Highlights

[PPB] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     7.66%    YoY -     -25.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,907,944 3,701,008 3,690,392 3,679,658 3,532,740 3,312,917 3,216,973 13.86%
  QoQ % 5.59% 0.29% 0.29% 4.16% 6.64% 2.98% -
  Horiz. % 121.48% 115.05% 114.72% 114.38% 109.82% 102.98% 100.00%
PBT 1,066,164 1,028,144 976,289 731,902 694,832 1,063,417 997,530 4.54%
  QoQ % 3.70% 5.31% 33.39% 5.34% -34.66% 6.60% -
  Horiz. % 106.88% 103.07% 97.87% 73.37% 69.66% 106.60% 100.00%
Tax -127,464 -89,227 -98,856 -80,880 -75,392 -72,478 -49,218 88.69%
  QoQ % -42.85% 9.74% -22.23% -7.28% -4.02% -47.26% -
  Horiz. % 258.97% 181.29% 200.85% 164.33% 153.18% 147.26% 100.00%
NP 938,700 938,917 877,433 651,022 619,440 990,939 948,312 -0.68%
  QoQ % -0.02% 7.01% 34.78% 5.10% -37.49% 4.50% -
  Horiz. % 98.99% 99.01% 92.53% 68.65% 65.32% 104.50% 100.00%
NP to SH 931,660 916,779 847,126 621,294 577,088 982,573 935,841 -0.30%
  QoQ % 1.62% 8.22% 36.35% 7.66% -41.27% 4.99% -
  Horiz. % 99.55% 97.96% 90.52% 66.39% 61.67% 104.99% 100.00%
Tax Rate 11.96 % 8.68 % 10.13 % 11.05 % 10.85 % 6.82 % 4.93 % 80.64%
  QoQ % 37.79% -14.31% -8.33% 1.84% 59.09% 38.34% -
  Horiz. % 242.60% 176.06% 205.48% 224.14% 220.08% 138.34% 100.00%
Total Cost 2,969,244 2,762,091 2,812,958 3,028,636 2,913,300 2,321,978 2,268,661 19.67%
  QoQ % 7.50% -1.81% -7.12% 3.96% 25.47% 2.35% -
  Horiz. % 130.88% 121.75% 123.99% 133.50% 128.41% 102.35% 100.00%
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 10.11%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.37% 2.41% -
  Horiz. % 115.52% 110.09% 103.57% 101.17% 102.80% 102.41% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 272,664 110,646 165,969 - 296,392 126,448 -
  QoQ % 0.00% 146.43% -33.33% 0.00% 0.00% 134.40% -
  Horiz. % 0.00% 215.63% 87.50% 131.25% 0.00% 234.40% 100.00%
Div Payout % - % 29.74 % 13.06 % 26.71 % - % 30.16 % 13.51 % -
  QoQ % 0.00% 127.72% -51.10% 0.00% 0.00% 123.24% -
  Horiz. % 0.00% 220.13% 96.67% 197.71% 0.00% 223.24% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 10.11%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.37% 2.41% -
  Horiz. % 115.52% 110.09% 103.57% 101.17% 102.80% 102.41% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 1,185,457 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.02 % 25.37 % 23.78 % 17.69 % 17.53 % 29.91 % 29.48 % -12.77%
  QoQ % -5.32% 6.69% 34.43% 0.91% -41.39% 1.46% -
  Horiz. % 81.48% 86.06% 80.66% 60.01% 59.46% 101.46% 100.00%
ROE 5.28 % 5.45 % 5.35 % 4.02 % 3.67 % 6.28 % 6.12 % -9.38%
  QoQ % -3.12% 1.87% 33.08% 9.54% -41.56% 2.61% -
  Horiz. % 86.27% 89.05% 87.42% 65.69% 59.97% 102.61% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 329.65 312.19 311.29 310.39 298.00 279.44 271.37 13.86%
  QoQ % 5.59% 0.29% 0.29% 4.16% 6.64% 2.97% -
  Horiz. % 121.48% 115.04% 114.71% 114.38% 109.81% 102.97% 100.00%
EPS 78.60 77.33 71.45 52.40 48.68 82.88 78.95 -0.30%
  QoQ % 1.64% 8.23% 36.35% 7.64% -41.26% 4.98% -
  Horiz. % 99.56% 97.95% 90.50% 66.37% 61.66% 104.98% 100.00%
DPS 0.00 23.00 9.33 14.00 0.00 25.00 10.67 -
  QoQ % 0.00% 146.52% -33.36% 0.00% 0.00% 134.30% -
  Horiz. % 0.00% 215.56% 87.44% 131.21% 0.00% 234.30% 100.00%
NAPS 14.8900 14.1900 13.3500 13.0400 13.2500 13.2000 12.8900 10.10%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.38% 2.40% -
  Horiz. % 115.52% 110.09% 103.57% 101.16% 102.79% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 274.70 260.16 259.41 258.66 248.33 232.88 226.13 13.86%
  QoQ % 5.59% 0.29% 0.29% 4.16% 6.63% 2.99% -
  Horiz. % 121.48% 115.05% 114.72% 114.39% 109.82% 102.99% 100.00%
EPS 65.49 64.44 59.55 43.67 40.57 69.07 65.78 -0.29%
  QoQ % 1.63% 8.21% 36.36% 7.64% -41.26% 5.00% -
  Horiz. % 99.56% 97.96% 90.53% 66.39% 61.68% 105.00% 100.00%
DPS 0.00 19.17 7.78 11.67 0.00 20.83 8.89 -
  QoQ % 0.00% 146.40% -33.33% 0.00% 0.00% 134.31% -
  Horiz. % 0.00% 215.64% 87.51% 131.27% 0.00% 234.31% 100.00%
NAPS 12.4083 11.8250 11.1250 10.8667 11.0417 11.0007 10.7413 10.11%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.37% 2.41% -
  Horiz. % 115.52% 110.09% 103.57% 101.17% 102.80% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 15.3800 14.3000 14.2000 15.1400 16.6200 16.1400 14.2200 -
P/RPS 4.67 4.58 4.56 4.88 5.58 5.78 5.24 -7.40%
  QoQ % 1.97% 0.44% -6.56% -12.54% -3.46% 10.31% -
  Horiz. % 89.12% 87.40% 87.02% 93.13% 106.49% 110.31% 100.00%
P/EPS 19.57 18.49 19.87 28.89 34.14 19.47 18.01 5.70%
  QoQ % 5.84% -6.95% -31.22% -15.38% 75.35% 8.11% -
  Horiz. % 108.66% 102.67% 110.33% 160.41% 189.56% 108.11% 100.00%
EY 5.11 5.41 5.03 3.46 2.93 5.13 5.55 -5.36%
  QoQ % -5.55% 7.55% 45.38% 18.09% -42.88% -7.57% -
  Horiz. % 92.07% 97.48% 90.63% 62.34% 52.79% 92.43% 100.00%
DY 0.00 1.61 0.66 0.92 0.00 1.55 0.75 -
  QoQ % 0.00% 143.94% -28.26% 0.00% 0.00% 106.67% -
  Horiz. % 0.00% 214.67% 88.00% 122.67% 0.00% 206.67% 100.00%
P/NAPS 1.03 1.01 1.06 1.16 1.25 1.22 1.10 -4.29%
  QoQ % 1.98% -4.72% -8.62% -7.20% 2.46% 10.91% -
  Horiz. % 93.64% 91.82% 96.36% 105.45% 113.64% 110.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 -
Price 15.7000 14.5800 15.5000 14.8000 16.2600 15.9200 14.6000 -
P/RPS 4.76 4.67 4.98 4.77 5.46 5.70 5.38 -7.85%
  QoQ % 1.93% -6.22% 4.40% -12.64% -4.21% 5.95% -
  Horiz. % 88.48% 86.80% 92.57% 88.66% 101.49% 105.95% 100.00%
P/EPS 19.98 18.85 21.69 28.24 33.40 19.21 18.49 5.31%
  QoQ % 5.99% -13.09% -23.19% -15.45% 73.87% 3.89% -
  Horiz. % 108.06% 101.95% 117.31% 152.73% 180.64% 103.89% 100.00%
EY 5.01 5.30 4.61 3.54 2.99 5.21 5.41 -5.00%
  QoQ % -5.47% 14.97% 30.23% 18.39% -42.61% -3.70% -
  Horiz. % 92.61% 97.97% 85.21% 65.43% 55.27% 96.30% 100.00%
DY 0.00 1.58 0.60 0.95 0.00 1.57 0.73 -
  QoQ % 0.00% 163.33% -36.84% 0.00% 0.00% 115.07% -
  Horiz. % 0.00% 216.44% 82.19% 130.14% 0.00% 215.07% 100.00%
P/NAPS 1.05 1.03 1.16 1.13 1.23 1.21 1.13 -4.78%
  QoQ % 1.94% -11.21% 2.65% -8.13% 1.65% 7.08% -
  Horiz. % 92.92% 91.15% 102.65% 100.00% 108.85% 107.08% 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