[PPB] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

15-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 0.16%

YoY- 1.41%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	2,910,876	3,109,562	2,681,225	8,701,597	10,988,088	9,776,036	8,467,449	-16.28%
YoY %	-6.39%	15.98%	-69.19%	-20.81%	12.40%	15.45%	-	-
Horiz. %	34.38%	36.72%	31.67%	102.77%	129.77%	115.45%	100.00%	-
PBT	1,217,734	883,190	440,882	508,601	697,748	733,462	575,837	13.28%
YoY %	37.88%	100.32%	-13.31%	-27.11%	-4.87%	27.37%	-	-
Horiz. %	211.47%	153.38%	76.56%	88.32%	121.17%	127.37%	100.00%	-
Tax	-37,203	6,353,097	344,477	-42,867	-308,008	-347,285	-289,758	-28.95%
YoY %	-100.59%	1,744.27%	903.59%	86.08%	11.31%	-19.85%	-	-
Horiz. %	12.84%	-2,192.55%	-118.88%	14.79%	106.30%	119.85%	100.00%	-
NP	1,180,531	7,236,287	785,359	465,734	389,740	386,177	286,079	26.62%
YoY %	-83.69%	821.40%	68.63%	19.50%	0.92%	34.99%	-	-
Horiz. %	412.66%	2,529.47%	274.53%	162.80%	136.24%	134.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,245	7,234,421	641,478	395,218	389,740	386,177	286,079	26.52%
YoY %	-83.75%	1,027.77%	62.31%	1.41%	0.92%	34.99%	-	-
Horiz. %	410.81%	2,528.82%	224.23%	138.15%	136.24%	134.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.06%	-719.34%	-78.13%	8.43%	44.14%	47.35%	50.32%	-
YoY %	100.43%	-820.70%	-1,026.81%	-80.90%	-6.78%	-5.90%	-	-
Horiz. %	6.08%	-1,429.53%	-155.27%	16.75%	87.72%	94.10%	100.00%	-
Total Cost	1,730,345	-4,126,725	1,895,866	8,235,863	10,598,348	9,389,859	8,181,370	-22.79%
YoY %	141.93%	-317.67%	-76.98%	-22.29%	12.87%	14.77%	-	-
Horiz. %	21.15%	-50.44%	23.17%	100.67%	129.54%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,597,677	11,675,481	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	30.35%
YoY %	16.46%	142.61%	10.72%	22.18%	16.98%	9.88%	-	-
Horiz. %	491.30%	421.85%	173.88%	157.05%	128.54%	109.88%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	1,007,694	355,469	237,113	237,054	162,298	107,525	217,808	29.05%
YoY %	183.48%	49.92%	0.02%	46.06%	50.94%	-50.63%	-	-
Horiz. %	462.65%	163.20%	108.86%	108.84%	74.51%	49.37%	100.00%	-
Div Payout %	85.74%	4.91%	36.96%	59.98%	41.64%	27.84%	76.14%	-
YoY %	1,646.23%	-86.72%	-38.38%	44.04%	49.57%	-63.44%	-	-
Horiz. %	112.61%	6.45%	48.54%	78.78%	54.69%	36.56%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	13,597,677	11,675,481	4,812,371	4,346,497	3,557,505	3,041,137	2,767,669	30.35%
YoY %	16.46%	142.61%	10.72%	22.18%	16.98%	9.88%	-	-
Horiz. %	491.30%	421.85%	173.88%	157.05%	128.54%	109.88%	100.00%	-
NOSH	1,185,499	1,185,327	1,185,313	1,185,656	592,917	490,506	490,721	15.82%
YoY %	0.01%	0.00%	-0.03%	99.97%	20.88%	-0.04%	-	-
Horiz. %	241.58%	241.55%	241.55%	241.62%	120.83%	99.96%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	40.56%	232.71%	29.29%	5.35%	3.55%	3.95%	3.38%	-
YoY %	-82.57%	694.50%	447.48%	50.70%	-10.13%	16.86%	-	-
Horiz. %	1,200.00%	6,884.91%	866.57%	158.28%	105.03%	116.86%	100.00%	-
ROE	8.64%	61.96%	13.33%	9.09%	10.96%	12.70%	10.34%	-
YoY %	-86.06%	364.82%	46.64%	-17.06%	-13.70%	22.82%	-	-
Horiz. %	83.56%	599.23%	128.92%	87.91%	106.00%	122.82%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	245.54	262.34	226.20	733.91	1,853.22	1,993.05	1,725.51	-27.72%
YoY %	-6.40%	15.98%	-69.18%	-60.40%	-7.02%	15.50%	-	-
Horiz. %	14.23%	15.20%	13.11%	42.53%	107.40%	115.50%	100.00%	-
EPS	99.14	610.33	54.12	33.33	65.73	78.73	58.30	9.24%
YoY %	-83.76%	1,027.73%	62.38%	-49.29%	-16.51%	35.04%	-	-
Horiz. %	170.05%	1,046.88%	92.83%	57.17%	112.74%	135.04%	100.00%	-
DPS	85.00	30.00	20.00	20.00	27.37	21.92	44.40	11.41%
YoY %	183.33%	50.00%	0.00%	-26.93%	24.86%	-50.63%	-	-
Horiz. %	191.44%	67.57%	45.05%	45.05%	61.64%	49.37%	100.00%	-
NAPS	11.47	9.85	4.06	3.6659	6.00	6.20	5.64	12.54%
YoY %	16.45%	142.61%	10.75%	-38.90%	-3.23%	9.93%	-	-
Horiz. %	203.37%	174.65%	71.99%	65.00%	106.38%	109.93%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,656
RPS	204.62	218.59	188.48	611.69	772.42	687.22	595.23	-16.28%
YoY %	-6.39%	15.98%	-69.19%	-20.81%	12.40%	15.45%	-	-
Horiz. %	34.38%	36.72%	31.67%	102.77%	129.77%	115.45%	100.00%	-
EPS	82.62	508.55	45.09	27.78	27.40	27.15	20.11	26.52%
YoY %	-83.75%	1,027.86%	62.31%	1.39%	0.92%	35.01%	-	-
Horiz. %	410.84%	2,528.84%	224.22%	138.14%	136.25%	135.01%	100.00%	-
DPS	70.84	24.99	16.67	16.66	11.41	7.56	15.31	29.05%
YoY %	183.47%	49.91%	0.06%	46.01%	50.93%	-50.62%	-	-
Horiz. %	462.70%	163.23%	108.88%	108.82%	74.53%	49.38%	100.00%	-
NAPS	9.5586	8.2074	3.3829	3.0554	2.5008	2.1378	1.9456	30.35%
YoY %	16.46%	142.61%	10.72%	22.18%	16.98%	9.88%	-	-
Horiz. %	491.29%	421.84%	173.87%	157.04%	128.54%	109.88%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	9.80	10.20	6.40	4.30	6.70	7.80	4.08	-
P/RPS	3.99	3.89	2.83	0.59	0.36	0.39	0.24	59.68%
YoY %	2.57%	37.46%	379.66%	63.89%	-7.69%	62.50%	-	-
Horiz. %	1,662.50%	1,620.83%	1,179.17%	245.83%	150.00%	162.50%	100.00%	-
P/EPS	9.89	1.67	11.83	12.90	10.19	9.91	7.00	5.92%
YoY %	492.22%	-85.88%	-8.29%	26.59%	2.83%	41.57%	-	-
Horiz. %	141.29%	23.86%	169.00%	184.29%	145.57%	141.57%	100.00%	-
EY	10.12	59.84	8.46	7.75	9.81	10.09	14.29	-5.58%
YoY %	-83.09%	607.33%	9.16%	-21.00%	-2.78%	-29.39%	-	-
Horiz. %	70.82%	418.75%	59.20%	54.23%	68.65%	70.61%	100.00%	-
DY	8.67	2.94	3.13	4.65	4.09	2.81	10.88	-3.71%
YoY %	194.90%	-6.07%	-32.69%	13.69%	45.55%	-74.17%	-	-
Horiz. %	79.69%	27.02%	28.77%	42.74%	37.59%	25.83%	100.00%	-
P/NAPS	0.85	1.04	1.58	1.17	1.12	1.26	0.72	2.80%
YoY %	-18.27%	-34.18%	35.04%	4.46%	-11.11%	75.00%	-	-
Horiz. %	118.06%	144.44%	219.44%	162.50%	155.56%	175.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	19/05/09	29/05/08	30/05/07	15/06/06	26/05/05	28/05/04	29/05/03	-
Price	11.00	11.00	7.15	3.90	7.10	6.50	4.48	-
P/RPS	4.48	4.19	3.16	0.53	0.38	0.33	0.26	60.64%
YoY %	6.92%	32.59%	496.23%	39.47%	15.15%	26.92%	-	-
Horiz. %	1,723.08%	1,611.54%	1,215.38%	203.85%	146.15%	126.92%	100.00%	-
P/EPS	11.10	1.80	13.21	11.70	10.80	8.26	7.68	6.32%
YoY %	516.67%	-86.37%	12.91%	8.33%	30.75%	7.55%	-	-
Horiz. %	144.53%	23.44%	172.01%	152.34%	140.63%	107.55%	100.00%	-
EY	9.01	55.48	7.57	8.55	9.26	12.11	13.01	-5.93%
YoY %	-83.76%	632.89%	-11.46%	-7.67%	-23.53%	-6.92%	-	-
Horiz. %	69.25%	426.44%	58.19%	65.72%	71.18%	93.08%	100.00%	-
DY	7.73	2.73	2.80	5.13	3.86	3.37	9.91	-4.05%
YoY %	183.15%	-2.50%	-45.42%	32.90%	14.54%	-65.99%	-	-
Horiz. %	78.00%	27.55%	28.25%	51.77%	38.95%	34.01%	100.00%	-
P/NAPS	0.96	1.12	1.76	1.06	1.18	1.05	0.79	3.29%
YoY %	-14.29%	-36.36%	66.04%	-10.17%	12.38%	32.91%	-	-
Horiz. %	121.52%	141.77%	222.78%	134.18%	149.37%	132.91%	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