[PPB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.69%
YoY- 187.46%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 779,873 710,263 574,531 511,176 978,962 760,425 706,798 1.65%
PBT 261,937 252,382 317,086 506,891 258,999 238,130 115,475 14.61%
Tax -9,596 -12,615 -23,820 92,040 -47,534 -17,090 74,484 -
NP 252,341 239,767 293,266 598,931 211,465 221,040 189,959 4.84%
-
NP to SH 249,235 229,405 287,991 595,072 207,007 218,512 164,541 7.15%
-
Tax Rate 3.66% 5.00% 7.51% -18.16% 18.35% 7.18% -64.50% -
Total Cost 527,532 470,496 281,265 -87,755 767,497 539,385 516,839 0.34%
-
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,929,623 13,977,699 13,077,564 13,928,477 11,796,791 11,299,073 4,504,724 20.68%
NOSH 1,185,499 1,185,555 1,185,636 1,185,402 1,185,607 1,185,632 1,185,453 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.36% 33.76% 51.04% 117.17% 21.60% 29.07% 26.88% -
ROE 1.79% 1.64% 2.20% 4.27% 1.75% 1.93% 3.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.78 59.91 48.46 43.12 82.57 64.14 59.62 1.65%
EPS 21.02 19.35 24.29 50.20 17.46 18.43 13.88 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.75 11.79 11.03 11.75 9.95 9.53 3.80 20.67%
Adjusted Per Share Value based on latest NOSH - 1,185,402
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.82 49.93 40.39 35.93 68.81 53.45 49.68 1.65%
EPS 17.52 16.13 20.24 41.83 14.55 15.36 11.57 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7917 9.8255 9.1927 9.7909 8.2924 7.9426 3.1665 20.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 12.06 16.62 17.20 15.40 8.55 9.20 4.40 -
P/RPS 18.33 27.74 35.49 35.71 10.35 14.34 7.38 16.35%
P/EPS 57.36 85.89 70.81 30.68 48.97 49.92 31.70 10.37%
EY 1.74 1.16 1.41 3.26 2.04 2.00 3.15 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.41 1.56 1.31 0.86 0.97 1.16 -1.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 20/11/09 27/11/08 29/11/07 24/11/06 -
Price 12.00 16.10 18.80 15.70 8.55 10.30 4.68 -
P/RPS 18.24 26.87 38.80 36.41 10.35 16.06 7.85 15.07%
P/EPS 57.08 83.20 77.40 31.27 48.97 55.89 33.72 9.16%
EY 1.75 1.20 1.29 3.20 2.04 1.79 2.97 -8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.70 1.34 0.86 1.08 1.23 -3.06%

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
Post a Comment