Highlights

[PPB] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     24.58%    YoY -     -30.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,164,670 3,055,384 3,017,926 2,980,404 2,910,860 2,787,820 2,710,539 10.89%
  QoQ % 3.58% 1.24% 1.26% 2.39% 4.41% 2.85% -
  Horiz. % 116.75% 112.72% 111.34% 109.96% 107.39% 102.85% 100.00%
PBT 910,336 1,025,264 916,814 780,657 647,112 798,616 1,056,580 -9.46%
  QoQ % -11.21% 11.83% 17.44% 20.64% -18.97% -24.41% -
  Horiz. % 86.16% 97.04% 86.77% 73.89% 61.25% 75.58% 100.00%
Tax -55,462 -55,528 -48,617 -41,862 -43,602 -53,868 -44,072 16.58%
  QoQ % 0.12% -14.22% -16.13% 3.99% 19.06% -22.23% -
  Horiz. % 125.84% 125.99% 110.31% 94.99% 98.93% 122.23% 100.00%
NP 854,874 969,736 868,197 738,794 603,510 744,748 1,012,508 -10.68%
  QoQ % -11.84% 11.70% 17.52% 22.42% -18.96% -26.45% -
  Horiz. % 84.43% 95.78% 85.75% 72.97% 59.61% 73.55% 100.00%
NP to SH 831,646 945,372 842,152 714,877 573,846 714,016 980,372 -10.40%
  QoQ % -12.03% 12.26% 17.80% 24.58% -19.63% -27.17% -
  Horiz. % 84.83% 96.43% 85.90% 72.92% 58.53% 72.83% 100.00%
Tax Rate 6.09 % 5.42 % 5.30 % 5.36 % 6.74 % 6.75 % 4.17 % 28.75%
  QoQ % 12.36% 2.26% -1.12% -20.47% -0.15% 61.87% -
  Horiz. % 146.04% 129.98% 127.10% 128.54% 161.63% 161.87% 100.00%
Total Cost 2,309,796 2,085,648 2,149,729 2,241,609 2,307,350 2,043,072 1,698,031 22.79%
  QoQ % 10.75% -2.98% -4.10% -2.85% 12.94% 20.32% -
  Horiz. % 136.03% 122.83% 126.60% 132.01% 135.88% 120.32% 100.00%
Net Worth 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.78%
  QoQ % -2.84% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 189,670 - 237,099 1,106 165,969 - 272,664 -21.51%
  QoQ % 0.00% 0.00% 21,328.58% -99.33% 0.00% 0.00% -
  Horiz. % 69.56% 0.00% 86.96% 0.41% 60.87% 0.00% 100.00%
Div Payout % 22.81 % - % 28.15 % 0.15 % 28.92 % - % 27.81 % -12.39%
  QoQ % 0.00% 0.00% 18,666.67% -99.48% 0.00% 0.00% -
  Horiz. % 82.02% 0.00% 101.22% 0.54% 103.99% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.78%
  QoQ % -2.84% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
NOSH 1,185,438 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -0.00%
  QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.01 % 31.74 % 28.77 % 24.79 % 20.73 % 26.71 % 37.35 % -19.45%
  QoQ % -14.90% 10.32% 16.05% 19.59% -22.39% -28.49% -
  Horiz. % 72.32% 84.98% 77.03% 66.37% 55.50% 71.51% 100.00%
ROE 5.85 % 6.46 % 5.90 % 5.13 % 4.04 % 5.13 % 6.97 % -11.03%
  QoQ % -9.44% 9.49% 15.01% 26.98% -21.25% -26.40% -
  Horiz. % 83.93% 92.68% 84.65% 73.60% 57.96% 73.60% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 266.96 257.73 254.57 251.40 245.54 235.16 228.64 10.89%
  QoQ % 3.58% 1.24% 1.26% 2.39% 4.41% 2.85% -
  Horiz. % 116.76% 112.72% 111.34% 109.95% 107.39% 102.85% 100.00%
EPS 70.16 79.76 71.04 60.31 48.40 60.24 82.70 -10.39%
  QoQ % -12.04% 12.27% 17.79% 24.61% -19.65% -27.16% -
  Horiz. % 84.84% 96.44% 85.90% 72.93% 58.52% 72.84% 100.00%
DPS 16.00 0.00 20.00 0.09 14.00 0.00 23.00 -21.51%
  QoQ % 0.00% 0.00% 22,122.22% -99.36% 0.00% 0.00% -
  Horiz. % 69.57% 0.00% 86.96% 0.39% 60.87% 0.00% 100.00%
NAPS 12.0000 12.3500 12.0400 11.7500 11.9700 11.7300 11.8600 0.79%
  QoQ % -2.83% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 222.46 214.77 212.14 209.50 204.62 195.97 190.53 10.89%
  QoQ % 3.58% 1.24% 1.26% 2.38% 4.41% 2.86% -
  Horiz. % 116.76% 112.72% 111.34% 109.96% 107.40% 102.86% 100.00%
EPS 58.46 66.45 59.20 50.25 40.34 50.19 68.91 -10.39%
  QoQ % -12.02% 12.25% 17.81% 24.57% -19.63% -27.17% -
  Horiz. % 84.84% 96.43% 85.91% 72.92% 58.54% 72.83% 100.00%
DPS 13.33 0.00 16.67 0.08 11.67 0.00 19.17 -21.53%
  QoQ % 0.00% 0.00% 20,737.50% -99.31% 0.00% 0.00% -
  Horiz. % 69.54% 0.00% 86.96% 0.42% 60.88% 0.00% 100.00%
NAPS 9.9995 10.2917 10.0333 9.7917 9.9750 9.7750 9.8833 0.78%
  QoQ % -2.84% 2.58% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 14.1600 12.6400 11.6000 12.0600 15.9800 16.9000 17.1600 -
P/RPS 5.30 4.90 4.56 4.80 6.51 7.19 7.51 -20.75%
  QoQ % 8.16% 7.46% -5.00% -26.27% -9.46% -4.26% -
  Horiz. % 70.57% 65.25% 60.72% 63.91% 86.68% 95.74% 100.00%
P/EPS 20.18 15.85 16.33 20.00 33.01 28.06 20.75 -1.84%
  QoQ % 27.32% -2.94% -18.35% -39.41% 17.64% 35.23% -
  Horiz. % 97.25% 76.39% 78.70% 96.39% 159.08% 135.23% 100.00%
EY 4.95 6.31 6.12 5.00 3.03 3.56 4.82 1.79%
  QoQ % -21.55% 3.10% 22.40% 65.02% -14.89% -26.14% -
  Horiz. % 102.70% 130.91% 126.97% 103.73% 62.86% 73.86% 100.00%
DY 1.13 0.00 1.72 0.01 0.88 0.00 1.34 -10.75%
  QoQ % 0.00% 0.00% 17,100.00% -98.86% 0.00% 0.00% -
  Horiz. % 84.33% 0.00% 128.36% 0.75% 65.67% 0.00% 100.00%
P/NAPS 1.18 1.02 0.96 1.03 1.34 1.44 1.45 -12.85%
  QoQ % 15.69% 6.25% -6.80% -23.13% -6.94% -0.69% -
  Horiz. % 81.38% 70.34% 66.21% 71.03% 92.41% 99.31% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 -
Price 14.1000 13.7000 12.2200 12.0000 13.9800 15.7000 17.2000 -
P/RPS 5.28 5.32 4.80 4.77 5.69 6.68 7.52 -21.02%
  QoQ % -0.75% 10.83% 0.63% -16.17% -14.82% -11.17% -
  Horiz. % 70.21% 70.74% 63.83% 63.43% 75.66% 88.83% 100.00%
P/EPS 20.10 17.18 17.20 19.90 28.88 26.07 20.80 -2.26%
  QoQ % 17.00% -0.12% -13.57% -31.09% 10.78% 25.34% -
  Horiz. % 96.63% 82.60% 82.69% 95.67% 138.85% 125.34% 100.00%
EY 4.98 5.82 5.81 5.03 3.46 3.84 4.81 2.34%
  QoQ % -14.43% 0.17% 15.51% 45.38% -9.90% -20.17% -
  Horiz. % 103.53% 121.00% 120.79% 104.57% 71.93% 79.83% 100.00%
DY 1.13 0.00 1.64 0.01 1.00 0.00 1.34 -10.75%
  QoQ % 0.00% 0.00% 16,300.00% -99.00% 0.00% 0.00% -
  Horiz. % 84.33% 0.00% 122.39% 0.75% 74.63% 0.00% 100.00%
P/NAPS 1.18 1.11 1.01 1.02 1.17 1.34 1.45 -12.85%
  QoQ % 6.31% 9.90% -0.98% -12.82% -12.69% -7.59% -
  Horiz. % 81.38% 76.55% 69.66% 70.34% 80.69% 92.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS