Highlights

[PPB] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -19.63%    YoY -     -47.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,055,384 3,017,926 2,980,404 2,910,860 2,787,820 2,710,539 2,621,789 10.73%
  QoQ % 1.24% 1.26% 2.39% 4.41% 2.85% 3.39% -
  Horiz. % 116.54% 115.11% 113.68% 111.03% 106.33% 103.39% 100.00%
PBT 1,025,264 916,814 780,657 647,112 798,616 1,056,580 1,107,369 -5.00%
  QoQ % 11.83% 17.44% 20.64% -18.97% -24.41% -4.59% -
  Horiz. % 92.59% 82.79% 70.50% 58.44% 72.12% 95.41% 100.00%
Tax -55,528 -48,617 -41,862 -43,602 -53,868 -44,072 -40,441 23.51%
  QoQ % -14.22% -16.13% 3.99% 19.06% -22.23% -8.98% -
  Horiz. % 137.31% 120.22% 103.51% 107.82% 133.20% 108.98% 100.00%
NP 969,736 868,197 738,794 603,510 744,748 1,012,508 1,066,928 -6.16%
  QoQ % 11.70% 17.52% 22.42% -18.96% -26.45% -5.10% -
  Horiz. % 90.89% 81.37% 69.25% 56.57% 69.80% 94.90% 100.00%
NP to SH 945,372 842,152 714,877 573,846 714,016 980,372 1,028,092 -5.43%
  QoQ % 12.26% 17.80% 24.58% -19.63% -27.17% -4.64% -
  Horiz. % 91.95% 81.91% 69.53% 55.82% 69.45% 95.36% 100.00%
Tax Rate 5.42 % 5.30 % 5.36 % 6.74 % 6.75 % 4.17 % 3.65 % 30.13%
  QoQ % 2.26% -1.12% -20.47% -0.15% 61.87% 14.25% -
  Horiz. % 148.49% 145.21% 146.85% 184.66% 184.93% 114.25% 100.00%
Total Cost 2,085,648 2,149,729 2,241,609 2,307,350 2,043,072 1,698,031 1,554,861 21.61%
  QoQ % -2.98% -4.10% -2.85% 12.94% 20.32% 9.21% -
  Horiz. % 134.14% 138.26% 144.17% 148.40% 131.40% 109.21% 100.00%
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.75% 102.12% 99.66% 101.52% 99.49% 100.59% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 237,099 1,106 165,969 - 272,664 158,070 -
  QoQ % 0.00% 21,328.58% -99.33% 0.00% 0.00% 72.50% -
  Horiz. % 0.00% 150.00% 0.70% 105.00% 0.00% 172.50% 100.00%
Div Payout % - % 28.15 % 0.15 % 28.92 % - % 27.81 % 15.38 % -
  QoQ % 0.00% 18,666.67% -99.48% 0.00% 0.00% 80.82% -
  Horiz. % 0.00% 183.03% 0.98% 188.04% 0.00% 180.82% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.75% 102.12% 99.66% 101.52% 99.49% 100.59% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,530 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 31.74 % 28.77 % 24.79 % 20.73 % 26.71 % 37.35 % 40.69 % -15.25%
  QoQ % 10.32% 16.05% 19.59% -22.39% -28.49% -8.21% -
  Horiz. % 78.00% 70.71% 60.92% 50.95% 65.64% 91.79% 100.00%
ROE 6.46 % 5.90 % 5.13 % 4.04 % 5.13 % 6.97 % 7.36 % -8.32%
  QoQ % 9.49% 15.01% 26.98% -21.25% -26.40% -5.30% -
  Horiz. % 87.77% 80.16% 69.70% 54.89% 69.70% 94.70% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 257.73 254.57 251.40 245.54 235.16 228.64 221.15 10.73%
  QoQ % 1.24% 1.26% 2.39% 4.41% 2.85% 3.39% -
  Horiz. % 116.54% 115.11% 113.68% 111.03% 106.34% 103.39% 100.00%
EPS 79.76 71.04 60.31 48.40 60.24 82.70 86.72 -5.42%
  QoQ % 12.27% 17.79% 24.61% -19.65% -27.16% -4.64% -
  Horiz. % 91.97% 81.92% 69.55% 55.81% 69.46% 95.36% 100.00%
DPS 0.00 20.00 0.09 14.00 0.00 23.00 13.33 -
  QoQ % 0.00% 22,122.22% -99.36% 0.00% 0.00% 72.54% -
  Horiz. % 0.00% 150.04% 0.68% 105.03% 0.00% 172.54% 100.00%
NAPS 12.3500 12.0400 11.7500 11.9700 11.7300 11.8600 11.7900 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.75% 102.12% 99.66% 101.53% 99.49% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 214.77 212.14 209.50 204.62 195.97 190.53 184.30 10.73%
  QoQ % 1.24% 1.26% 2.38% 4.41% 2.86% 3.38% -
  Horiz. % 116.53% 115.11% 113.67% 111.03% 106.33% 103.38% 100.00%
EPS 66.45 59.20 50.25 40.34 50.19 68.91 72.27 -5.44%
  QoQ % 12.25% 17.81% 24.57% -19.63% -27.17% -4.65% -
  Horiz. % 91.95% 81.92% 69.53% 55.82% 69.45% 95.35% 100.00%
DPS 0.00 16.67 0.08 11.67 0.00 19.17 11.11 -
  QoQ % 0.00% 20,737.50% -99.31% 0.00% 0.00% 72.55% -
  Horiz. % 0.00% 150.05% 0.72% 105.04% 0.00% 172.55% 100.00%
NAPS 10.2917 10.0333 9.7917 9.9750 9.7750 9.8833 9.8253 3.14%
  QoQ % 2.58% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.75% 102.12% 99.66% 101.52% 99.49% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 12.6400 11.6000 12.0600 15.9800 16.9000 17.1600 16.6200 -
P/RPS 4.90 4.56 4.80 6.51 7.19 7.51 7.52 -24.82%
  QoQ % 7.46% -5.00% -26.27% -9.46% -4.26% -0.13% -
  Horiz. % 65.16% 60.64% 63.83% 86.57% 95.61% 99.87% 100.00%
P/EPS 15.85 16.33 20.00 33.01 28.06 20.75 19.17 -11.90%
  QoQ % -2.94% -18.35% -39.41% 17.64% 35.23% 8.24% -
  Horiz. % 82.68% 85.19% 104.33% 172.20% 146.37% 108.24% 100.00%
EY 6.31 6.12 5.00 3.03 3.56 4.82 5.22 13.46%
  QoQ % 3.10% 22.40% 65.02% -14.89% -26.14% -7.66% -
  Horiz. % 120.88% 117.24% 95.79% 58.05% 68.20% 92.34% 100.00%
DY 0.00 1.72 0.01 0.88 0.00 1.34 0.80 -
  QoQ % 0.00% 17,100.00% -98.86% 0.00% 0.00% 67.50% -
  Horiz. % 0.00% 215.00% 1.25% 110.00% 0.00% 167.50% 100.00%
P/NAPS 1.02 0.96 1.03 1.34 1.44 1.45 1.41 -19.40%
  QoQ % 6.25% -6.80% -23.13% -6.94% -0.69% 2.84% -
  Horiz. % 72.34% 68.09% 73.05% 95.04% 102.13% 102.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 -
Price 13.7000 12.2200 12.0000 13.9800 15.7000 17.2000 16.1000 -
P/RPS 5.32 4.80 4.77 5.69 6.68 7.52 7.28 -18.85%
  QoQ % 10.83% 0.63% -16.17% -14.82% -11.17% 3.30% -
  Horiz. % 73.08% 65.93% 65.52% 78.16% 91.76% 103.30% 100.00%
P/EPS 17.18 17.20 19.90 28.88 26.07 20.80 18.57 -5.05%
  QoQ % -0.12% -13.57% -31.09% 10.78% 25.34% 12.01% -
  Horiz. % 92.51% 92.62% 107.16% 155.52% 140.39% 112.01% 100.00%
EY 5.82 5.81 5.03 3.46 3.84 4.81 5.39 5.25%
  QoQ % 0.17% 15.51% 45.38% -9.90% -20.17% -10.76% -
  Horiz. % 107.98% 107.79% 93.32% 64.19% 71.24% 89.24% 100.00%
DY 0.00 1.64 0.01 1.00 0.00 1.34 0.83 -
  QoQ % 0.00% 16,300.00% -99.00% 0.00% 0.00% 61.45% -
  Horiz. % 0.00% 197.59% 1.20% 120.48% 0.00% 161.45% 100.00%
P/NAPS 1.11 1.01 1.02 1.17 1.34 1.45 1.37 -13.08%
  QoQ % 9.90% -0.98% -12.82% -12.69% -7.59% 5.84% -
  Horiz. % 81.02% 73.72% 74.45% 85.40% 97.81% 105.84% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers