[PPB] YoY 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- -71.76%

YoY- -20.07%

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
Quarter Result
Revenue	818,489	758,475	676,242	581,092	543,725	841,836	729,364	1.93%
YoY %	7.91%	12.16%	16.37%	6.87%	-35.41%	15.42%	-	-
Horiz. %	112.22%	103.99%	92.72%	79.67%	74.55%	115.42%	100.00%	-
PBT	198,852	123,902	294,650	325,903	361,669	358,144	106,093	11.02%
YoY %	60.49%	-57.95%	-9.59%	-9.89%	0.98%	237.58%	-	-
Horiz. %	187.43%	116.79%	277.73%	307.19%	340.90%	337.58%	100.00%	-
Tax	-13,849	-8,334	-7,284	-6,809	43,444	-21,867	6,417,735	-
YoY %	-66.17%	-14.42%	-6.98%	-115.67%	298.67%	-100.34%	-	-
Horiz. %	-0.22%	-0.13%	-0.11%	-0.11%	0.68%	-0.34%	100.00%	-
NP	185,003	115,568	287,366	319,094	405,113	336,277	6,523,828	-44.74%
YoY %	60.08%	-59.78%	-9.94%	-21.23%	20.47%	-94.85%	-	-
Horiz. %	2.84%	1.77%	4.40%	4.89%	6.21%	5.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,480	108,419	276,433	317,746	397,532	333,123	6,513,260	-45.01%
YoY %	65.54%	-60.78%	-13.00%	-20.07%	19.33%	-94.89%	-	-
Horiz. %	2.76%	1.66%	4.24%	4.88%	6.10%	5.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.96%	6.73%	2.47%	2.09%	-12.01%	6.11%	-6,049.16%	-
YoY %	3.42%	172.47%	18.18%	117.40%	-296.56%	100.10%	-	-
Horiz. %	-0.12%	-0.11%	-0.04%	-0.03%	0.20%	-0.10%	100.00%	-
Total Cost	633,486	642,907	388,876	261,998	138,612	505,559	-5,794,464	-
YoY %	-1.47%	65.32%	48.43%	89.02%	-72.58%	108.72%	-	-
Horiz. %	-10.93%	-11.10%	-6.71%	-4.52%	-2.39%	-8.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,227,741	14,190,433	14,131,274	14,144,440	13,456,571	11,368,859	11,155,562	4.13%
YoY %	0.26%	0.42%	-0.09%	5.11%	18.36%	1.91%	-	-
Horiz. %	127.54%	127.21%	126.67%	126.79%	120.63%	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
Dividend
Div	94,851	82,984	123,849	829,933	59,280	794,279	59,275	8.14%
YoY %	14.30%	-33.00%	-85.08%	1,300.02%	-92.54%	1,239.99%	-	-
Horiz. %	160.02%	140.00%	208.94%	1,400.14%	100.01%	1,339.99%	100.00%	-
Div Payout %	52.85%	76.54%	44.80%	261.19%	14.91%	238.43%	0.91%	-
YoY %	-30.95%	70.85%	-82.85%	1,651.78%	-93.75%	26,101.10%	-	-
Horiz. %	5,807.69%	8,410.99%	4,923.08%	28,702.20%	1,638.46%	26,201.10%	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	14,227,741	14,190,433	14,131,274	14,144,440	13,456,571	11,368,859	11,155,562	4.13%
YoY %	0.26%	0.42%	-0.09%	5.11%	18.36%	1.91%	-	-
Horiz. %	127.54%	127.21%	126.67%	126.79%	120.63%	101.91%	100.00%	-
NOSH	1,185,645	1,185,499	1,238,499	1,185,619	1,185,600	1,185,491	1,185,500	0.00%
YoY %	0.01%	-4.28%	4.46%	0.00%	0.01%	-0.00%	-	-
Horiz. %	100.01%	100.00%	104.47%	100.01%	100.01%	100.00%	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	22.60%	15.24%	42.49%	54.91%	74.51%	39.95%	894.45%	-
YoY %	48.29%	-64.13%	-22.62%	-26.31%	86.51%	-95.53%	-	-
Horiz. %	2.53%	1.70%	4.75%	6.14%	8.33%	4.47%	100.00%	-
ROE	1.26%	0.76%	1.96%	2.25%	2.95%	2.93%	58.39%	-
YoY %	65.79%	-61.22%	-12.89%	-23.73%	0.68%	-94.98%	-	-
Horiz. %	2.16%	1.30%	3.36%	3.85%	5.05%	5.02%	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	69.03	63.98	54.60	49.01	45.86	71.01	61.52	1.93%
YoY %	7.89%	17.18%	11.41%	6.87%	-35.42%	15.43%	-	-
Horiz. %	112.21%	104.00%	88.75%	79.67%	74.54%	115.43%	100.00%	-
EPS	15.14	9.15	22.32	26.80	33.53	28.10	549.41	-45.01%
YoY %	65.46%	-59.01%	-16.72%	-20.07%	19.32%	-94.89%	-	-
Horiz. %	2.76%	1.67%	4.06%	4.88%	6.10%	5.11%	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	57.54	53.32	47.54	40.85	38.22	59.18	51.27	1.93%
YoY %	7.91%	12.16%	16.38%	6.88%	-35.42%	15.43%	-	-
Horiz. %	112.23%	104.00%	92.72%	79.68%	74.55%	115.43%	100.00%	-
EPS	12.62	7.62	19.43	22.34	27.94	23.42	457.86	-45.00%
YoY %	65.62%	-60.78%	-13.03%	-20.04%	19.30%	-94.88%	-	-
Horiz. %	2.76%	1.66%	4.24%	4.88%	6.10%	5.12%	100.00%	-
DPS	6.67	5.83	8.71	58.34	4.17	55.83	4.17	8.13%
YoY %	14.41%	-33.07%	-85.07%	1,299.04%	-92.53%	1,238.85%	-	-
Horiz. %	159.95%	139.81%	208.87%	1,399.04%	100.00%	1,338.85%	100.00%	-
NAPS	10.0015	9.9753	9.9337	9.943	9.4594	7.9919	7.8419	4.13%
YoY %	0.26%	0.42%	-0.09%	5.11%	18.36%	1.91%	-	-
Horiz. %	127.54%	127.21%	126.67%	126.79%	120.63%	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	20.51	24.98	31.54	32.60	25.29	15.21	12.35	8.81%
YoY %	-17.89%	-20.80%	-3.25%	28.90%	66.27%	23.16%	-	-
Horiz. %	166.07%	202.27%	255.38%	263.97%	204.78%	123.16%	100.00%	-
P/EPS	93.54	174.73	77.15	59.63	34.60	38.43	1.38	101.79%
YoY %	-46.47%	126.48%	29.38%	72.34%	-9.97%	2,684.78%	-	-
Horiz. %	6,778.26%	12,661.59%	5,590.58%	4,321.01%	2,507.25%	2,784.78%	100.00%	-
EY	1.07	0.57	1.30	1.68	2.89	2.60	72.29	-50.41%
YoY %	87.72%	-56.15%	-22.62%	-41.87%	11.15%	-96.40%	-	-
Horiz. %	1.48%	0.79%	1.80%	2.32%	4.00%	3.60%	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	20.42	21.85	31.50	34.48	33.36	12.39	11.13	10.63%
YoY %	-6.54%	-30.63%	-8.64%	3.36%	169.25%	11.32%	-	-
Horiz. %	183.47%	196.32%	283.02%	309.79%	299.73%	111.32%	100.00%	-
P/EPS	93.14	152.86	77.06	63.06	45.63	31.32	1.25	104.99%
YoY %	-39.07%	98.36%	22.20%	38.20%	45.69%	2,405.60%	-	-
Horiz. %	7,451.20%	12,228.80%	6,164.80%	5,044.80%	3,650.40%	2,505.60%	100.00%	-
EY	1.07	0.65	1.30	1.59	2.19	3.19	80.21	-51.26%
YoY %	64.62%	-50.00%	-18.24%	-27.40%	-31.35%	-96.02%	-	-
Horiz. %	1.33%	0.81%	1.62%	1.98%	2.73%	3.98%	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