Highlights

[PPB] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -12.03%    YoY -     44.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,532,740 3,312,917 3,216,973 3,164,670 3,055,384 3,017,926 2,980,404 12.01%
  QoQ % 6.64% 2.98% 1.65% 3.58% 1.24% 1.26% -
  Horiz. % 118.53% 111.16% 107.94% 106.18% 102.52% 101.26% 100.00%
PBT 694,832 1,063,417 997,530 910,336 1,025,264 916,814 780,657 -7.48%
  QoQ % -34.66% 6.60% 9.58% -11.21% 11.83% 17.44% -
  Horiz. % 89.01% 136.22% 127.78% 116.61% 131.33% 117.44% 100.00%
Tax -75,392 -72,478 -49,218 -55,462 -55,528 -48,617 -41,862 48.08%
  QoQ % -4.02% -47.26% 11.26% 0.12% -14.22% -16.13% -
  Horiz. % 180.09% 173.13% 117.57% 132.49% 132.64% 116.13% 100.00%
NP 619,440 990,939 948,312 854,874 969,736 868,197 738,794 -11.09%
  QoQ % -37.49% 4.50% 10.93% -11.84% 11.70% 17.52% -
  Horiz. % 83.84% 134.13% 128.36% 115.71% 131.26% 117.52% 100.00%
NP to SH 577,088 982,573 935,841 831,646 945,372 842,152 714,877 -13.31%
  QoQ % -41.27% 4.99% 12.53% -12.03% 12.26% 17.80% -
  Horiz. % 80.73% 137.45% 130.91% 116.33% 132.24% 117.80% 100.00%
Tax Rate 10.85 % 6.82 % 4.93 % 6.09 % 5.42 % 5.30 % 5.36 % 60.09%
  QoQ % 59.09% 38.34% -19.05% 12.36% 2.26% -1.12% -
  Horiz. % 202.43% 127.24% 91.98% 113.62% 101.12% 98.88% 100.00%
Total Cost 2,913,300 2,321,978 2,268,661 2,309,796 2,085,648 2,149,729 2,241,609 19.11%
  QoQ % 25.47% 2.35% -1.78% 10.75% -2.98% -4.10% -
  Horiz. % 129.96% 103.59% 101.21% 103.04% 93.04% 95.90% 100.00%
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.35%
  QoQ % 0.37% 2.41% 7.42% -2.84% 2.57% 2.47% -
  Horiz. % 112.77% 112.35% 109.70% 102.12% 105.11% 102.47% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 296,392 126,448 189,670 - 237,099 1,106 -
  QoQ % 0.00% 134.40% -33.33% 0.00% 0.00% 21,328.58% -
  Horiz. % 0.00% 26,787.31% 11,428.17% 17,141.97% 0.00% 21,428.58% 100.00%
Div Payout % - % 30.16 % 13.51 % 22.81 % - % 28.15 % 0.15 % -
  QoQ % 0.00% 123.24% -40.77% 0.00% 0.00% 18,666.67% -
  Horiz. % 0.00% 20,106.66% 9,006.67% 15,206.67% 0.00% 18,766.67% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.35%
  QoQ % 0.37% 2.41% 7.42% -2.84% 2.57% 2.47% -
  Horiz. % 112.77% 112.35% 109.70% 102.12% 105.11% 102.47% 100.00%
NOSH 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 -
  QoQ % -0.01% 0.01% 0.00% -0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.53 % 29.91 % 29.48 % 27.01 % 31.74 % 28.77 % 24.79 % -20.64%
  QoQ % -41.39% 1.46% 9.14% -14.90% 10.32% 16.05% -
  Horiz. % 70.71% 120.65% 118.92% 108.96% 128.04% 116.05% 100.00%
ROE 3.67 % 6.28 % 6.12 % 5.85 % 6.46 % 5.90 % 5.13 % -20.03%
  QoQ % -41.56% 2.61% 4.62% -9.44% 9.49% 15.01% -
  Horiz. % 71.54% 122.42% 119.30% 114.04% 125.93% 115.01% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 298.00 279.44 271.37 266.96 257.73 254.57 251.40 12.02%
  QoQ % 6.64% 2.97% 1.65% 3.58% 1.24% 1.26% -
  Horiz. % 118.54% 111.15% 107.94% 106.19% 102.52% 101.26% 100.00%
EPS 48.68 82.88 78.95 70.16 79.76 71.04 60.31 -13.32%
  QoQ % -41.26% 4.98% 12.53% -12.04% 12.27% 17.79% -
  Horiz. % 80.72% 137.42% 130.91% 116.33% 132.25% 117.79% 100.00%
DPS 0.00 25.00 10.67 16.00 0.00 20.00 0.09 -
  QoQ % 0.00% 134.30% -33.31% 0.00% 0.00% 22,122.22% -
  Horiz. % 0.00% 27,777.78% 11,855.55% 17,777.78% 0.00% 22,222.22% 100.00%
NAPS 13.2500 13.2000 12.8900 12.0000 12.3500 12.0400 11.7500 8.35%
  QoQ % 0.38% 2.40% 7.42% -2.83% 2.57% 2.47% -
  Horiz. % 112.77% 112.34% 109.70% 102.13% 105.11% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 248.33 232.88 226.13 222.46 214.77 212.14 209.50 12.01%
  QoQ % 6.63% 2.99% 1.65% 3.58% 1.24% 1.26% -
  Horiz. % 118.53% 111.16% 107.94% 106.19% 102.52% 101.26% 100.00%
EPS 40.57 69.07 65.78 58.46 66.45 59.20 50.25 -13.31%
  QoQ % -41.26% 5.00% 12.52% -12.02% 12.25% 17.81% -
  Horiz. % 80.74% 137.45% 130.91% 116.34% 132.24% 117.81% 100.00%
DPS 0.00 20.83 8.89 13.33 0.00 16.67 0.08 -
  QoQ % 0.00% 134.31% -33.31% 0.00% 0.00% 20,737.50% -
  Horiz. % 0.00% 26,037.50% 11,112.50% 16,662.50% 0.00% 20,837.50% 100.00%
NAPS 11.0417 11.0007 10.7413 9.9995 10.2917 10.0333 9.7917 8.35%
  QoQ % 0.37% 2.41% 7.42% -2.84% 2.58% 2.47% -
  Horiz. % 112.77% 112.35% 109.70% 102.12% 105.11% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 16.6200 16.1400 14.2200 14.1600 12.6400 11.6000 12.0600 -
P/RPS 5.58 5.78 5.24 5.30 4.90 4.56 4.80 10.57%
  QoQ % -3.46% 10.31% -1.13% 8.16% 7.46% -5.00% -
  Horiz. % 116.25% 120.42% 109.17% 110.42% 102.08% 95.00% 100.00%
P/EPS 34.14 19.47 18.01 20.18 15.85 16.33 20.00 42.88%
  QoQ % 75.35% 8.11% -10.75% 27.32% -2.94% -18.35% -
  Horiz. % 170.70% 97.35% 90.05% 100.90% 79.25% 81.65% 100.00%
EY 2.93 5.13 5.55 4.95 6.31 6.12 5.00 -30.00%
  QoQ % -42.88% -7.57% 12.12% -21.55% 3.10% 22.40% -
  Horiz. % 58.60% 102.60% 111.00% 99.00% 126.20% 122.40% 100.00%
DY 0.00 1.55 0.75 1.13 0.00 1.72 0.01 -
  QoQ % 0.00% 106.67% -33.63% 0.00% 0.00% 17,100.00% -
  Horiz. % 0.00% 15,500.00% 7,500.00% 11,300.00% 0.00% 17,200.00% 100.00%
P/NAPS 1.25 1.22 1.10 1.18 1.02 0.96 1.03 13.79%
  QoQ % 2.46% 10.91% -6.78% 15.69% 6.25% -6.80% -
  Horiz. % 121.36% 118.45% 106.80% 114.56% 99.03% 93.20% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 -
Price 16.2600 15.9200 14.6000 14.1000 13.7000 12.2200 12.0000 -
P/RPS 5.46 5.70 5.38 5.28 5.32 4.80 4.77 9.43%
  QoQ % -4.21% 5.95% 1.89% -0.75% 10.83% 0.63% -
  Horiz. % 114.47% 119.50% 112.79% 110.69% 111.53% 100.63% 100.00%
P/EPS 33.40 19.21 18.49 20.10 17.18 17.20 19.90 41.28%
  QoQ % 73.87% 3.89% -8.01% 17.00% -0.12% -13.57% -
  Horiz. % 167.84% 96.53% 92.91% 101.01% 86.33% 86.43% 100.00%
EY 2.99 5.21 5.41 4.98 5.82 5.81 5.03 -29.33%
  QoQ % -42.61% -3.70% 8.63% -14.43% 0.17% 15.51% -
  Horiz. % 59.44% 103.58% 107.55% 99.01% 115.71% 115.51% 100.00%
DY 0.00 1.57 0.73 1.13 0.00 1.64 0.01 -
  QoQ % 0.00% 115.07% -35.40% 0.00% 0.00% 16,300.00% -
  Horiz. % 0.00% 15,700.00% 7,300.00% 11,300.00% 0.00% 16,400.00% 100.00%
P/NAPS 1.23 1.21 1.13 1.18 1.11 1.01 1.02 13.31%
  QoQ % 1.65% 7.08% -4.24% 6.31% 9.90% -0.98% -
  Horiz. % 120.59% 118.63% 110.78% 115.69% 108.82% 99.02% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers