[PPB] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

22-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -12.85%

YoY- 27.95%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	3,195,353	2,979,500	2,581,122	2,162,896	2,144,979	3,440,571	2,849,770	1.92%
YoY %	7.24%	15.43%	19.34%	0.84%	-37.66%	20.73%	-	-
Horiz. %	112.13%	104.55%	90.57%	75.90%	75.27%	120.73%	100.00%	-
PBT	1,079,469	811,546	1,016,436	1,267,995	1,469,151	1,156,110	522,475	12.84%
YoY %	33.01%	-20.16%	-19.84%	-13.69%	27.08%	121.28%	-	-
Horiz. %	206.61%	155.33%	194.54%	242.69%	281.19%	221.28%	100.00%	-
Tax	-54,134	-45,138	-47,287	825,842	167,682	-116,949	6,604,180	-
YoY %	-19.93%	4.54%	-105.73%	392.50%	243.38%	-101.77%	-	-
Horiz. %	-0.82%	-0.68%	-0.72%	12.50%	2.54%	-1.77%	100.00%	-
NP	1,025,335	766,408	969,149	2,093,837	1,636,833	1,039,161	7,126,655	-27.59%
YoY %	33.78%	-20.92%	-53.71%	27.92%	57.51%	-85.42%	-	-
Horiz. %	14.39%	10.75%	13.60%	29.38%	22.97%	14.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,007,875	745,461	924,927	2,082,616	1,627,719	1,042,779	7,053,371	-27.67%
YoY %	35.20%	-19.40%	-55.59%	27.95%	56.09%	-85.22%	-	-
Horiz. %	14.29%	10.57%	13.11%	29.53%	23.08%	14.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.01%	5.56%	4.65%	-65.13%	-11.41%	10.12%	-1,264.02%	-
YoY %	-9.89%	19.57%	107.14%	-470.82%	-212.75%	100.80%	-	-
Horiz. %	-0.40%	-0.44%	-0.37%	5.15%	0.90%	-0.80%	100.00%	-
Total Cost	2,170,018	2,213,092	1,611,973	69,059	508,146	2,401,410	-4,276,885	-
YoY %	-1.95%	37.29%	2,234.20%	-86.41%	-78.84%	156.15%	-	-
Horiz. %	-50.74%	-51.75%	-37.69%	-1.61%	-11.88%	-56.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	11,796,791	11,299,073	5.15%
YoY %	9.70%	-0.34%	6.88%	-6.11%	18.07%	4.40%	-	-
Horiz. %	135.24%	123.28%	123.71%	115.74%	123.27%	104.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	248,966	237,099	337,211	1,636,129	272,695	1,090,473	237,099	0.81%
YoY %	5.01%	-29.69%	-79.39%	499.98%	-74.99%	359.92%	-	-
Horiz. %	105.01%	100.00%	142.22%	690.06%	115.01%	459.92%	100.00%	-
Div Payout %	24.70%	31.81%	36.46%	78.56%	16.75%	104.57%	3.36%	-
YoY %	-22.35%	-12.75%	-53.59%	369.01%	-83.98%	3,012.20%	-	-
Horiz. %	735.12%	946.73%	1,085.12%	2,338.10%	498.51%	3,112.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	11,796,791	11,299,073	5.15%
YoY %	9.70%	-0.34%	6.88%	-6.11%	18.07%	4.40%	-	-
Horiz. %	135.24%	123.28%	123.71%	115.74%	123.27%	104.40%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,555	1,185,636	1,185,402	1,185,607	1,185,632	-0.00%
YoY %	0.00%	-0.00%	-0.01%	0.02%	-0.02%	-0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.00%	99.98%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	32.09%	25.72%	37.55%	96.81%	76.31%	30.20%	250.08%	-
YoY %	24.77%	-31.50%	-61.21%	26.86%	152.68%	-87.92%	-	-
Horiz. %	12.83%	10.28%	15.02%	38.71%	30.51%	12.08%	100.00%	-
ROE	6.60%	5.35%	6.62%	15.93%	11.69%	8.84%	62.42%	-
YoY %	23.36%	-19.18%	-58.44%	36.27%	32.24%	-85.84%	-	-
Horiz. %	10.57%	8.57%	10.61%	25.52%	18.73%	14.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	269.54	251.33	217.71	182.42	180.95	290.19	240.36	1.92%
YoY %	7.25%	15.44%	19.35%	0.81%	-37.64%	20.73%	-	-
Horiz. %	112.14%	104.56%	90.58%	75.89%	75.28%	120.73%	100.00%	-
EPS	85.02	62.88	78.02	175.65	137.31	87.95	594.90	-27.67%
YoY %	35.21%	-19.41%	-55.58%	27.92%	56.12%	-85.22%	-	-
Horiz. %	14.29%	10.57%	13.11%	29.53%	23.08%	14.78%	100.00%	-
DPS	21.00	20.00	28.44	138.00	23.00	92.00	20.00	0.81%
YoY %	5.00%	-29.68%	-79.39%	500.00%	-75.00%	360.00%	-	-
Horiz. %	105.00%	100.00%	142.20%	690.00%	115.00%	460.00%	100.00%	-
NAPS	12.89	11.75	11.79	11.03	11.75	9.95	9.53	5.15%
YoY %	9.70%	-0.34%	6.89%	-6.13%	18.09%	4.41%	-	-
Horiz. %	135.26%	123.29%	123.71%	115.74%	123.29%	104.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,636
RPS	224.62	209.45	181.44	152.04	150.78	241.86	200.33	1.92%
YoY %	7.24%	15.44%	19.34%	0.84%	-37.66%	20.73%	-	-
Horiz. %	112.12%	104.55%	90.57%	75.89%	75.27%	120.73%	100.00%	-
EPS	70.85	52.40	65.02	146.40	114.42	73.30	495.82	-27.67%
YoY %	35.21%	-19.41%	-55.59%	27.95%	56.10%	-85.22%	-	-
Horiz. %	14.29%	10.57%	13.11%	29.53%	23.08%	14.78%	100.00%	-
DPS	17.50	16.67	23.70	115.01	19.17	76.66	16.67	0.81%
YoY %	4.98%	-29.66%	-79.39%	499.95%	-74.99%	359.87%	-	-
Horiz. %	104.98%	100.00%	142.17%	689.92%	115.00%	459.87%	100.00%	-
NAPS	10.742	9.792	9.8258	9.193	9.7912	8.2927	7.9428	5.15%
YoY %	9.70%	-0.34%	6.88%	-6.11%	18.07%	4.41%	-	-
Horiz. %	135.24%	123.28%	123.71%	115.74%	123.27%	104.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	14.22	12.06	16.62	17.20	15.40	8.55	9.20	-
P/RPS	5.28	4.80	7.63	9.43	8.51	2.95	3.83	5.49%
YoY %	10.00%	-37.09%	-19.09%	10.81%	188.47%	-22.98%	-	-
Horiz. %	137.86%	125.33%	199.22%	246.21%	222.19%	77.02%	100.00%	-
P/EPS	16.73	19.18	21.30	9.79	11.22	9.72	1.55	48.60%
YoY %	-12.77%	-9.95%	117.57%	-12.75%	15.43%	527.10%	-	-
Horiz. %	1,079.35%	1,237.42%	1,374.19%	631.61%	723.87%	627.10%	100.00%	-
EY	5.98	5.21	4.69	10.21	8.92	10.29	64.66	-32.72%
YoY %	14.78%	11.09%	-54.06%	14.46%	-13.31%	-84.09%	-	-
Horiz. %	9.25%	8.06%	7.25%	15.79%	13.80%	15.91%	100.00%	-
DY	1.48	1.66	1.71	8.02	1.49	10.76	2.17	-6.17%
YoY %	-10.84%	-2.92%	-78.68%	438.26%	-86.15%	395.85%	-	-
Horiz. %	68.20%	76.50%	78.80%	369.59%	68.66%	495.85%	100.00%	-
P/NAPS	1.10	1.03	1.41	1.56	1.31	0.86	0.97	2.11%
YoY %	6.80%	-26.95%	-9.62%	19.08%	52.33%	-11.34%	-	-
Horiz. %	113.40%	106.19%	145.36%	160.82%	135.05%	88.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	27/11/08	29/11/07	-
Price	14.60	12.00	16.10	18.80	15.70	8.55	10.30	-
P/RPS	5.42	4.77	7.40	10.31	8.68	2.95	4.29	3.97%
YoY %	13.63%	-35.54%	-28.23%	18.78%	194.24%	-31.24%	-	-
Horiz. %	126.34%	111.19%	172.49%	240.33%	202.33%	68.76%	100.00%	-
P/EPS	17.17	19.08	20.64	10.70	11.43	9.72	1.73	46.54%
YoY %	-10.01%	-7.56%	92.90%	-6.39%	17.59%	461.85%	-	-
Horiz. %	992.49%	1,102.89%	1,193.06%	618.50%	660.69%	561.85%	100.00%	-
EY	5.82	5.24	4.85	9.34	8.75	10.29	57.76	-31.76%
YoY %	11.07%	8.04%	-48.07%	6.74%	-14.97%	-82.18%	-	-
Horiz. %	10.08%	9.07%	8.40%	16.17%	15.15%	17.82%	100.00%	-
DY	1.44	1.67	1.77	7.34	1.46	10.76	1.94	-4.84%
YoY %	-13.77%	-5.65%	-75.89%	402.74%	-86.43%	454.64%	-	-
Horiz. %	74.23%	86.08%	91.24%	378.35%	75.26%	554.64%	100.00%	-
P/NAPS	1.13	1.02	1.37	1.70	1.34	0.86	1.08	0.75%
YoY %	10.78%	-25.55%	-19.41%	26.87%	55.81%	-20.37%	-	-
Horiz. %	104.63%	94.44%	126.85%	157.41%	124.07%	79.63%	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