Highlights

[PPB] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     17.80%    YoY -     -14.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,216,973 3,164,670 3,055,384 3,017,926 2,980,404 2,910,860 2,787,820 10.01%
  QoQ % 1.65% 3.58% 1.24% 1.26% 2.39% 4.41% -
  Horiz. % 115.39% 113.52% 109.60% 108.25% 106.91% 104.41% 100.00%
PBT 997,530 910,336 1,025,264 916,814 780,657 647,112 798,616 15.97%
  QoQ % 9.58% -11.21% 11.83% 17.44% 20.64% -18.97% -
  Horiz. % 124.91% 113.99% 128.38% 114.80% 97.75% 81.03% 100.00%
Tax -49,218 -55,462 -55,528 -48,617 -41,862 -43,602 -53,868 -5.83%
  QoQ % 11.26% 0.12% -14.22% -16.13% 3.99% 19.06% -
  Horiz. % 91.37% 102.96% 103.08% 90.25% 77.71% 80.94% 100.00%
NP 948,312 854,874 969,736 868,197 738,794 603,510 744,748 17.46%
  QoQ % 10.93% -11.84% 11.70% 17.52% 22.42% -18.96% -
  Horiz. % 127.33% 114.79% 130.21% 116.58% 99.20% 81.04% 100.00%
NP to SH 935,841 831,646 945,372 842,152 714,877 573,846 714,016 19.75%
  QoQ % 12.53% -12.03% 12.26% 17.80% 24.58% -19.63% -
  Horiz. % 131.07% 116.47% 132.40% 117.95% 100.12% 80.37% 100.00%
Tax Rate 4.93 % 6.09 % 5.42 % 5.30 % 5.36 % 6.74 % 6.75 % -18.88%
  QoQ % -19.05% 12.36% 2.26% -1.12% -20.47% -0.15% -
  Horiz. % 73.04% 90.22% 80.30% 78.52% 79.41% 99.85% 100.00%
Total Cost 2,268,661 2,309,796 2,085,648 2,149,729 2,241,609 2,307,350 2,043,072 7.23%
  QoQ % -1.78% 10.75% -2.98% -4.10% -2.85% 12.94% -
  Horiz. % 111.04% 113.06% 102.08% 105.22% 109.72% 112.94% 100.00%
Net Worth 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.42% -2.84% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 126,448 189,670 - 237,099 1,106 165,969 - -
  QoQ % -33.33% 0.00% 0.00% 21,328.58% -99.33% 0.00% -
  Horiz. % 76.19% 114.28% 0.00% 142.86% 0.67% 100.00% -
Div Payout % 13.51 % 22.81 % - % 28.15 % 0.15 % 28.92 % - % -
  QoQ % -40.77% 0.00% 0.00% 18,666.67% -99.48% 0.00% -
  Horiz. % 46.72% 78.87% 0.00% 97.34% 0.52% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.42% -2.84% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
NOSH 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -0.00%
  QoQ % 0.00% -0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 29.48 % 27.01 % 31.74 % 28.77 % 24.79 % 20.73 % 26.71 % 6.79%
  QoQ % 9.14% -14.90% 10.32% 16.05% 19.59% -22.39% -
  Horiz. % 110.37% 101.12% 118.83% 107.71% 92.81% 77.61% 100.00%
ROE 6.12 % 5.85 % 6.46 % 5.90 % 5.13 % 4.04 % 5.13 % 12.47%
  QoQ % 4.62% -9.44% 9.49% 15.01% 26.98% -21.25% -
  Horiz. % 119.30% 114.04% 125.93% 115.01% 100.00% 78.75% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 271.37 266.96 257.73 254.57 251.40 245.54 235.16 10.01%
  QoQ % 1.65% 3.58% 1.24% 1.26% 2.39% 4.41% -
  Horiz. % 115.40% 113.52% 109.60% 108.25% 106.91% 104.41% 100.00%
EPS 78.95 70.16 79.76 71.04 60.31 48.40 60.24 19.74%
  QoQ % 12.53% -12.04% 12.27% 17.79% 24.61% -19.65% -
  Horiz. % 131.06% 116.47% 132.40% 117.93% 100.12% 80.35% 100.00%
DPS 10.67 16.00 0.00 20.00 0.09 14.00 0.00 -
  QoQ % -33.31% 0.00% 0.00% 22,122.22% -99.36% 0.00% -
  Horiz. % 76.21% 114.29% 0.00% 142.86% 0.64% 100.00% -
NAPS 12.8900 12.0000 12.3500 12.0400 11.7500 11.9700 11.7300 6.48%
  QoQ % 7.42% -2.83% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 226.13 222.46 214.77 212.14 209.50 204.62 195.97 10.00%
  QoQ % 1.65% 3.58% 1.24% 1.26% 2.38% 4.41% -
  Horiz. % 115.39% 113.52% 109.59% 108.25% 106.90% 104.41% 100.00%
EPS 65.78 58.46 66.45 59.20 50.25 40.34 50.19 19.74%
  QoQ % 12.52% -12.02% 12.25% 17.81% 24.57% -19.63% -
  Horiz. % 131.06% 116.48% 132.40% 117.95% 100.12% 80.37% 100.00%
DPS 8.89 13.33 0.00 16.67 0.08 11.67 0.00 -
  QoQ % -33.31% 0.00% 0.00% 20,737.50% -99.31% 0.00% -
  Horiz. % 76.18% 114.22% 0.00% 142.84% 0.69% 100.00% -
NAPS 10.7413 9.9995 10.2917 10.0333 9.7917 9.9750 9.7750 6.48%
  QoQ % 7.42% -2.84% 2.58% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 14.2200 14.1600 12.6400 11.6000 12.0600 15.9800 16.9000 -
P/RPS 5.24 5.30 4.90 4.56 4.80 6.51 7.19 -19.00%
  QoQ % -1.13% 8.16% 7.46% -5.00% -26.27% -9.46% -
  Horiz. % 72.88% 73.71% 68.15% 63.42% 66.76% 90.54% 100.00%
P/EPS 18.01 20.18 15.85 16.33 20.00 33.01 28.06 -25.57%
  QoQ % -10.75% 27.32% -2.94% -18.35% -39.41% 17.64% -
  Horiz. % 64.18% 71.92% 56.49% 58.20% 71.28% 117.64% 100.00%
EY 5.55 4.95 6.31 6.12 5.00 3.03 3.56 34.41%
  QoQ % 12.12% -21.55% 3.10% 22.40% 65.02% -14.89% -
  Horiz. % 155.90% 139.04% 177.25% 171.91% 140.45% 85.11% 100.00%
DY 0.75 1.13 0.00 1.72 0.01 0.88 0.00 -
  QoQ % -33.63% 0.00% 0.00% 17,100.00% -98.86% 0.00% -
  Horiz. % 85.23% 128.41% 0.00% 195.45% 1.14% 100.00% -
P/NAPS 1.10 1.18 1.02 0.96 1.03 1.34 1.44 -16.42%
  QoQ % -6.78% 15.69% 6.25% -6.80% -23.13% -6.94% -
  Horiz. % 76.39% 81.94% 70.83% 66.67% 71.53% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 -
Price 14.6000 14.1000 13.7000 12.2200 12.0000 13.9800 15.7000 -
P/RPS 5.38 5.28 5.32 4.80 4.77 5.69 6.68 -13.42%
  QoQ % 1.89% -0.75% 10.83% 0.63% -16.17% -14.82% -
  Horiz. % 80.54% 79.04% 79.64% 71.86% 71.41% 85.18% 100.00%
P/EPS 18.49 20.10 17.18 17.20 19.90 28.88 26.07 -20.45%
  QoQ % -8.01% 17.00% -0.12% -13.57% -31.09% 10.78% -
  Horiz. % 70.92% 77.10% 65.90% 65.98% 76.33% 110.78% 100.00%
EY 5.41 4.98 5.82 5.81 5.03 3.46 3.84 25.65%
  QoQ % 8.63% -14.43% 0.17% 15.51% 45.38% -9.90% -
  Horiz. % 140.89% 129.69% 151.56% 151.30% 130.99% 90.10% 100.00%
DY 0.73 1.13 0.00 1.64 0.01 1.00 0.00 -
  QoQ % -35.40% 0.00% 0.00% 16,300.00% -99.00% 0.00% -
  Horiz. % 73.00% 113.00% 0.00% 164.00% 1.00% 100.00% -
P/NAPS 1.13 1.18 1.11 1.01 1.02 1.17 1.34 -10.73%
  QoQ % -4.24% 6.31% 9.90% -0.98% -12.82% -12.69% -
  Horiz. % 84.33% 88.06% 82.84% 75.37% 76.12% 87.31% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers