Highlights

[PPB] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     12.26%    YoY -     32.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,312,917 3,216,973 3,164,670 3,055,384 3,017,926 2,980,404 2,910,860 8.98%
  QoQ % 2.98% 1.65% 3.58% 1.24% 1.26% 2.39% -
  Horiz. % 113.81% 110.52% 108.72% 104.96% 103.68% 102.39% 100.00%
PBT 1,063,417 997,530 910,336 1,025,264 916,814 780,657 647,112 39.13%
  QoQ % 6.60% 9.58% -11.21% 11.83% 17.44% 20.64% -
  Horiz. % 164.33% 154.15% 140.68% 158.44% 141.68% 120.64% 100.00%
Tax -72,478 -49,218 -55,462 -55,528 -48,617 -41,862 -43,602 40.19%
  QoQ % -47.26% 11.26% 0.12% -14.22% -16.13% 3.99% -
  Horiz. % 166.23% 112.88% 127.20% 127.35% 111.50% 96.01% 100.00%
NP 990,939 948,312 854,874 969,736 868,197 738,794 603,510 39.05%
  QoQ % 4.50% 10.93% -11.84% 11.70% 17.52% 22.42% -
  Horiz. % 164.20% 157.13% 141.65% 160.68% 143.86% 122.42% 100.00%
NP to SH 982,573 935,841 831,646 945,372 842,152 714,877 573,846 42.98%
  QoQ % 4.99% 12.53% -12.03% 12.26% 17.80% 24.58% -
  Horiz. % 171.23% 163.08% 144.92% 164.74% 146.76% 124.58% 100.00%
Tax Rate 6.82 % 4.93 % 6.09 % 5.42 % 5.30 % 5.36 % 6.74 % 0.79%
  QoQ % 38.34% -19.05% 12.36% 2.26% -1.12% -20.47% -
  Horiz. % 101.19% 73.15% 90.36% 80.42% 78.64% 79.53% 100.00%
Total Cost 2,321,978 2,268,661 2,309,796 2,085,648 2,149,729 2,241,609 2,307,350 0.42%
  QoQ % 2.35% -1.78% 10.75% -2.98% -4.10% -2.85% -
  Horiz. % 100.63% 98.32% 100.11% 90.39% 93.17% 97.15% 100.00%
Net Worth 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 6.72%
  QoQ % 2.41% 7.42% -2.84% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.68% 100.25% 103.17% 100.58% 98.16% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 296,392 126,448 189,670 - 237,099 1,106 165,969 47.04%
  QoQ % 134.40% -33.33% 0.00% 0.00% 21,328.58% -99.33% -
  Horiz. % 178.58% 76.19% 114.28% 0.00% 142.86% 0.67% 100.00%
Div Payout % 30.16 % 13.51 % 22.81 % - % 28.15 % 0.15 % 28.92 % 2.83%
  QoQ % 123.24% -40.77% 0.00% 0.00% 18,666.67% -99.48% -
  Horiz. % 104.29% 46.72% 78.87% 0.00% 97.34% 0.52% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 6.72%
  QoQ % 2.41% 7.42% -2.84% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.68% 100.25% 103.17% 100.58% 98.16% 100.00%
NOSH 1,185,569 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
  QoQ % 0.01% 0.00% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.91 % 29.48 % 27.01 % 31.74 % 28.77 % 24.79 % 20.73 % 27.60%
  QoQ % 1.46% 9.14% -14.90% 10.32% 16.05% 19.59% -
  Horiz. % 144.28% 142.21% 130.29% 153.11% 138.78% 119.59% 100.00%
ROE 6.28 % 6.12 % 5.85 % 6.46 % 5.90 % 5.13 % 4.04 % 34.08%
  QoQ % 2.61% 4.62% -9.44% 9.49% 15.01% 26.98% -
  Horiz. % 155.45% 151.49% 144.80% 159.90% 146.04% 126.98% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 279.44 271.37 266.96 257.73 254.57 251.40 245.54 8.98%
  QoQ % 2.97% 1.65% 3.58% 1.24% 1.26% 2.39% -
  Horiz. % 113.81% 110.52% 108.72% 104.96% 103.68% 102.39% 100.00%
EPS 82.88 78.95 70.16 79.76 71.04 60.31 48.40 42.99%
  QoQ % 4.98% 12.53% -12.04% 12.27% 17.79% 24.61% -
  Horiz. % 171.24% 163.12% 144.96% 164.79% 146.78% 124.61% 100.00%
DPS 25.00 10.67 16.00 0.00 20.00 0.09 14.00 47.03%
  QoQ % 134.30% -33.31% 0.00% 0.00% 22,122.22% -99.36% -
  Horiz. % 178.57% 76.21% 114.29% 0.00% 142.86% 0.64% 100.00%
NAPS 13.2000 12.8900 12.0000 12.3500 12.0400 11.7500 11.9700 6.72%
  QoQ % 2.40% 7.42% -2.83% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.69% 100.25% 103.17% 100.58% 98.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 232.88 226.13 222.46 214.77 212.14 209.50 204.62 8.98%
  QoQ % 2.99% 1.65% 3.58% 1.24% 1.26% 2.38% -
  Horiz. % 113.81% 110.51% 108.72% 104.96% 103.68% 102.38% 100.00%
EPS 69.07 65.78 58.46 66.45 59.20 50.25 40.34 42.98%
  QoQ % 5.00% 12.52% -12.02% 12.25% 17.81% 24.57% -
  Horiz. % 171.22% 163.06% 144.92% 164.72% 146.75% 124.57% 100.00%
DPS 20.83 8.89 13.33 0.00 16.67 0.08 11.67 46.99%
  QoQ % 134.31% -33.31% 0.00% 0.00% 20,737.50% -99.31% -
  Horiz. % 178.49% 76.18% 114.22% 0.00% 142.84% 0.69% 100.00%
NAPS 11.0007 10.7413 9.9995 10.2917 10.0333 9.7917 9.9750 6.72%
  QoQ % 2.41% 7.42% -2.84% 2.58% 2.47% -1.84% -
  Horiz. % 110.28% 107.68% 100.25% 103.17% 100.58% 98.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.1400 14.2200 14.1600 12.6400 11.6000 12.0600 15.9800 -
P/RPS 5.78 5.24 5.30 4.90 4.56 4.80 6.51 -7.60%
  QoQ % 10.31% -1.13% 8.16% 7.46% -5.00% -26.27% -
  Horiz. % 88.79% 80.49% 81.41% 75.27% 70.05% 73.73% 100.00%
P/EPS 19.47 18.01 20.18 15.85 16.33 20.00 33.01 -29.60%
  QoQ % 8.11% -10.75% 27.32% -2.94% -18.35% -39.41% -
  Horiz. % 58.98% 54.56% 61.13% 48.02% 49.47% 60.59% 100.00%
EY 5.13 5.55 4.95 6.31 6.12 5.00 3.03 41.92%
  QoQ % -7.57% 12.12% -21.55% 3.10% 22.40% 65.02% -
  Horiz. % 169.31% 183.17% 163.37% 208.25% 201.98% 165.02% 100.00%
DY 1.55 0.75 1.13 0.00 1.72 0.01 0.88 45.70%
  QoQ % 106.67% -33.63% 0.00% 0.00% 17,100.00% -98.86% -
  Horiz. % 176.14% 85.23% 128.41% 0.00% 195.45% 1.14% 100.00%
P/NAPS 1.22 1.10 1.18 1.02 0.96 1.03 1.34 -6.05%
  QoQ % 10.91% -6.78% 15.69% 6.25% -6.80% -23.13% -
  Horiz. % 91.04% 82.09% 88.06% 76.12% 71.64% 76.87% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 -
Price 15.9200 14.6000 14.1000 13.7000 12.2200 12.0000 13.9800 -
P/RPS 5.70 5.38 5.28 5.32 4.80 4.77 5.69 0.12%
  QoQ % 5.95% 1.89% -0.75% 10.83% 0.63% -16.17% -
  Horiz. % 100.18% 94.55% 92.79% 93.50% 84.36% 83.83% 100.00%
P/EPS 19.21 18.49 20.10 17.18 17.20 19.90 28.88 -23.74%
  QoQ % 3.89% -8.01% 17.00% -0.12% -13.57% -31.09% -
  Horiz. % 66.52% 64.02% 69.60% 59.49% 59.56% 68.91% 100.00%
EY 5.21 5.41 4.98 5.82 5.81 5.03 3.46 31.28%
  QoQ % -3.70% 8.63% -14.43% 0.17% 15.51% 45.38% -
  Horiz. % 150.58% 156.36% 143.93% 168.21% 167.92% 145.38% 100.00%
DY 1.57 0.73 1.13 0.00 1.64 0.01 1.00 34.97%
  QoQ % 115.07% -35.40% 0.00% 0.00% 16,300.00% -99.00% -
  Horiz. % 157.00% 73.00% 113.00% 0.00% 164.00% 1.00% 100.00%
P/NAPS 1.21 1.13 1.18 1.11 1.01 1.02 1.17 2.26%
  QoQ % 7.08% -4.24% 6.31% 9.90% -0.98% -12.82% -
  Horiz. % 103.42% 96.58% 100.85% 94.87% 86.32% 87.18% 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.
 


 

254  321  548  1151 

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 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers