Highlights

[PPB] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     86.86%    YoY -     -30.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,582,335 763,846 3,017,926 2,235,303 1,455,430 696,955 2,710,539 -30.17%
  QoQ % 107.15% -74.69% 35.01% 53.58% 108.83% -74.29% -
  Horiz. % 58.38% 28.18% 111.34% 82.47% 53.70% 25.71% 100.00%
PBT 455,168 256,316 916,814 585,493 323,556 199,654 1,056,580 -42.99%
  QoQ % 77.58% -72.04% 56.59% 80.96% 62.06% -81.10% -
  Horiz. % 43.08% 24.26% 86.77% 55.41% 30.62% 18.90% 100.00%
Tax -27,731 -13,882 -48,617 -31,397 -21,801 -13,467 -44,072 -26.59%
  QoQ % -99.76% 71.45% -54.85% -44.02% -61.88% 69.44% -
  Horiz. % 62.92% 31.50% 110.31% 71.24% 49.47% 30.56% 100.00%
NP 427,437 242,434 868,197 554,096 301,755 186,187 1,012,508 -43.75%
  QoQ % 76.31% -72.08% 56.69% 83.62% 62.07% -81.61% -
  Horiz. % 42.22% 23.94% 85.75% 54.73% 29.80% 18.39% 100.00%
NP to SH 415,823 236,343 842,152 536,158 286,923 178,504 980,372 -43.58%
  QoQ % 75.94% -71.94% 57.07% 86.86% 60.74% -81.79% -
  Horiz. % 42.41% 24.11% 85.90% 54.69% 29.27% 18.21% 100.00%
Tax Rate 6.09 % 5.42 % 5.30 % 5.36 % 6.74 % 6.75 % 4.17 % 28.75%
  QoQ % 12.36% 2.26% -1.12% -20.47% -0.15% 61.87% -
  Horiz. % 146.04% 129.98% 127.10% 128.54% 161.63% 161.87% 100.00%
Total Cost 1,154,898 521,412 2,149,729 1,681,207 1,153,675 510,768 1,698,031 -22.68%
  QoQ % 121.49% -75.75% 27.87% 45.73% 125.87% -69.92% -
  Horiz. % 68.01% 30.71% 126.60% 99.01% 67.94% 30.08% 100.00%
Net Worth 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.78%
  QoQ % -2.84% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 94,835 - 237,099 829 82,984 - 272,664 -50.57%
  QoQ % 0.00% 0.00% 28,471.46% -99.00% 0.00% 0.00% -
  Horiz. % 34.78% 0.00% 86.96% 0.30% 30.43% 0.00% 100.00%
Div Payout % 22.81 % - % 28.15 % 0.15 % 28.92 % - % 27.81 % -12.39%
  QoQ % 0.00% 0.00% 18,666.67% -99.48% 0.00% 0.00% -
  Horiz. % 82.02% 0.00% 101.22% 0.54% 103.99% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.78%
  QoQ % -2.84% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
NOSH 1,185,438 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -0.00%
  QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 27.01 % 31.74 % 28.77 % 24.79 % 20.73 % 26.71 % 37.35 % -19.45%
  QoQ % -14.90% 10.32% 16.05% 19.59% -22.39% -28.49% -
  Horiz. % 72.32% 84.98% 77.03% 66.37% 55.50% 71.51% 100.00%
ROE 2.92 % 1.61 % 5.90 % 3.85 % 2.02 % 1.28 % 6.97 % -44.04%
  QoQ % 81.37% -72.71% 53.25% 90.59% 57.81% -81.64% -
  Horiz. % 41.89% 23.10% 84.65% 55.24% 28.98% 18.36% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 133.48 64.43 254.57 188.55 122.77 58.79 228.64 -30.17%
  QoQ % 107.17% -74.69% 35.01% 53.58% 108.83% -74.29% -
  Horiz. % 58.38% 28.18% 111.34% 82.47% 53.70% 25.71% 100.00%
EPS 35.08 19.94 71.04 45.23 24.20 15.06 82.70 -43.57%
  QoQ % 75.93% -71.93% 57.06% 86.90% 60.69% -81.79% -
  Horiz. % 42.42% 24.11% 85.90% 54.69% 29.26% 18.21% 100.00%
DPS 8.00 0.00 20.00 0.07 7.00 0.00 23.00 -50.57%
  QoQ % 0.00% 0.00% 28,471.43% -99.00% 0.00% 0.00% -
  Horiz. % 34.78% 0.00% 86.96% 0.30% 30.43% 0.00% 100.00%
NAPS 12.0000 12.3500 12.0400 11.7500 11.9700 11.7300 11.8600 0.79%
  QoQ % -2.83% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 111.23 53.69 212.14 157.13 102.31 48.99 190.53 -30.17%
  QoQ % 107.17% -74.69% 35.01% 53.58% 108.84% -74.29% -
  Horiz. % 58.38% 28.18% 111.34% 82.47% 53.70% 25.71% 100.00%
EPS 29.23 16.61 59.20 37.69 20.17 12.55 68.91 -43.58%
  QoQ % 75.98% -71.94% 57.07% 86.86% 60.72% -81.79% -
  Horiz. % 42.42% 24.10% 85.91% 54.69% 29.27% 18.21% 100.00%
DPS 6.67 0.00 16.67 0.06 5.83 0.00 19.17 -50.56%
  QoQ % 0.00% 0.00% 27,683.33% -98.97% 0.00% 0.00% -
  Horiz. % 34.79% 0.00% 86.96% 0.31% 30.41% 0.00% 100.00%
NAPS 9.9995 10.2917 10.0333 9.7917 9.9750 9.7750 9.8833 0.78%
  QoQ % -2.84% 2.58% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.18% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 14.1600 12.6400 11.6000 12.0600 15.9800 16.9000 17.1600 -
P/RPS 10.61 19.62 4.56 6.40 13.02 28.75 7.51 25.93%
  QoQ % -45.92% 330.26% -28.75% -50.84% -54.71% 282.82% -
  Horiz. % 141.28% 261.25% 60.72% 85.22% 173.37% 382.82% 100.00%
P/EPS 40.37 63.40 16.33 26.67 66.03 112.24 20.75 55.91%
  QoQ % -36.32% 288.24% -38.77% -59.61% -41.17% 440.92% -
  Horiz. % 194.55% 305.54% 78.70% 128.53% 318.22% 540.92% 100.00%
EY 2.48 1.58 6.12 3.75 1.51 0.89 4.82 -35.82%
  QoQ % 56.96% -74.18% 63.20% 148.34% 69.66% -81.54% -
  Horiz. % 51.45% 32.78% 126.97% 77.80% 31.33% 18.46% 100.00%
DY 0.56 0.00 1.72 0.01 0.44 0.00 1.34 -44.13%
  QoQ % 0.00% 0.00% 17,100.00% -97.73% 0.00% 0.00% -
  Horiz. % 41.79% 0.00% 128.36% 0.75% 32.84% 0.00% 100.00%
P/NAPS 1.18 1.02 0.96 1.03 1.34 1.44 1.45 -12.85%
  QoQ % 15.69% 6.25% -6.80% -23.13% -6.94% -0.69% -
  Horiz. % 81.38% 70.34% 66.21% 71.03% 92.41% 99.31% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 -
Price 14.1000 13.7000 12.2200 12.0000 13.9800 15.7000 17.2000 -
P/RPS 10.56 21.26 4.80 6.36 11.39 26.71 7.52 25.43%
  QoQ % -50.33% 342.92% -24.53% -44.16% -57.36% 255.19% -
  Horiz. % 140.43% 282.71% 63.83% 84.57% 151.46% 355.19% 100.00%
P/EPS 40.20 68.72 17.20 26.53 57.76 104.27 20.80 55.22%
  QoQ % -41.50% 299.53% -35.17% -54.07% -44.61% 401.30% -
  Horiz. % 193.27% 330.38% 82.69% 127.55% 277.69% 501.30% 100.00%
EY 2.49 1.46 5.81 3.77 1.73 0.96 4.81 -35.55%
  QoQ % 70.55% -74.87% 54.11% 117.92% 80.21% -80.04% -
  Horiz. % 51.77% 30.35% 120.79% 78.38% 35.97% 19.96% 100.00%
DY 0.57 0.00 1.64 0.01 0.50 0.00 1.34 -43.47%
  QoQ % 0.00% 0.00% 16,300.00% -98.00% 0.00% 0.00% -
  Horiz. % 42.54% 0.00% 122.39% 0.75% 37.31% 0.00% 100.00%
P/NAPS 1.18 1.11 1.01 1.02 1.17 1.34 1.45 -12.85%
  QoQ % 6.31% 9.90% -0.98% -12.82% -12.69% -7.59% -
  Horiz. % 81.38% 76.55% 69.66% 70.34% 80.69% 92.41% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS