[PPB] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 3.06%

YoY- 1027.77%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	2,350,240	2,062,174	2,910,876	3,109,562	2,681,225	8,701,597	10,988,088	-22.65%
YoY %	13.97%	-29.16%	-6.39%	15.98%	-69.19%	-20.81%	-	-
Horiz. %	21.39%	18.77%	26.49%	28.30%	24.40%	79.19%	100.00%	-
PBT	1,112,393	1,493,566	1,217,734	883,190	440,882	508,601	697,748	8.07%
YoY %	-25.52%	22.65%	37.88%	100.32%	-13.31%	-27.11%	-	-
Horiz. %	159.43%	214.06%	174.52%	126.58%	63.19%	72.89%	100.00%	-
Tax	-58,017	991,955	-37,203	6,353,097	344,477	-42,867	-308,008	-24.27%
YoY %	-105.85%	2,766.33%	-100.59%	1,744.27%	903.59%	86.08%	-	-
Horiz. %	18.84%	-322.05%	12.08%	-2,062.64%	-111.84%	13.92%	100.00%	-
NP	1,054,376	2,485,521	1,180,531	7,236,287	785,359	465,734	389,740	18.03%
YoY %	-57.58%	110.54%	-83.69%	821.40%	68.63%	19.50%	-	-
Horiz. %	270.53%	637.74%	302.90%	1,856.70%	201.51%	119.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,024,826	2,469,483	1,175,245	7,234,421	641,478	395,218	389,740	17.47%
YoY %	-58.50%	110.12%	-83.75%	1,027.77%	62.31%	1.41%	-	-
Horiz. %	262.95%	633.62%	301.55%	1,856.22%	164.59%	101.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.22%	-66.42%	3.06%	-719.34%	-78.13%	8.43%	44.14%	-
YoY %	107.86%	-2,270.59%	100.43%	-820.70%	-1,026.81%	-80.90%	-	-
Horiz. %	11.83%	-150.48%	6.93%	-1,629.68%	-177.00%	19.10%	100.00%	-
Total Cost	1,295,864	-423,347	1,730,345	-4,126,725	1,895,866	8,235,863	10,598,348	-29.53%
YoY %	406.10%	-124.47%	141.93%	-317.67%	-76.98%	-22.29%	-	-
Horiz. %	12.23%	-3.99%	16.33%	-38.94%	17.89%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,540,178	14,142,498	13,597,677	11,675,481	4,812,371	4,346,497	3,557,505	24.94%
YoY %	-4.26%	4.01%	16.46%	142.61%	10.72%	22.18%	-	-
Horiz. %	380.61%	397.54%	382.23%	328.19%	135.27%	122.18%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	1,043,295	865,475	1,007,694	355,469	237,113	237,054	162,298	36.33%
YoY %	20.55%	-14.11%	183.48%	49.92%	0.02%	46.06%	-	-
Horiz. %	642.83%	533.26%	620.89%	219.02%	146.10%	146.06%	100.00%	-
Div Payout %	101.80%	35.05%	85.74%	4.91%	36.96%	59.98%	41.64%	-
YoY %	190.44%	-59.12%	1,646.23%	-86.72%	-38.38%	44.04%	-	-
Horiz. %	244.48%	84.17%	205.91%	11.79%	88.76%	144.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	13,540,178	14,142,498	13,597,677	11,675,481	4,812,371	4,346,497	3,557,505	24.94%
YoY %	-4.26%	4.01%	16.46%	142.61%	10.72%	22.18%	-	-
Horiz. %	380.61%	397.54%	382.23%	328.19%	135.27%	122.18%	100.00%	-
NOSH	1,185,654	1,185,456	1,185,499	1,185,327	1,185,313	1,185,656	592,917	12.23%
YoY %	0.02%	-0.00%	0.01%	0.00%	-0.03%	99.97%	-	-
Horiz. %	199.97%	199.94%	199.94%	199.91%	199.91%	199.97%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	44.86%	120.53%	40.56%	232.71%	29.29%	5.35%	3.55%	-
YoY %	-62.78%	197.16%	-82.57%	694.50%	447.48%	50.70%	-	-
Horiz. %	1,263.66%	3,395.21%	1,142.54%	6,555.21%	825.07%	150.70%	100.00%	-
ROE	7.57%	17.46%	8.64%	61.96%	13.33%	9.09%	10.96%	-
YoY %	-56.64%	102.08%	-86.06%	364.82%	46.64%	-17.06%	-	-
Horiz. %	69.07%	159.31%	78.83%	565.33%	121.62%	82.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	198.22	173.96	245.54	262.34	226.20	733.91	1,853.22	-31.09%
YoY %	13.95%	-29.15%	-6.40%	15.98%	-69.18%	-60.40%	-	-
Horiz. %	10.70%	9.39%	13.25%	14.16%	12.21%	39.60%	100.00%	-
EPS	86.44	208.31	99.14	610.33	54.12	33.33	65.73	4.66%
YoY %	-58.50%	110.12%	-83.76%	1,027.73%	62.38%	-49.29%	-	-
Horiz. %	131.51%	316.92%	150.83%	928.54%	82.34%	50.71%	100.00%	-
DPS	88.00	73.00	85.00	30.00	20.00	20.00	27.37	21.47%
YoY %	20.55%	-14.12%	183.33%	50.00%	0.00%	-26.93%	-	-
Horiz. %	321.52%	266.72%	310.56%	109.61%	73.07%	73.07%	100.00%	-
NAPS	11.42	11.93	11.47	9.85	4.06	3.6659	6.00	11.31%
YoY %	-4.27%	4.01%	16.45%	142.61%	10.75%	-38.90%	-	-
Horiz. %	190.33%	198.83%	191.17%	164.17%	67.67%	61.10%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,327
RPS	165.21	144.96	204.62	218.58	188.47	611.67	772.39	-22.65%
YoY %	13.97%	-29.16%	-6.39%	15.98%	-69.19%	-20.81%	-	-
Horiz. %	21.39%	18.77%	26.49%	28.30%	24.40%	79.19%	100.00%	-
EPS	72.04	173.59	82.61	508.54	45.09	27.78	27.40	17.47%
YoY %	-58.50%	110.13%	-83.76%	1,027.83%	62.31%	1.39%	-	-
Horiz. %	262.92%	633.54%	301.50%	1,855.99%	164.56%	101.39%	100.00%	-
DPS	73.34	60.84	70.83	24.99	16.67	16.66	11.41	36.33%
YoY %	20.55%	-14.10%	183.43%	49.91%	0.06%	46.01%	-	-
Horiz. %	642.77%	533.22%	620.77%	219.02%	146.10%	146.01%	100.00%	-
NAPS	9.5179	9.9413	9.5583	8.2071	3.3828	3.0553	2.5007	24.94%
YoY %	-4.26%	4.01%	16.46%	142.61%	10.72%	22.18%	-	-
Horiz. %	380.61%	397.54%	382.22%	328.19%	135.27%	122.18%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	17.02	18.00	9.80	10.20	6.40	4.30	6.70	-
P/RPS	8.59	10.35	3.99	3.89	2.83	0.59	0.36	69.63%
YoY %	-17.00%	159.40%	2.57%	37.46%	379.66%	63.89%	-	-
Horiz. %	2,386.11%	2,875.00%	1,108.33%	1,080.56%	786.11%	163.89%	100.00%	-
P/EPS	19.69	8.64	9.89	1.67	11.83	12.90	10.19	11.59%
YoY %	127.89%	-12.64%	492.22%	-85.88%	-8.29%	26.59%	-	-
Horiz. %	193.23%	84.79%	97.06%	16.39%	116.09%	126.59%	100.00%	-
EY	5.08	11.57	10.12	59.84	8.46	7.75	9.81	-10.38%
YoY %	-56.09%	14.33%	-83.09%	607.33%	9.16%	-21.00%	-	-
Horiz. %	51.78%	117.94%	103.16%	609.99%	86.24%	79.00%	100.00%	-
DY	5.17	4.06	8.67	2.94	3.13	4.65	4.09	3.98%
YoY %	27.34%	-53.17%	194.90%	-6.07%	-32.69%	13.69%	-	-
Horiz. %	126.41%	99.27%	211.98%	71.88%	76.53%	113.69%	100.00%	-
P/NAPS	1.49	1.51	0.85	1.04	1.58	1.17	1.12	4.87%
YoY %	-1.32%	77.65%	-18.27%	-34.18%	35.04%	4.46%	-	-
Horiz. %	133.04%	134.82%	75.89%	92.86%	141.07%	104.46%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/11	24/05/10	19/05/09	29/05/08	30/05/07	15/06/06	26/05/05	-
Price	17.40	16.20	11.00	11.00	7.15	3.90	7.10	-
P/RPS	8.78	9.31	4.48	4.19	3.16	0.53	0.38	68.72%
YoY %	-5.69%	107.81%	6.92%	32.59%	496.23%	39.47%	-	-
Horiz. %	2,310.53%	2,450.00%	1,178.95%	1,102.63%	831.58%	139.47%	100.00%	-
P/EPS	20.13	7.78	11.10	1.80	13.21	11.70	10.80	10.93%
YoY %	158.74%	-29.91%	516.67%	-86.37%	12.91%	8.33%	-	-
Horiz. %	186.39%	72.04%	102.78%	16.67%	122.31%	108.33%	100.00%	-
EY	4.97	12.86	9.01	55.48	7.57	8.55	9.26	-9.84%
YoY %	-61.35%	42.73%	-83.76%	632.89%	-11.46%	-7.67%	-	-
Horiz. %	53.67%	138.88%	97.30%	599.14%	81.75%	92.33%	100.00%	-
DY	5.06	4.51	7.73	2.73	2.80	5.13	3.86	4.61%
YoY %	12.20%	-41.66%	183.15%	-2.50%	-45.42%	32.90%	-	-
Horiz. %	131.09%	116.84%	200.26%	70.73%	72.54%	132.90%	100.00%	-
P/NAPS	1.52	1.36	0.96	1.12	1.76	1.06	1.18	4.30%
YoY %	11.76%	41.67%	-14.29%	-36.36%	66.04%	-10.17%	-	-
Horiz. %	128.81%	115.25%	81.36%	94.92%	149.15%	89.83%	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