Highlights

[PPB] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -27.17%    YoY -     -32.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,017,926 2,980,404 2,910,860 2,787,820 2,710,539 2,621,789 2,512,158 12.94%
  QoQ % 1.26% 2.39% 4.41% 2.85% 3.39% 4.36% -
  Horiz. % 120.13% 118.64% 115.87% 110.97% 107.90% 104.36% 100.00%
PBT 916,814 780,657 647,112 798,616 1,056,580 1,107,369 1,156,290 -14.27%
  QoQ % 17.44% 20.64% -18.97% -24.41% -4.59% -4.23% -
  Horiz. % 79.29% 67.51% 55.96% 69.07% 91.38% 95.77% 100.00%
Tax -48,617 -41,862 -43,602 -53,868 -44,072 -40,441 -35,432 23.36%
  QoQ % -16.13% 3.99% 19.06% -22.23% -8.98% -14.14% -
  Horiz. % 137.21% 118.15% 123.06% 152.03% 124.38% 114.14% 100.00%
NP 868,197 738,794 603,510 744,748 1,012,508 1,066,928 1,120,858 -15.59%
  QoQ % 17.52% 22.42% -18.96% -26.45% -5.10% -4.81% -
  Horiz. % 77.46% 65.91% 53.84% 66.44% 90.33% 95.19% 100.00%
NP to SH 842,152 714,877 573,846 714,016 980,372 1,028,092 1,083,328 -15.39%
  QoQ % 17.80% 24.58% -19.63% -27.17% -4.64% -5.10% -
  Horiz. % 77.74% 65.99% 52.97% 65.91% 90.50% 94.90% 100.00%
Tax Rate 5.30 % 5.36 % 6.74 % 6.75 % 4.17 % 3.65 % 3.06 % 43.98%
  QoQ % -1.12% -20.47% -0.15% 61.87% 14.25% 19.28% -
  Horiz. % 173.20% 175.16% 220.26% 220.59% 136.27% 119.28% 100.00%
Total Cost 2,149,729 2,241,609 2,307,350 2,043,072 1,698,031 1,554,861 1,391,300 33.48%
  QoQ % -4.10% -2.85% 12.94% 20.32% 9.21% 11.76% -
  Horiz. % 154.51% 161.12% 165.84% 146.85% 122.05% 111.76% 100.00%
Net Worth 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 3.63%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% 3.33% -
  Horiz. % 105.52% 102.98% 104.91% 102.80% 103.94% 103.33% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 237,099 1,106 165,969 - 272,664 158,070 237,103 -0.00%
  QoQ % 21,328.58% -99.33% 0.00% 0.00% 72.50% -33.33% -
  Horiz. % 100.00% 0.47% 70.00% 0.00% 115.00% 66.67% 100.00%
Div Payout % 28.15 % 0.15 % 28.92 % - % 27.81 % 15.38 % 21.89 % 18.17%
  QoQ % 18,666.67% -99.48% 0.00% 0.00% 80.82% -29.74% -
  Horiz. % 128.60% 0.69% 132.12% 0.00% 127.04% 70.26% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,403 13,526,781 3.63%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% 3.33% -
  Horiz. % 105.52% 102.98% 104.91% 102.80% 103.94% 103.33% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,530 1,185,519 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.77 % 24.79 % 20.73 % 26.71 % 37.35 % 40.69 % 44.62 % -25.27%
  QoQ % 16.05% 19.59% -22.39% -28.49% -8.21% -8.81% -
  Horiz. % 64.48% 55.56% 46.46% 59.86% 83.71% 91.19% 100.00%
ROE 5.90 % 5.13 % 4.04 % 5.13 % 6.97 % 7.36 % 8.01 % -18.36%
  QoQ % 15.01% 26.98% -21.25% -26.40% -5.30% -8.11% -
  Horiz. % 73.66% 64.04% 50.44% 64.04% 87.02% 91.89% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 254.57 251.40 245.54 235.16 228.64 221.15 211.90 12.95%
  QoQ % 1.26% 2.39% 4.41% 2.85% 3.39% 4.37% -
  Horiz. % 120.14% 118.64% 115.88% 110.98% 107.90% 104.37% 100.00%
EPS 71.04 60.31 48.40 60.24 82.70 86.72 91.38 -15.39%
  QoQ % 17.79% 24.61% -19.65% -27.16% -4.64% -5.10% -
  Horiz. % 77.74% 66.00% 52.97% 65.92% 90.50% 94.90% 100.00%
DPS 20.00 0.09 14.00 0.00 23.00 13.33 20.00 -
  QoQ % 22,122.22% -99.36% 0.00% 0.00% 72.54% -33.35% -
  Horiz. % 100.00% 0.45% 70.00% 0.00% 115.00% 66.65% 100.00%
NAPS 12.0400 11.7500 11.9700 11.7300 11.8600 11.7900 11.4100 3.63%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% 3.33% -
  Horiz. % 105.52% 102.98% 104.91% 102.80% 103.94% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 212.14 209.50 204.62 195.97 190.53 184.30 176.59 12.94%
  QoQ % 1.26% 2.38% 4.41% 2.86% 3.38% 4.37% -
  Horiz. % 120.13% 118.64% 115.87% 110.97% 107.89% 104.37% 100.00%
EPS 59.20 50.25 40.34 50.19 68.91 72.27 76.15 -15.39%
  QoQ % 17.81% 24.57% -19.63% -27.17% -4.65% -5.10% -
  Horiz. % 77.74% 65.99% 52.97% 65.91% 90.49% 94.90% 100.00%
DPS 16.67 0.08 11.67 0.00 19.17 11.11 16.67 -
  QoQ % 20,737.50% -99.31% 0.00% 0.00% 72.55% -33.35% -
  Horiz. % 100.00% 0.48% 70.01% 0.00% 115.00% 66.65% 100.00%
NAPS 10.0333 9.7917 9.9750 9.7750 9.8833 9.8253 9.5085 3.63%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% 3.33% -
  Horiz. % 105.52% 102.98% 104.91% 102.80% 103.94% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 11.6000 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 -
P/RPS 4.56 4.80 6.51 7.19 7.51 7.52 8.13 -31.87%
  QoQ % -5.00% -26.27% -9.46% -4.26% -0.13% -7.50% -
  Horiz. % 56.09% 59.04% 80.07% 88.44% 92.37% 92.50% 100.00%
P/EPS 16.33 20.00 33.01 28.06 20.75 19.17 18.84 -9.05%
  QoQ % -18.35% -39.41% 17.64% 35.23% 8.24% 1.75% -
  Horiz. % 86.68% 106.16% 175.21% 148.94% 110.14% 101.75% 100.00%
EY 6.12 5.00 3.03 3.56 4.82 5.22 5.31 9.88%
  QoQ % 22.40% 65.02% -14.89% -26.14% -7.66% -1.69% -
  Horiz. % 115.25% 94.16% 57.06% 67.04% 90.77% 98.31% 100.00%
DY 1.72 0.01 0.88 0.00 1.34 0.80 1.16 29.88%
  QoQ % 17,100.00% -98.86% 0.00% 0.00% 67.50% -31.03% -
  Horiz. % 148.28% 0.86% 75.86% 0.00% 115.52% 68.97% 100.00%
P/NAPS 0.96 1.03 1.34 1.44 1.45 1.41 1.51 -25.96%
  QoQ % -6.80% -23.13% -6.94% -0.69% 2.84% -6.62% -
  Horiz. % 63.58% 68.21% 88.74% 95.36% 96.03% 93.38% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 -
Price 12.2200 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 -
P/RPS 4.80 4.77 5.69 6.68 7.52 7.28 8.12 -29.45%
  QoQ % 0.63% -16.17% -14.82% -11.17% 3.30% -10.34% -
  Horiz. % 59.11% 58.74% 70.07% 82.27% 92.61% 89.66% 100.00%
P/EPS 17.20 19.90 28.88 26.07 20.80 18.57 18.82 -5.80%
  QoQ % -13.57% -31.09% 10.78% 25.34% 12.01% -1.33% -
  Horiz. % 91.39% 105.74% 153.45% 138.52% 110.52% 98.67% 100.00%
EY 5.81 5.03 3.46 3.84 4.81 5.39 5.31 6.15%
  QoQ % 15.51% 45.38% -9.90% -20.17% -10.76% 1.51% -
  Horiz. % 109.42% 94.73% 65.16% 72.32% 90.58% 101.51% 100.00%
DY 1.64 0.01 1.00 0.00 1.34 0.83 1.16 25.84%
  QoQ % 16,300.00% -99.00% 0.00% 0.00% 61.45% -28.45% -
  Horiz. % 141.38% 0.86% 86.21% 0.00% 115.52% 71.55% 100.00%
P/NAPS 1.01 1.02 1.17 1.34 1.45 1.37 1.51 -23.42%
  QoQ % -0.98% -12.82% -12.69% -7.59% 5.84% -9.27% -
  Horiz. % 66.89% 67.55% 77.48% 88.74% 96.03% 90.73% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers