[PPB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.72%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,017,926 2,710,539 2,274,036 2,053,769 3,224,536 2,989,442 2,590,526 2.57%
PBT 916,814 1,056,580 1,131,486 1,455,390 1,370,291 563,936 392,040 15.19%
Tax -48,617 -44,072 777,740 173,649 -76,868 6,485,367 302,210 -
NP 868,197 1,012,508 1,909,226 1,629,039 1,293,423 7,049,303 694,250 3.79%
-
NP to SH 842,152 980,372 1,884,949 1,615,964 1,286,508 7,019,756 560,665 7.00%
-
Tax Rate 5.30% 4.17% -68.74% -11.93% 5.61% -1,150.02% -77.09% -
Total Cost 2,149,729 1,698,031 364,810 424,730 1,931,113 -4,059,861 1,896,276 2.11%
-
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 237,099 277,964 1,043,295 865,475 1,007,694 355,469 237,113 -0.00%
Div Payout % 28.15% 28.35% 55.35% 53.56% 78.33% 5.06% 42.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 10,662,984 4,647,141 20.54%
NOSH 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 1,184,776 1,185,495 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.77% 37.35% 83.96% 79.32% 40.11% 235.81% 26.80% -
ROE 5.90% 6.97% 14.20% 11.47% 10.51% 65.83% 12.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 254.57 228.64 191.85 173.23 271.97 252.32 218.52 2.57%
EPS 71.04 82.70 159.02 136.30 108.51 592.50 47.29 7.01%
DPS 20.00 23.45 88.00 73.00 85.00 30.00 20.00 0.00%
NAPS 12.04 11.86 11.20 11.88 10.32 9.00 3.92 20.54%
Adjusted Per Share Value based on latest NOSH - 1,185,581
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.14 190.53 159.85 144.37 226.67 210.14 182.10 2.57%
EPS 59.20 68.91 132.50 113.59 90.43 493.45 39.41 7.01%
DPS 16.67 19.54 73.34 60.84 70.83 24.99 16.67 0.00%
NAPS 10.0333 9.8833 9.3321 9.9007 8.601 7.4954 3.2667 20.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.60 17.16 17.26 15.96 9.30 11.00 5.45 -
P/RPS 4.56 7.51 9.00 9.21 3.42 4.36 2.49 10.59%
P/EPS 16.33 20.75 10.85 11.71 8.57 1.86 11.52 5.98%
EY 6.12 4.82 9.21 8.54 11.67 53.86 8.68 -5.65%
DY 1.72 1.37 5.10 4.57 9.14 2.73 3.67 -11.85%
P/NAPS 0.96 1.45 1.54 1.34 0.90 1.22 1.39 -5.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 29/02/08 27/02/07 -
Price 12.22 17.20 16.50 16.16 9.70 10.80 6.00 -
P/RPS 4.80 7.52 8.60 9.33 3.57 4.28 2.75 9.71%
P/EPS 17.20 20.80 10.38 11.86 8.94 1.82 12.69 5.19%
EY 5.81 4.81 9.64 8.43 11.19 54.86 7.88 -4.94%
DY 1.64 1.36 5.33 4.52 8.76 2.78 3.33 -11.12%
P/NAPS 1.01 1.45 1.47 1.36 0.94 1.20 1.53 -6.68%

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