Highlights

[PPB] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     36.35%    YoY -     -9.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,926,010 3,907,944 3,701,008 3,690,392 3,679,658 3,532,740 3,312,917 12.02%
  QoQ % 0.46% 5.59% 0.29% 0.29% 4.16% 6.64% -
  Horiz. % 118.51% 117.96% 111.71% 111.39% 111.07% 106.64% 100.00%
PBT 930,960 1,066,164 1,028,144 976,289 731,902 694,832 1,063,417 -8.51%
  QoQ % -12.68% 3.70% 5.31% 33.39% 5.34% -34.66% -
  Horiz. % 87.54% 100.26% 96.68% 91.81% 68.83% 65.34% 100.00%
Tax -95,598 -127,464 -89,227 -98,856 -80,880 -75,392 -72,478 20.33%
  QoQ % 25.00% -42.85% 9.74% -22.23% -7.28% -4.02% -
  Horiz. % 131.90% 175.87% 123.11% 136.39% 111.59% 104.02% 100.00%
NP 835,362 938,700 938,917 877,433 651,022 619,440 990,939 -10.79%
  QoQ % -11.01% -0.02% 7.01% 34.78% 5.10% -37.49% -
  Horiz. % 84.30% 94.73% 94.75% 88.55% 65.70% 62.51% 100.00%
NP to SH 831,102 931,660 916,779 847,126 621,294 577,088 982,573 -10.59%
  QoQ % -10.79% 1.62% 8.22% 36.35% 7.66% -41.27% -
  Horiz. % 84.58% 94.82% 93.30% 86.22% 63.23% 58.73% 100.00%
Tax Rate 10.27 % 11.96 % 8.68 % 10.13 % 11.05 % 10.85 % 6.82 % 31.48%
  QoQ % -14.13% 37.79% -14.31% -8.33% 1.84% 59.09% -
  Horiz. % 150.59% 175.37% 127.27% 148.53% 162.02% 159.09% 100.00%
Total Cost 3,090,648 2,969,244 2,762,091 2,812,958 3,028,636 2,913,300 2,321,978 21.07%
  QoQ % 4.09% 7.50% -1.81% -7.12% 3.96% 25.47% -
  Horiz. % 133.10% 127.88% 118.95% 121.14% 130.43% 125.47% 100.00%
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 189,679 - 272,664 110,646 165,969 - 296,392 -25.80%
  QoQ % 0.00% 0.00% 146.43% -33.33% 0.00% 0.00% -
  Horiz. % 64.00% 0.00% 91.99% 37.33% 56.00% 0.00% 100.00%
Div Payout % 22.82 % - % 29.74 % 13.06 % 26.71 % - % 30.16 % -17.01%
  QoQ % 0.00% 0.00% 127.72% -51.10% 0.00% 0.00% -
  Horiz. % 75.66% 0.00% 98.61% 43.30% 88.56% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.28 % 24.02 % 25.37 % 23.78 % 17.69 % 17.53 % 29.91 % -20.35%
  QoQ % -11.41% -5.32% 6.69% 34.43% 0.91% -41.39% -
  Horiz. % 71.15% 80.31% 84.82% 79.51% 59.14% 58.61% 100.00%
ROE 4.63 % 5.28 % 5.45 % 5.35 % 4.02 % 3.67 % 6.28 % -18.43%
  QoQ % -12.31% -3.12% 1.87% 33.08% 9.54% -41.56% -
  Horiz. % 73.73% 84.08% 86.78% 85.19% 64.01% 58.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 331.17 329.65 312.19 311.29 310.39 298.00 279.44 12.02%
  QoQ % 0.46% 5.59% 0.29% 0.29% 4.16% 6.64% -
  Horiz. % 118.51% 117.97% 111.72% 111.40% 111.08% 106.64% 100.00%
EPS 70.10 78.60 77.33 71.45 52.40 48.68 82.88 -10.59%
  QoQ % -10.81% 1.64% 8.23% 36.35% 7.64% -41.26% -
  Horiz. % 84.58% 94.84% 93.30% 86.21% 63.22% 58.74% 100.00%
DPS 16.00 0.00 23.00 9.33 14.00 0.00 25.00 -25.80%
  QoQ % 0.00% 0.00% 146.52% -33.36% 0.00% 0.00% -
  Horiz. % 64.00% 0.00% 92.00% 37.32% 56.00% 0.00% 100.00%
NAPS 15.1300 14.8900 14.1900 13.3500 13.0400 13.2500 13.2000 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.38% -
  Horiz. % 114.62% 112.80% 107.50% 101.14% 98.79% 100.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 275.97 274.70 260.16 259.41 258.66 248.33 232.88 12.02%
  QoQ % 0.46% 5.59% 0.29% 0.29% 4.16% 6.63% -
  Horiz. % 118.50% 117.96% 111.71% 111.39% 111.07% 106.63% 100.00%
EPS 58.42 65.49 64.44 59.55 43.67 40.57 69.07 -10.59%
  QoQ % -10.80% 1.63% 8.21% 36.36% 7.64% -41.26% -
  Horiz. % 84.58% 94.82% 93.30% 86.22% 63.23% 58.74% 100.00%
DPS 13.33 0.00 19.17 7.78 11.67 0.00 20.83 -25.80%
  QoQ % 0.00% 0.00% 146.40% -33.33% 0.00% 0.00% -
  Horiz. % 63.99% 0.00% 92.03% 37.35% 56.02% 0.00% 100.00%
NAPS 12.6083 12.4083 11.8250 11.1250 10.8667 11.0417 11.0007 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 15.1200 15.3800 14.3000 14.2000 15.1400 16.6200 16.1400 -
P/RPS 4.57 4.67 4.58 4.56 4.88 5.58 5.78 -14.53%
  QoQ % -2.14% 1.97% 0.44% -6.56% -12.54% -3.46% -
  Horiz. % 79.07% 80.80% 79.24% 78.89% 84.43% 96.54% 100.00%
P/EPS 21.57 19.57 18.49 19.87 28.89 34.14 19.47 7.09%
  QoQ % 10.22% 5.84% -6.95% -31.22% -15.38% 75.35% -
  Horiz. % 110.79% 100.51% 94.97% 102.05% 148.38% 175.35% 100.00%
EY 4.64 5.11 5.41 5.03 3.46 2.93 5.13 -6.49%
  QoQ % -9.20% -5.55% 7.55% 45.38% 18.09% -42.88% -
  Horiz. % 90.45% 99.61% 105.46% 98.05% 67.45% 57.12% 100.00%
DY 1.06 0.00 1.61 0.66 0.92 0.00 1.55 -22.43%
  QoQ % 0.00% 0.00% 143.94% -28.26% 0.00% 0.00% -
  Horiz. % 68.39% 0.00% 103.87% 42.58% 59.35% 0.00% 100.00%
P/NAPS 1.00 1.03 1.01 1.06 1.16 1.25 1.22 -12.45%
  QoQ % -2.91% 1.98% -4.72% -8.62% -7.20% 2.46% -
  Horiz. % 81.97% 84.43% 82.79% 86.89% 95.08% 102.46% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 -
Price 15.0200 15.7000 14.5800 15.5000 14.8000 16.2600 15.9200 -
P/RPS 4.54 4.76 4.67 4.98 4.77 5.46 5.70 -14.11%
  QoQ % -4.62% 1.93% -6.22% 4.40% -12.64% -4.21% -
  Horiz. % 79.65% 83.51% 81.93% 87.37% 83.68% 95.79% 100.00%
P/EPS 21.42 19.98 18.85 21.69 28.24 33.40 19.21 7.55%
  QoQ % 7.21% 5.99% -13.09% -23.19% -15.45% 73.87% -
  Horiz. % 111.50% 104.01% 98.13% 112.91% 147.01% 173.87% 100.00%
EY 4.67 5.01 5.30 4.61 3.54 2.99 5.21 -7.05%
  QoQ % -6.79% -5.47% 14.97% 30.23% 18.39% -42.61% -
  Horiz. % 89.64% 96.16% 101.73% 88.48% 67.95% 57.39% 100.00%
DY 1.07 0.00 1.58 0.60 0.95 0.00 1.57 -22.61%
  QoQ % 0.00% 0.00% 163.33% -36.84% 0.00% 0.00% -
  Horiz. % 68.15% 0.00% 100.64% 38.22% 60.51% 0.00% 100.00%
P/NAPS 0.99 1.05 1.03 1.16 1.13 1.23 1.21 -12.55%
  QoQ % -5.71% 1.94% -11.21% 2.65% -8.13% 1.65% -
  Horiz. % 81.82% 86.78% 85.12% 95.87% 93.39% 101.65% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers