[PPB] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 14.85%

YoY- 23.03%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	2,144,979	3,440,571	2,849,770	4,786,601	10,504,178	10,867,394	8,949,872	-21.16%
YoY %	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	21.43%	-	-
Horiz. %	23.97%	38.44%	31.84%	53.48%	117.37%	121.43%	100.00%	-
PBT	1,469,151	1,156,110	522,475	469,928	657,088	707,629	692,779	13.33%
YoY %	27.08%	121.28%	11.18%	-28.48%	-7.14%	2.14%	-	-
Horiz. %	212.07%	166.88%	75.42%	67.83%	94.85%	102.14%	100.00%	-
Tax	167,682	-116,949	6,604,180	164,574	-202,736	-339,808	-343,174	-
YoY %	243.38%	-101.77%	3,912.89%	181.18%	40.34%	0.98%	-	-
Horiz. %	-48.86%	34.08%	-1,924.44%	-47.96%	59.08%	99.02%	100.00%	-
NP	1,636,833	1,039,161	7,126,655	634,502	454,352	367,821	349,605	29.31%
YoY %	57.51%	-85.42%	1,023.19%	39.65%	23.53%	5.21%	-	-
Horiz. %	468.19%	297.24%	2,038.49%	181.49%	129.96%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,627,719	1,042,779	7,053,371	515,574	419,071	367,821	349,605	29.19%
YoY %	56.09%	-85.22%	1,268.06%	23.03%	13.93%	5.21%	-	-
Horiz. %	465.59%	298.27%	2,017.53%	147.47%	119.87%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.41%	10.12%	-1,264.02%	-35.02%	30.85%	48.02%	49.54%	-
YoY %	-212.75%	100.80%	-3,509.42%	-213.52%	-35.76%	-3.07%	-	-
Horiz. %	-23.03%	20.43%	-2,551.51%	-70.69%	62.27%	96.93%	100.00%	-
Total Cost	508,146	2,401,410	-4,276,885	4,152,099	10,049,826	10,499,573	8,600,267	-37.56%
YoY %	-78.84%	156.15%	-203.01%	-58.68%	-4.28%	22.08%	-	-
Horiz. %	5.91%	27.92%	-49.73%	48.28%	116.85%	122.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	2,850,891	30.23%
YoY %	18.07%	4.40%	150.83%	10.51%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.33%	158.01%	142.99%	113.51%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	272,695	1,090,473	237,099	237,044	118,587	181,495	217,792	3.81%
YoY %	-74.99%	359.92%	0.02%	99.89%	-34.66%	-16.67%	-	-
Horiz. %	125.21%	500.69%	108.86%	108.84%	54.45%	83.33%	100.00%	-
Div Payout %	16.75%	104.57%	3.36%	45.98%	28.30%	49.34%	62.30%	-
YoY %	-83.98%	3,012.20%	-92.69%	62.47%	-42.64%	-20.80%	-	-
Horiz. %	26.89%	167.85%	5.39%	73.80%	45.43%	79.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	13,928,477	11,796,791	11,299,073	4,504,724	4,076,483	3,236,093	2,850,891	30.23%
YoY %	18.07%	4.40%	150.83%	10.51%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.33%	158.01%	142.99%	113.51%	100.00%	-
NOSH	1,185,402	1,185,607	1,185,632	1,185,453	1,185,024	539,348	490,687	15.82%
YoY %	-0.02%	-0.00%	0.02%	0.04%	119.71%	9.92%	-	-
Horiz. %	241.58%	241.62%	241.63%	241.59%	241.50%	109.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	76.31%	30.20%	250.08%	13.26%	4.33%	3.38%	3.91%	-
YoY %	152.68%	-87.92%	1,785.97%	206.24%	28.11%	-13.55%	-	-
Horiz. %	1,951.66%	772.38%	6,395.91%	339.13%	110.74%	86.45%	100.00%	-
ROE	11.69%	8.84%	62.42%	11.45%	10.28%	11.37%	12.26%	-
YoY %	32.24%	-85.84%	445.15%	11.38%	-9.59%	-7.26%	-	-
Horiz. %	95.35%	72.10%	509.14%	93.39%	83.85%	92.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	180.95	290.19	240.36	403.78	886.41	2,014.91	1,823.95	-31.93%
YoY %	-37.64%	20.73%	-40.47%	-54.45%	-56.01%	10.47%	-	-
Horiz. %	9.92%	15.91%	13.18%	22.14%	48.60%	110.47%	100.00%	-
EPS	137.31	87.95	594.90	43.49	35.36	68.20	71.25	11.54%
YoY %	56.12%	-85.22%	1,267.90%	22.99%	-48.15%	-4.28%	-	-
Horiz. %	192.72%	123.44%	834.95%	61.04%	49.63%	95.72%	100.00%	-
DPS	23.00	92.00	20.00	20.00	10.01	33.65	44.40	-10.37%
YoY %	-75.00%	360.00%	0.00%	99.80%	-70.25%	-24.21%	-	-
Horiz. %	51.80%	207.21%	45.05%	45.05%	22.55%	75.79%	100.00%	-
NAPS	11.75	9.95	9.53	3.80	3.44	6.00	5.81	12.44%
YoY %	18.09%	4.41%	150.79%	10.47%	-42.67%	3.27%	-	-
Horiz. %	202.24%	171.26%	164.03%	65.40%	59.21%	103.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,453
RPS	150.78	241.85	200.32	336.47	738.38	763.91	629.12	-21.16%
YoY %	-37.66%	20.73%	-40.46%	-54.43%	-3.34%	21.43%	-	-
Horiz. %	23.97%	38.44%	31.84%	53.48%	117.37%	121.43%	100.00%	-
EPS	114.42	73.30	495.81	36.24	29.46	25.86	24.58	29.18%
YoY %	56.10%	-85.22%	1,268.13%	23.01%	13.92%	5.21%	-	-
Horiz. %	465.50%	298.21%	2,017.13%	147.44%	119.85%	105.21%	100.00%	-
DPS	19.17	76.65	16.67	16.66	8.34	12.76	15.31	3.81%
YoY %	-74.99%	359.81%	0.06%	99.76%	-34.64%	-16.66%	-	-
Horiz. %	125.21%	500.65%	108.88%	108.82%	54.47%	83.34%	100.00%	-
NAPS	9.7909	8.2924	7.9426	3.1665	2.8655	2.2748	2.004	30.23%
YoY %	18.07%	4.40%	150.83%	10.50%	25.97%	13.51%	-	-
Horiz. %	488.57%	413.79%	396.34%	158.01%	142.99%	113.51%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	15.40	8.55	9.20	4.40	4.24	6.55	5.30	-
P/RPS	8.51	2.95	3.83	1.09	0.48	0.33	0.29	75.53%
YoY %	188.47%	-22.98%	251.38%	127.08%	45.45%	13.79%	-	-
Horiz. %	2,934.48%	1,017.24%	1,320.69%	375.86%	165.52%	113.79%	100.00%	-
P/EPS	11.22	9.72	1.55	10.12	11.99	9.60	7.44	7.08%
YoY %	15.43%	527.10%	-84.68%	-15.60%	24.90%	29.03%	-	-
Horiz. %	150.81%	130.65%	20.83%	136.02%	161.16%	129.03%	100.00%	-
EY	8.92	10.29	64.66	9.88	8.34	10.41	13.44	-6.59%
YoY %	-13.31%	-84.09%	554.45%	18.47%	-19.88%	-22.54%	-	-
Horiz. %	66.37%	76.56%	481.10%	73.51%	62.05%	77.46%	100.00%	-
DY	1.49	10.76	2.17	4.55	2.36	5.14	8.38	-24.99%
YoY %	-86.15%	395.85%	-52.31%	92.80%	-54.09%	-38.66%	-	-
Horiz. %	17.78%	128.40%	25.89%	54.30%	28.16%	61.34%	100.00%	-
P/NAPS	1.31	0.86	0.97	1.16	1.23	1.09	0.91	6.25%
YoY %	52.33%	-11.34%	-16.38%	-5.69%	12.84%	19.78%	-	-
Horiz. %	143.96%	94.51%	106.59%	127.47%	135.16%	119.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	27/11/08	29/11/07	24/11/06	24/11/05	01/12/04	21/11/03	-
Price	15.70	8.55	10.30	4.68	4.18	6.60	5.75	-
P/RPS	8.68	2.95	4.29	1.16	0.47	0.33	0.32	73.25%
YoY %	194.24%	-31.24%	269.83%	146.81%	42.42%	3.12%	-	-
Horiz. %	2,712.50%	921.88%	1,340.62%	362.50%	146.87%	103.12%	100.00%	-
P/EPS	11.43	9.72	1.73	10.76	11.82	9.68	8.07	5.96%
YoY %	17.59%	461.85%	-83.92%	-8.97%	22.11%	19.95%	-	-
Horiz. %	141.64%	120.45%	21.44%	133.33%	146.47%	119.95%	100.00%	-
EY	8.75	10.29	57.76	9.29	8.46	10.33	12.39	-5.62%
YoY %	-14.97%	-82.18%	521.74%	9.81%	-18.10%	-16.63%	-	-
Horiz. %	70.62%	83.05%	466.18%	74.98%	68.28%	83.37%	100.00%	-
DY	1.46	10.76	1.94	4.27	2.39	5.10	7.72	-24.21%
YoY %	-86.43%	454.64%	-54.57%	78.66%	-53.14%	-33.94%	-	-
Horiz. %	18.91%	139.38%	25.13%	55.31%	30.96%	66.06%	100.00%	-
P/NAPS	1.34	0.86	1.08	1.23	1.22	1.10	0.99	5.16%
YoY %	55.81%	-20.37%	-12.20%	0.82%	10.91%	11.11%	-	-
Horiz. %	135.35%	86.87%	109.09%	124.24%	123.23%	111.11%	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