[PPB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -46.58%

YoY- -56.23%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Quarter Result
Revenue	900,187	782,623	744,197	614,780	503,640	594,850	810,885	1.75%
YoY %	15.02%	5.16%	21.05%	22.07%	-15.33%	-26.64%	-	-
Horiz. %	111.01%	96.51%	91.78%	75.82%	62.11%	73.36%	100.00%	-
PBT	315,269	331,321	226,053	185,909	322,418	336,179	121,998	17.12%
YoY %	-4.84%	46.57%	21.59%	-42.34%	-4.09%	175.56%	-	-
Horiz. %	258.42%	271.58%	185.29%	152.39%	264.28%	275.56%	100.00%	-
Tax	-35,564	-17,220	-13,741	-16,956	31,146	25,179	-14,902	15.58%
YoY %	-106.53%	-25.32%	18.96%	-154.44%	23.70%	268.96%	-	-
Horiz. %	238.65%	115.55%	92.21%	113.78%	-209.01%	-168.96%	100.00%	-
NP	279,705	314,101	212,312	168,953	353,564	361,358	107,096	17.33%
YoY %	-10.95%	47.94%	25.66%	-52.21%	-2.16%	237.42%	-	-
Horiz. %	261.17%	293.29%	198.24%	157.76%	330.14%	337.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,692	305,994	209,303	153,858	351,525	363,280	119,551	15.27%
YoY %	-8.27%	46.20%	36.04%	-56.23%	-3.24%	203.87%	-	-
Horiz. %	234.79%	255.95%	175.07%	128.70%	294.04%	303.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.28%	5.20%	6.08%	9.12%	-9.66%	-7.49%	12.21%	-
YoY %	116.92%	-14.47%	-33.33%	194.41%	-28.97%	-161.34%	-	-
Horiz. %	92.38%	42.59%	49.80%	74.69%	-79.12%	-61.34%	100.00%	-
Total Cost	620,482	468,522	531,885	445,827	150,076	233,492	703,789	-2.07%
YoY %	32.43%	-11.91%	19.30%	197.07%	-35.73%	-66.82%	-	-
Horiz. %	88.16%	66.57%	75.57%	63.35%	21.32%	33.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,660,453	14,273,418	14,060,028	13,275,825	14,084,711	12,235,835	10,662,984	6.60%
YoY %	9.72%	1.52%	5.91%	-5.74%	15.11%	14.75%	-	-
Horiz. %	146.87%	133.86%	131.86%	124.50%	132.09%	114.75%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	201,534	154,114	154,114	213,361	806,195	213,415	296,194	-6.21%
YoY %	30.77%	0.00%	-27.77%	-73.53%	277.76%	-27.95%	-	-
Horiz. %	68.04%	52.03%	52.03%	72.03%	272.18%	72.05%	100.00%	-
Div Payout %	71.80%	50.37%	73.63%	138.67%	229.34%	58.75%	247.76%	-
YoY %	42.55%	-31.59%	-46.90%	-39.54%	290.37%	-76.29%	-	-
Horiz. %	28.98%	20.33%	29.72%	55.97%	92.57%	23.71%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	15,660,453	14,273,418	14,060,028	13,275,825	14,084,711	12,235,835	10,662,984	6.60%
YoY %	9.72%	1.52%	5.91%	-5.74%	15.11%	14.75%	-	-
Horiz. %	146.87%	133.86%	131.86%	124.50%	132.09%	114.75%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,341	1,185,581	1,185,642	1,184,776	0.01%
YoY %	0.00%	0.00%	0.01%	-0.02%	-0.01%	0.07%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.05%	100.07%	100.07%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	31.07%	40.13%	28.53%	27.48%	70.20%	60.75%	13.21%	-
YoY %	-22.58%	40.66%	3.82%	-60.85%	15.56%	359.88%	-	-
Horiz. %	235.20%	303.79%	215.97%	208.02%	531.42%	459.88%	100.00%	-
ROE	1.79%	2.14%	1.49%	1.16%	2.50%	2.97%	1.12%	-
YoY %	-16.36%	43.62%	28.45%	-53.60%	-15.82%	165.18%	-	-
Horiz. %	159.82%	191.07%	133.04%	103.57%	223.21%	265.18%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	75.93	66.02	62.77	51.87	42.48	50.17	68.44	1.74%
YoY %	15.01%	5.18%	21.01%	22.10%	-15.33%	-26.69%	-	-
Horiz. %	110.94%	96.46%	91.72%	75.79%	62.07%	73.31%	100.00%	-
EPS	23.68	25.81	17.66	12.98	29.65	30.64	10.08	15.28%
YoY %	-8.25%	46.15%	36.06%	-56.22%	-3.23%	203.97%	-	-
Horiz. %	234.92%	256.05%	175.20%	128.77%	294.15%	303.97%	100.00%	-
DPS	17.00	13.00	13.00	18.00	68.00	18.00	25.00	-6.21%
YoY %	30.77%	0.00%	-27.78%	-73.53%	277.78%	-28.00%	-	-
Horiz. %	68.00%	52.00%	52.00%	72.00%	272.00%	72.00%	100.00%	-
NAPS	13.21	12.04	11.86	11.20	11.88	10.32	9.00	6.59%
YoY %	9.72%	1.52%	5.89%	-5.72%	15.12%	14.67%	-	-
Horiz. %	146.78%	133.78%	131.78%	124.44%	132.00%	114.67%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,341
RPS	63.28	55.02	52.31	43.22	35.40	41.82	57.00	1.75%
YoY %	15.01%	5.18%	21.03%	22.09%	-15.35%	-26.63%	-	-
Horiz. %	111.02%	96.53%	91.77%	75.82%	62.11%	73.37%	100.00%	-
EPS	19.73	21.51	14.71	10.82	24.71	25.54	8.40	15.27%
YoY %	-8.28%	46.23%	35.95%	-56.21%	-3.25%	204.05%	-	-
Horiz. %	234.88%	256.07%	175.12%	128.81%	294.17%	304.05%	100.00%	-
DPS	14.17	10.83	10.83	15.00	56.67	15.00	20.82	-6.20%
YoY %	30.84%	0.00%	-27.80%	-73.53%	277.80%	-27.95%	-	-
Horiz. %	68.06%	52.02%	52.02%	72.05%	272.19%	72.05%	100.00%	-
NAPS	11.0087	10.0336	9.8836	9.3324	9.901	8.6013	7.4956	6.60%
YoY %	9.72%	1.52%	5.91%	-5.74%	15.11%	14.75%	-	-
Horiz. %	146.87%	133.86%	131.86%	124.51%	132.09%	114.75%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	16.14	11.60	17.16	17.26	15.96	9.30	11.00	-
P/RPS	21.26	17.57	27.34	33.28	37.57	18.54	16.07	4.77%
YoY %	21.00%	-35.74%	-17.85%	-11.42%	102.64%	15.37%	-	-
Horiz. %	132.30%	109.33%	170.13%	207.09%	233.79%	115.37%	100.00%	-
P/EPS	68.17	44.94	97.19	132.97	53.83	30.35	109.01	-7.51%
YoY %	51.69%	-53.76%	-26.91%	147.02%	77.36%	-72.16%	-	-
Horiz. %	62.54%	41.23%	89.16%	121.98%	49.38%	27.84%	100.00%	-
EY	1.47	2.23	1.03	0.75	1.86	3.29	0.92	8.11%
YoY %	-34.08%	116.50%	37.33%	-59.68%	-43.47%	257.61%	-	-
Horiz. %	159.78%	242.39%	111.96%	81.52%	202.17%	357.61%	100.00%	-
DY	1.05	1.12	0.76	1.04	4.26	1.94	2.27	-12.04%
YoY %	-6.25%	47.37%	-26.92%	-75.59%	119.59%	-14.54%	-	-
Horiz. %	46.26%	49.34%	33.48%	45.81%	187.67%	85.46%	100.00%	-
P/NAPS	1.22	0.96	1.45	1.54	1.34	0.90	1.22	0.00%
YoY %	27.08%	-33.79%	-5.84%	14.93%	48.89%	-26.23%	-	-
Horiz. %	100.00%	78.69%	118.85%	126.23%	109.84%	73.77%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	27/02/13	29/02/12	28/02/11	02/03/10	27/02/09	29/02/08	-
Price	15.92	12.22	17.20	16.50	16.16	9.70	10.80	-
P/RPS	20.97	18.51	27.40	31.81	38.04	19.33	15.78	4.84%
YoY %	13.29%	-32.45%	-13.86%	-16.38%	96.79%	22.50%	-	-
Horiz. %	132.89%	117.30%	173.64%	201.58%	241.06%	122.50%	100.00%	-
P/EPS	67.24	47.34	97.42	127.12	54.50	31.66	107.03	-7.44%
YoY %	42.04%	-51.41%	-23.36%	133.25%	72.14%	-70.42%	-	-
Horiz. %	62.82%	44.23%	91.02%	118.77%	50.92%	29.58%	100.00%	-
EY	1.49	2.11	1.03	0.79	1.83	3.16	0.93	8.16%
YoY %	-29.38%	104.85%	30.38%	-56.83%	-42.09%	239.78%	-	-
Horiz. %	160.22%	226.88%	110.75%	84.95%	196.77%	339.78%	100.00%	-
DY	1.07	1.06	0.76	1.09	4.21	1.86	2.31	-12.02%
YoY %	0.94%	39.47%	-30.28%	-74.11%	126.34%	-19.48%	-	-
Horiz. %	46.32%	45.89%	32.90%	47.19%	182.25%	80.52%	100.00%	-
P/NAPS	1.21	1.01	1.45	1.47	1.36	0.94	1.20	0.13%
YoY %	19.80%	-30.34%	-1.36%	8.09%	44.68%	-21.67%	-	-
Horiz. %	100.83%	84.17%	120.83%	122.50%	113.33%	78.33%	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