	110.85%	118.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,555
RPS	194.56	169.60	157.13	138.22	116.64	108.96	184.85	0.85%
YoY %	14.72%	7.94%	13.68%	18.50%	7.05%	-41.05%	-	-
Horiz. %	105.25%	91.75%	85.00%	74.77%	63.10%	58.95%	100.00%	-
EPS	44.66	49.34	37.69	54.20	121.69	88.88	64.90	-6.03%
YoY %	-9.49%	30.91%	-30.46%	-55.46%	36.91%	36.95%	-	-
Horiz. %	68.81%	76.02%	58.07%	83.51%	187.50%	136.95%	100.00%	-
DPS	5.83	6.67	0.06	8.33	58.33	4.17	55.83	-31.36%
YoY %	-12.59%	11,016.67%	-99.28%	-85.72%	1,298.80%	-92.53%	-	-
Horiz. %	10.44%	11.95%	0.11%	14.92%	104.48%	7.47%	100.00%	-
NAPS	11.125	10.7413	9.7917	9.8253	9.1918	9.7915	8.2913	5.01%
YoY %	3.57%	9.70%	-0.34%	6.89%	-6.12%	18.09%	-	-
Horiz. %	134.18%	129.55%	118.10%	118.50%	110.86%	118.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	14.20	14.22	12.06	16.62	17.20	15.40	8.55	-
P/RPS	6.08	6.99	6.40	10.02	12.29	11.78	3.85	7.90%
YoY %	-13.02%	9.22%	-36.13%	-18.47%	4.33%	205.97%	-	-
Horiz. %	157.92%	181.56%	166.23%	260.26%	319.22%	305.97%	100.00%	-
P/EPS	26.50	24.02	26.67	25.55	11.78	14.44	10.98	15.80%
YoY %	10.32%	-9.94%	4.38%	116.89%	-18.42%	31.51%	-	-
Horiz. %	241.35%	218.76%	242.90%	232.70%	107.29%	131.51%	100.00%	-
EY	3.77	4.16	3.75	3.91	8.49	6.93	9.11	-13.66%
YoY %	-9.38%	10.93%	-4.09%	-53.95%	22.51%	-23.93%	-	-
Horiz. %	41.38%	45.66%	41.16%	42.92%	93.19%	76.07%	100.00%	-
DY	0.49	0.56	0.01	0.60	4.07	0.32	7.84	-36.99%
YoY %	-12.50%	5,500.00%	-98.33%	-85.26%	1,171.88%	-95.92%	-	-
Horiz. %	6.25%	7.14%	0.13%	7.65%	51.91%	4.08%	100.00%	-
P/NAPS	1.06	1.10	1.03	1.41	1.56	1.31	0.86	3.54%
YoY %	-3.64%	6.80%	-26.95%	-9.62%	19.08%	52.33%	-	-
Horiz. %	123.26%	127.91%	119.77%	163.95%	181.40%	152.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	27/11/08	-
Price	15.50	14.60	12.00	16.10	18.80	15.70	8.55	-
P/RPS	6.64	7.17	6.36	9.71	13.43	12.01	3.85	9.50%
YoY %	-7.39%	12.74%	-34.50%	-27.70%	11.82%	211.95%	-	-
Horiz. %	172.47%	186.23%	165.19%	252.21%	348.83%	311.95%	100.00%	-
P/EPS	28.92	24.66	26.53	24.75	12.87	14.72	10.98	17.50%
YoY %	17.27%	-7.05%	7.19%	92.31%	-12.57%	34.06%	-	-
Horiz. %	263.39%	224.59%	241.62%	225.41%	117.21%	134.06%	100.00%	-
EY	3.46	4.06	3.77	4.04	7.77	6.79	9.11	-14.89%
YoY %	-14.78%	7.69%	-6.68%	-48.01%	14.43%	-25.47%	-	-
Horiz. %	37.98%	44.57%	41.38%	44.35%	85.29%	74.53%	100.00%	-
DY	0.45	0.55	0.01	0.62	3.72	0.32	7.84	-37.87%
YoY %	-18.18%	5,400.00%	-98.39%	-83.33%	1,062.50%	-95.92%	-	-
Horiz. %	5.74%	7.02%	0.13%	7.91%	47.45%	4.08%	100.00%	-
P/NAPS	1.16	1.13	1.02	1.37	1.70	1.34	0.86	5.11%
YoY %	2.65%	10.78%	-25.55%	-19.41%	26.87%	55.81%	-	-
Horiz. %	134.88%	131.40%	118.60%	159.30%	197.67%	155.81%	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