[PPB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 46.24%

YoY- 19.33%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	758,475	676,242	581,092	543,725	841,836	729,364	614,446	3.56%
YoY %	12.16%	16.37%	6.87%	-35.41%	15.42%	18.70%	-	-
Horiz. %	123.44%	110.06%	94.57%	88.49%	137.01%	118.70%	100.00%	-
PBT	123,902	294,650	325,903	361,669	358,144	106,093	147,155	-2.82%
YoY %	-57.95%	-9.59%	-9.89%	0.98%	237.58%	-27.90%	-	-
Horiz. %	84.20%	200.23%	221.47%	245.77%	243.38%	72.10%	100.00%	-
Tax	-8,334	-7,284	-6,809	43,444	-21,867	6,417,735	66,458	-
YoY %	-14.42%	-6.98%	-115.67%	298.67%	-100.34%	9,556.83%	-	-
Horiz. %	-12.54%	-10.96%	-10.25%	65.37%	-32.90%	9,656.83%	100.00%	-
NP	115,568	287,366	319,094	405,113	336,277	6,523,828	213,613	-9.72%
YoY %	-59.78%	-9.94%	-21.23%	20.47%	-94.85%	2,954.04%	-	-
Horiz. %	54.10%	134.53%	149.38%	189.65%	157.42%	3,054.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,419	276,433	317,746	397,532	333,123	6,513,260	155,338	-5.81%
YoY %	-60.78%	-13.00%	-20.07%	19.33%	-94.89%	4,092.96%	-	-
Horiz. %	69.80%	177.96%	204.55%	255.91%	214.45%	4,192.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.73%	2.47%	2.09%	-12.01%	6.11%	-6,049.16%	-45.16%	-
YoY %	172.47%	18.18%	117.40%	-296.56%	100.10%	-13,294.95%	-	-
Horiz. %	-14.90%	-5.47%	-4.63%	26.59%	-13.53%	13,394.95%	100.00%	-
Total Cost	642,907	388,876	261,998	138,612	505,559	-5,794,464	400,833	8.18%
YoY %	65.32%	48.43%	89.02%	-72.58%	108.72%	-1,545.61%	-	-
Horiz. %	160.39%	97.02%	65.36%	34.58%	126.13%	-1,445.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,190,433	14,131,274	14,144,440	13,456,571	11,368,859	11,155,562	4,372,705	21.65%
YoY %	0.42%	-0.09%	5.11%	18.36%	1.91%	155.12%	-	-
Horiz. %	324.52%	323.17%	323.47%	307.74%	260.00%	255.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	82,984	123,849	829,933	59,280	794,279	59,275	59,289	5.75%
YoY %	-33.00%	-85.08%	1,300.02%	-92.54%	1,239.99%	-0.02%	-	-
Horiz. %	139.97%	208.89%	1,399.81%	99.98%	1,339.67%	99.98%	100.00%	-
Div Payout %	76.54%	44.80%	261.19%	14.91%	238.43%	0.91%	38.17%	-
YoY %	70.85%	-82.85%	1,651.78%	-93.75%	26,101.10%	-97.62%	-	-
Horiz. %	200.52%	117.37%	684.28%	39.06%	624.65%	2.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	14,190,433	14,131,274	14,144,440	13,456,571	11,368,859	11,155,562	4,372,705	21.65%
YoY %	0.42%	-0.09%	5.11%	18.36%	1.91%	155.12%	-	-
Horiz. %	324.52%	323.17%	323.47%	307.74%	260.00%	255.12%	100.00%	-
NOSH	1,185,499	1,238,499	1,185,619	1,185,600	1,185,491	1,185,500	1,185,786	-0.00%
YoY %	-4.28%	4.46%	0.00%	0.01%	-0.00%	-0.02%	-	-
Horiz. %	99.98%	104.45%	99.99%	99.98%	99.98%	99.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.24%	42.49%	54.91%	74.51%	39.95%	894.45%	34.77%	-
YoY %	-64.13%	-22.62%	-26.31%	86.51%	-95.53%	2,472.48%	-	-
Horiz. %	43.83%	122.20%	157.92%	214.29%	114.90%	2,572.48%	100.00%	-
ROE	0.76%	1.96%	2.25%	2.95%	2.93%	58.39%	3.55%	-
YoY %	-61.22%	-12.89%	-23.73%	0.68%	-94.98%	1,544.79%	-	-
Horiz. %	21.41%	55.21%	63.38%	83.10%	82.54%	1,644.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	63.98	54.60	49.01	45.86	71.01	61.52	51.82	3.57%
YoY %	17.18%	11.41%	6.87%	-35.42%	15.43%	18.72%	-	-
Horiz. %	123.47%	105.36%	94.58%	88.50%	137.03%	118.72%	100.00%	-
EPS	9.15	22.32	26.80	33.53	28.10	549.41	13.10	-5.80%
YoY %	-59.01%	-16.72%	-20.07%	19.32%	-94.89%	4,093.97%	-	-
Horiz. %	69.85%	170.38%	204.58%	255.95%	214.50%	4,193.97%	100.00%	-
DPS	7.00	10.00	70.00	5.00	67.00	5.00	5.00	5.76%
YoY %	-30.00%	-85.71%	1,300.00%	-92.54%	1,240.00%	0.00%	-	-
Horiz. %	140.00%	200.00%	1,400.00%	100.00%	1,340.00%	100.00%	100.00%	-
NAPS	11.97	11.41	11.93	11.35	9.59	9.41	3.6876	21.65%
YoY %	4.91%	-4.36%	5.11%	18.35%	1.91%	155.18%	-	-
Horiz. %	324.60%	309.42%	323.52%	307.79%	260.06%	255.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,600
RPS	53.32	47.54	40.85	38.22	59.18	51.27	43.19	3.57%
YoY %	12.16%	16.38%	6.88%	-35.42%	15.43%	18.71%	-	-
Horiz. %	123.45%	110.07%	94.58%	88.49%	137.02%	118.71%	100.00%	-
EPS	7.62	19.43	22.34	27.94	23.42	457.86	10.92	-5.81%
YoY %	-60.78%	-13.03%	-20.04%	19.30%	-94.88%	4,092.86%	-	-
Horiz. %	69.78%	177.93%	204.58%	255.86%	214.47%	4,192.86%	100.00%	-
DPS	5.83	8.71	58.34	4.17	55.83	4.17	4.17	5.73%
YoY %	-33.07%	-85.07%	1,299.04%	-92.53%	1,238.85%	0.00%	-	-
Horiz. %	139.81%	208.87%	1,399.04%	100.00%	1,338.85%	100.00%	100.00%	-
NAPS	9.9753	9.9337	9.943	9.4594	7.9919	7.8419	3.0738	21.65%
YoY %	0.42%	-0.09%	5.11%	18.36%	1.91%	155.12%	-	-
Horiz. %	324.53%	323.17%	323.48%	307.74%	260.00%	255.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	15.98	17.22	15.98	11.60	10.80	7.60	4.00	-
P/RPS	24.98	31.54	32.60	25.29	15.21	12.35	7.72	21.59%
YoY %	-20.80%	-3.25%	28.90%	66.27%	23.16%	59.97%	-	-
Horiz. %	323.58%	408.55%	422.28%	327.59%	197.02%	159.97%	100.00%	-
P/EPS	174.73	77.15	59.63	34.60	38.43	1.38	30.53	33.70%
YoY %	126.48%	29.38%	72.34%	-9.97%	2,684.78%	-95.48%	-	-
Horiz. %	572.32%	252.70%	195.32%	113.33%	125.88%	4.52%	100.00%	-
EY	0.57	1.30	1.68	2.89	2.60	72.29	3.28	-25.27%
YoY %	-56.15%	-22.62%	-41.87%	11.15%	-96.40%	2,103.96%	-	-
Horiz. %	17.38%	39.63%	51.22%	88.11%	79.27%	2,203.96%	100.00%	-
DY	0.44	0.58	4.38	0.43	6.20	0.66	1.25	-15.95%
YoY %	-24.14%	-86.76%	918.60%	-93.06%	839.39%	-47.20%	-	-
Horiz. %	35.20%	46.40%	350.40%	34.40%	496.00%	52.80%	100.00%	-
P/NAPS	1.34	1.51	1.34	1.02	1.13	0.81	1.08	3.65%
YoY %	-11.26%	12.69%	31.37%	-9.73%	39.51%	-25.00%	-	-
Horiz. %	124.07%	139.81%	124.07%	94.44%	104.63%	75.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	23/08/11	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	-
Price	13.98	17.20	16.90	15.30	8.80	6.85	4.68	-
P/RPS	21.85	31.50	34.48	33.36	12.39	11.13	9.03	15.85%
YoY %	-30.63%	-8.64%	3.36%	169.25%	11.32%	23.26%	-	-
Horiz. %	241.97%	348.84%	381.84%	369.44%	137.21%	123.26%	100.00%	-
P/EPS	152.86	77.06	63.06	45.63	31.32	1.25	35.73	27.38%
YoY %	98.36%	22.20%	38.20%	45.69%	2,405.60%	-96.50%	-	-
Horiz. %	427.82%	215.67%	176.49%	127.71%	87.66%	3.50%	100.00%	-
EY	0.65	1.30	1.59	2.19	3.19	80.21	2.80	-21.58%
YoY %	-50.00%	-18.24%	-27.40%	-31.35%	-96.02%	2,764.64%	-	-
Horiz. %	23.21%	46.43%	56.79%	78.21%	113.93%	2,864.64%	100.00%	-
DY	0.50	0.58	4.14	0.33	7.61	0.73	1.07	-11.89%
YoY %	-13.79%	-85.99%	1,154.55%	-95.66%	942.47%	-31.78%	-	-
Horiz. %	46.73%	54.21%	386.92%	30.84%	711.21%	68.22%	100.00%	-
P/NAPS	1.17	1.51	1.42	1.35	0.92	0.73	1.27	-1.35%
YoY %	-22.52%	6.34%	5.19%	46.74%	26.03%	-42.52%	-	-
Horiz. %	92.13%	118.90%	111.81%	106.30%	72.44%	57.48%	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