Highlights

[PPB] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     4.99%    YoY -     16.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,690,392 3,679,658 3,532,740 3,312,917 3,216,973 3,164,670 3,055,384 13.40%
  QoQ % 0.29% 4.16% 6.64% 2.98% 1.65% 3.58% -
  Horiz. % 120.78% 120.43% 115.62% 108.43% 105.29% 103.58% 100.00%
PBT 976,289 731,902 694,832 1,063,417 997,530 910,336 1,025,264 -3.21%
  QoQ % 33.39% 5.34% -34.66% 6.60% 9.58% -11.21% -
  Horiz. % 95.22% 71.39% 67.77% 103.72% 97.30% 88.79% 100.00%
Tax -98,856 -80,880 -75,392 -72,478 -49,218 -55,462 -55,528 46.84%
  QoQ % -22.23% -7.28% -4.02% -47.26% 11.26% 0.12% -
  Horiz. % 178.03% 145.66% 135.77% 130.53% 88.64% 99.88% 100.00%
NP 877,433 651,022 619,440 990,939 948,312 854,874 969,736 -6.45%
  QoQ % 34.78% 5.10% -37.49% 4.50% 10.93% -11.84% -
  Horiz. % 90.48% 67.13% 63.88% 102.19% 97.79% 88.16% 100.00%
NP to SH 847,126 621,294 577,088 982,573 935,841 831,646 945,372 -7.05%
  QoQ % 36.35% 7.66% -41.27% 4.99% 12.53% -12.03% -
  Horiz. % 89.61% 65.72% 61.04% 103.94% 98.99% 87.97% 100.00%
Tax Rate 10.13 % 11.05 % 10.85 % 6.82 % 4.93 % 6.09 % 5.42 % 51.67%
  QoQ % -8.33% 1.84% 59.09% 38.34% -19.05% 12.36% -
  Horiz. % 186.90% 203.87% 200.18% 125.83% 90.96% 112.36% 100.00%
Total Cost 2,812,958 3,028,636 2,913,300 2,321,978 2,268,661 2,309,796 2,085,648 22.05%
  QoQ % -7.12% 3.96% 25.47% 2.35% -1.78% 10.75% -
  Horiz. % 134.87% 145.21% 139.68% 111.33% 108.77% 110.75% 100.00%
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.37% 2.41% 7.42% -2.84% -
  Horiz. % 108.10% 105.59% 107.29% 106.89% 104.37% 97.16% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 110,646 165,969 - 296,392 126,448 189,670 - -
  QoQ % -33.33% 0.00% 0.00% 134.40% -33.33% 0.00% -
  Horiz. % 58.34% 87.50% 0.00% 156.27% 66.67% 100.00% -
Div Payout % 13.06 % 26.71 % - % 30.16 % 13.51 % 22.81 % - % -
  QoQ % -51.10% 0.00% 0.00% 123.24% -40.77% 0.00% -
  Horiz. % 57.26% 117.10% 0.00% 132.22% 59.23% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.37% 2.41% 7.42% -2.84% -
  Horiz. % 108.10% 105.59% 107.29% 106.89% 104.37% 97.16% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 -
  QoQ % 0.00% 0.00% -0.01% 0.01% 0.00% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.78 % 17.69 % 17.53 % 29.91 % 29.48 % 27.01 % 31.74 % -17.50%
  QoQ % 34.43% 0.91% -41.39% 1.46% 9.14% -14.90% -
  Horiz. % 74.92% 55.73% 55.23% 94.23% 92.88% 85.10% 100.00%
ROE 5.35 % 4.02 % 3.67 % 6.28 % 6.12 % 5.85 % 6.46 % -11.80%
  QoQ % 33.08% 9.54% -41.56% 2.61% 4.62% -9.44% -
  Horiz. % 82.82% 62.23% 56.81% 97.21% 94.74% 90.56% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 311.29 310.39 298.00 279.44 271.37 266.96 257.73 13.40%
  QoQ % 0.29% 4.16% 6.64% 2.97% 1.65% 3.58% -
  Horiz. % 120.78% 120.43% 115.62% 108.42% 105.29% 103.58% 100.00%
EPS 71.45 52.40 48.68 82.88 78.95 70.16 79.76 -7.07%
  QoQ % 36.35% 7.64% -41.26% 4.98% 12.53% -12.04% -
  Horiz. % 89.58% 65.70% 61.03% 103.91% 98.98% 87.96% 100.00%
DPS 9.33 14.00 0.00 25.00 10.67 16.00 0.00 -
  QoQ % -33.36% 0.00% 0.00% 134.30% -33.31% 0.00% -
  Horiz. % 58.31% 87.50% 0.00% 156.25% 66.69% 100.00% -
NAPS 13.3500 13.0400 13.2500 13.2000 12.8900 12.0000 12.3500 5.32%
  QoQ % 2.38% -1.58% 0.38% 2.40% 7.42% -2.83% -
  Horiz. % 108.10% 105.59% 107.29% 106.88% 104.37% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.41 258.66 248.33 232.88 226.13 222.46 214.77 13.40%
  QoQ % 0.29% 4.16% 6.63% 2.99% 1.65% 3.58% -
  Horiz. % 120.79% 120.44% 115.63% 108.43% 105.29% 103.58% 100.00%
EPS 59.55 43.67 40.57 69.07 65.78 58.46 66.45 -7.04%
  QoQ % 36.36% 7.64% -41.26% 5.00% 12.52% -12.02% -
  Horiz. % 89.62% 65.72% 61.05% 103.94% 98.99% 87.98% 100.00%
DPS 7.78 11.67 0.00 20.83 8.89 13.33 0.00 -
  QoQ % -33.33% 0.00% 0.00% 134.31% -33.31% 0.00% -
  Horiz. % 58.36% 87.55% 0.00% 156.26% 66.69% 100.00% -
NAPS 11.1250 10.8667 11.0417 11.0007 10.7413 9.9995 10.2917 5.32%
  QoQ % 2.38% -1.58% 0.37% 2.41% 7.42% -2.84% -
  Horiz. % 108.10% 105.59% 107.29% 106.89% 104.37% 97.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 14.2000 15.1400 16.6200 16.1400 14.2200 14.1600 12.6400 -
P/RPS 4.56 4.88 5.58 5.78 5.24 5.30 4.90 -4.68%
  QoQ % -6.56% -12.54% -3.46% 10.31% -1.13% 8.16% -
  Horiz. % 93.06% 99.59% 113.88% 117.96% 106.94% 108.16% 100.00%
P/EPS 19.87 28.89 34.14 19.47 18.01 20.18 15.85 16.25%
  QoQ % -31.22% -15.38% 75.35% 8.11% -10.75% 27.32% -
  Horiz. % 125.36% 182.27% 215.39% 122.84% 113.63% 127.32% 100.00%
EY 5.03 3.46 2.93 5.13 5.55 4.95 6.31 -14.02%
  QoQ % 45.38% 18.09% -42.88% -7.57% 12.12% -21.55% -
  Horiz. % 79.71% 54.83% 46.43% 81.30% 87.96% 78.45% 100.00%
DY 0.66 0.92 0.00 1.55 0.75 1.13 0.00 -
  QoQ % -28.26% 0.00% 0.00% 106.67% -33.63% 0.00% -
  Horiz. % 58.41% 81.42% 0.00% 137.17% 66.37% 100.00% -
P/NAPS 1.06 1.16 1.25 1.22 1.10 1.18 1.02 2.60%
  QoQ % -8.62% -7.20% 2.46% 10.91% -6.78% 15.69% -
  Horiz. % 103.92% 113.73% 122.55% 119.61% 107.84% 115.69% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 -
Price 15.5000 14.8000 16.2600 15.9200 14.6000 14.1000 13.7000 -
P/RPS 4.98 4.77 5.46 5.70 5.38 5.28 5.32 -4.30%
  QoQ % 4.40% -12.64% -4.21% 5.95% 1.89% -0.75% -
  Horiz. % 93.61% 89.66% 102.63% 107.14% 101.13% 99.25% 100.00%
P/EPS 21.69 28.24 33.40 19.21 18.49 20.10 17.18 16.80%
  QoQ % -23.19% -15.45% 73.87% 3.89% -8.01% 17.00% -
  Horiz. % 126.25% 164.38% 194.41% 111.82% 107.63% 117.00% 100.00%
EY 4.61 3.54 2.99 5.21 5.41 4.98 5.82 -14.38%
  QoQ % 30.23% 18.39% -42.61% -3.70% 8.63% -14.43% -
  Horiz. % 79.21% 60.82% 51.37% 89.52% 92.96% 85.57% 100.00%
DY 0.60 0.95 0.00 1.57 0.73 1.13 0.00 -
  QoQ % -36.84% 0.00% 0.00% 115.07% -35.40% 0.00% -
  Horiz. % 53.10% 84.07% 0.00% 138.94% 64.60% 100.00% -
P/NAPS 1.16 1.13 1.23 1.21 1.13 1.18 1.11 2.98%
  QoQ % 2.65% -8.13% 1.65% 7.08% -4.24% 6.31% -
  Horiz. % 104.50% 101.80% 110.81% 109.01% 101.80% 106.31% 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.
 


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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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