[PPB] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 8.75%

YoY- 42.09%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	2,053,769	3,224,536	2,989,442	2,590,526	10,687,950	10,981,702	9,319,768	-22.26%
YoY %	-36.31%	7.86%	15.40%	-75.76%	-2.67%	17.83%	-	-
Horiz. %	22.04%	34.60%	32.08%	27.80%	114.68%	117.83%	100.00%	-
PBT	1,455,390	1,370,291	563,936	392,040	608,501	733,508	707,360	12.76%
YoY %	6.21%	142.99%	43.85%	-35.57%	-17.04%	3.70%	-	-
Horiz. %	205.75%	193.72%	79.72%	55.42%	86.02%	103.70%	100.00%	-
Tax	173,649	-76,868	6,485,367	302,210	-162,016	-332,844	-336,107	-
YoY %	325.91%	-101.19%	2,045.98%	286.53%	51.32%	0.97%	-	-
Horiz. %	-51.66%	22.87%	-1,929.55%	-89.91%	48.20%	99.03%	100.00%	-
NP	1,629,039	1,293,423	7,049,303	694,250	446,485	400,664	371,253	27.92%
YoY %	25.95%	-81.65%	915.38%	55.49%	11.44%	7.92%	-	-
Horiz. %	438.79%	348.39%	1,898.79%	187.00%	120.26%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,615,964	1,286,508	7,019,756	560,665	394,579	400,664	371,253	27.75%
YoY %	25.61%	-81.67%	1,152.04%	42.09%	-1.52%	7.92%	-	-
Horiz. %	435.27%	346.53%	1,890.83%	151.02%	106.28%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.93%	5.61%	-1,150.02%	-77.09%	26.63%	45.38%	47.52%	-
YoY %	-312.66%	100.49%	-1,391.79%	-389.49%	-41.32%	-4.50%	-	-
Horiz. %	-25.11%	11.81%	-2,420.08%	-162.23%	56.04%	95.50%	100.00%	-
Total Cost	424,730	1,931,113	-4,059,861	1,896,276	10,241,465	10,581,038	8,948,515	-39.80%
YoY %	-78.01%	147.57%	-314.10%	-81.48%	-3.21%	18.24%	-	-
Horiz. %	4.75%	21.58%	-45.37%	21.19%	114.45%	118.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,084,711	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	29.71%
YoY %	15.11%	14.75%	129.45%	-7.29%	40.91%	20.46%	-	-
Horiz. %	476.97%	414.36%	361.09%	157.37%	169.75%	120.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	865,475	1,007,694	355,469	237,113	237,054	162,298	107,525	41.52%
YoY %	-14.11%	183.48%	49.92%	0.02%	46.06%	50.94%	-	-
Horiz. %	804.91%	937.17%	330.59%	220.52%	220.46%	150.94%	100.00%	-
Div Payout %	53.56%	78.33%	5.06%	42.29%	60.08%	40.51%	28.96%	-
YoY %	-31.62%	1,448.02%	-88.03%	-29.61%	48.31%	39.88%	-	-
Horiz. %	184.94%	270.48%	17.47%	146.03%	207.46%	139.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	14,084,711	12,235,835	10,662,984	4,647,141	5,012,689	3,557,253	2,952,968	29.71%
YoY %	15.11%	14.75%	129.45%	-7.29%	40.91%	20.46%	-	-
Horiz. %	476.97%	414.36%	361.09%	157.37%	169.75%	120.46%	100.00%	-
NOSH	1,185,581	1,185,642	1,184,776	1,185,495	1,185,032	592,875	490,526	15.82%
YoY %	-0.01%	0.07%	-0.06%	0.04%	99.88%	20.87%	-	-
Horiz. %	241.70%	241.71%	241.53%	241.68%	241.58%	120.87%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	79.32%	40.11%	235.81%	26.80%	4.18%	3.65%	3.98%	-
YoY %	97.76%	-82.99%	779.89%	541.15%	14.52%	-8.29%	-	-
Horiz. %	1,992.96%	1,007.79%	5,924.87%	673.37%	105.03%	91.71%	100.00%	-
ROE	11.47%	10.51%	65.83%	12.06%	7.87%	11.26%	12.57%	-
YoY %	9.13%	-84.03%	445.85%	53.24%	-30.11%	-10.42%	-	-
Horiz. %	91.25%	83.61%	523.71%	95.94%	62.61%	89.58%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	173.23	271.97	252.32	218.52	901.91	1,852.28	1,899.95	-32.88%
YoY %	-36.31%	7.79%	15.47%	-75.77%	-51.31%	-2.51%	-	-
Horiz. %	9.12%	14.31%	13.28%	11.50%	47.47%	97.49%	100.00%	-
EPS	136.30	108.51	592.50	47.29	33.30	67.58	75.68	10.29%
YoY %	25.61%	-81.69%	1,152.91%	42.01%	-50.73%	-10.70%	-	-
Horiz. %	180.10%	143.38%	782.90%	62.49%	44.00%	89.30%	100.00%	-
DPS	73.00	85.00	30.00	20.00	20.00	27.37	21.92	22.18%
YoY %	-14.12%	183.33%	50.00%	0.00%	-26.93%	24.86%	-	-
Horiz. %	333.03%	387.77%	136.86%	91.24%	91.24%	124.86%	100.00%	-
NAPS	11.88	10.32	9.00	3.92	4.23	6.00	6.02	11.98%
YoY %	15.12%	14.67%	129.59%	-7.33%	-29.50%	-0.33%	-	-
Horiz. %	197.34%	171.43%	149.50%	65.12%	70.27%	99.67%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,495
RPS	144.37	226.67	210.14	182.10	751.30	771.95	655.12	-22.26%
YoY %	-36.31%	7.87%	15.40%	-75.76%	-2.68%	17.83%	-	-
Horiz. %	22.04%	34.60%	32.08%	27.80%	114.68%	117.83%	100.00%	-
EPS	113.59	90.43	493.45	39.41	27.74	28.16	26.10	27.74%
YoY %	25.61%	-81.67%	1,152.09%	42.07%	-1.49%	7.89%	-	-
Horiz. %	435.21%	346.48%	1,890.61%	151.00%	106.28%	107.89%	100.00%	-
DPS	60.84	70.83	24.99	16.67	16.66	11.41	7.56	41.51%
YoY %	-14.10%	183.43%	49.91%	0.06%	46.01%	50.93%	-	-
Horiz. %	804.76%	936.90%	330.56%	220.50%	220.37%	150.93%	100.00%	-
NAPS	9.9007	8.601	7.4954	3.2667	3.5236	2.5005	2.0758	29.71%
YoY %	15.11%	14.75%	129.45%	-7.29%	40.92%	20.46%	-	-
Horiz. %	476.96%	414.35%	361.08%	157.37%	169.75%	120.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	15.96	9.30	11.00	5.45	4.16	6.80	6.55	-
P/RPS	9.21	3.42	4.36	2.49	0.46	0.37	0.34	73.21%
YoY %	169.30%	-21.56%	75.10%	441.30%	24.32%	8.82%	-	-
Horiz. %	2,708.82%	1,005.88%	1,282.35%	732.35%	135.29%	108.82%	100.00%	-
P/EPS	11.71	8.57	1.86	11.52	12.49	10.06	8.65	5.17%
YoY %	36.64%	360.75%	-83.85%	-7.77%	24.16%	16.30%	-	-
Horiz. %	135.38%	99.08%	21.50%	133.18%	144.39%	116.30%	100.00%	-
EY	8.54	11.67	53.86	8.68	8.00	9.94	11.55	-4.90%
YoY %	-26.82%	-78.33%	520.51%	8.50%	-19.52%	-13.94%	-	-
Horiz. %	73.94%	101.04%	466.32%	75.15%	69.26%	86.06%	100.00%	-
DY	4.57	9.14	2.73	3.67	4.81	4.03	3.35	5.30%
YoY %	-50.00%	234.80%	-25.61%	-23.70%	19.35%	20.30%	-	-
Horiz. %	136.42%	272.84%	81.49%	109.55%	143.58%	120.30%	100.00%	-
P/NAPS	1.34	0.90	1.22	1.39	0.98	1.13	1.09	3.49%
YoY %	48.89%	-26.23%	-12.23%	41.84%	-13.27%	3.67%	-	-
Horiz. %	122.94%	82.57%	111.93%	127.52%	89.91%	103.67%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	02/03/10	27/02/09	29/02/08	27/02/07	28/02/06	23/02/05	27/02/04	-
Price	16.16	9.70	10.80	6.00	4.12	6.65	7.90	-
P/RPS	9.33	3.57	4.28	2.75	0.46	0.36	0.42	67.58%
YoY %	161.34%	-16.59%	55.64%	497.83%	27.78%	-14.29%	-	-
Horiz. %	2,221.43%	850.00%	1,019.05%	654.76%	109.52%	85.71%	100.00%	-
P/EPS	11.86	8.94	1.82	12.69	12.37	9.84	10.44	2.14%
YoY %	32.66%	391.21%	-85.66%	2.59%	25.71%	-5.75%	-	-
Horiz. %	113.60%	85.63%	17.43%	121.55%	118.49%	94.25%	100.00%	-
EY	8.43	11.19	54.86	7.88	8.08	10.16	9.58	-2.10%
YoY %	-24.66%	-79.60%	596.19%	-2.48%	-20.47%	6.05%	-	-
Horiz. %	88.00%	116.81%	572.65%	82.25%	84.34%	106.05%	100.00%	-
DY	4.52	8.76	2.78	3.33	4.86	4.12	2.77	8.49%
YoY %	-48.40%	215.11%	-16.52%	-31.48%	17.96%	48.74%	-	-
Horiz. %	163.18%	316.25%	100.36%	120.22%	175.45%	148.74%	100.00%	-
P/NAPS	1.36	0.94	1.20	1.53	0.97	1.11	1.31	0.62%
YoY %	44.68%	-21.67%	-21.57%	57.73%	-12.61%	-15.27%	-	-
Horiz. %	103.82%	71.76%	91.60%	116.79%	74.05%	84.73%	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