Highlights

[PPB] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     104.52%    YoY -     -9.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,963,005 976,986 3,701,008 2,767,794 1,839,829 883,185 3,312,917 -29.52%
  QoQ % 100.92% -73.60% 33.72% 50.44% 108.32% -73.34% -
  Horiz. % 59.25% 29.49% 111.71% 83.55% 55.54% 26.66% 100.00%
PBT 465,480 266,541 1,028,144 732,217 365,951 173,708 1,063,417 -42.44%
  QoQ % 74.64% -74.08% 40.42% 100.09% 110.67% -83.67% -
  Horiz. % 43.77% 25.06% 96.68% 68.86% 34.41% 16.33% 100.00%
Tax -47,799 -31,866 -89,227 -74,142 -40,440 -18,848 -72,478 -24.29%
  QoQ % -50.00% 64.29% -20.35% -83.34% -114.56% 73.99% -
  Horiz. % 65.95% 43.97% 123.11% 102.30% 55.80% 26.01% 100.00%
NP 417,681 234,675 938,917 658,075 325,511 154,860 990,939 -43.87%
  QoQ % 77.98% -75.01% 42.68% 102.17% 110.20% -84.37% -
  Horiz. % 42.15% 23.68% 94.75% 66.41% 32.85% 15.63% 100.00%
NP to SH 415,551 232,915 916,779 635,345 310,647 144,272 982,573 -43.75%
  QoQ % 78.41% -74.59% 44.30% 104.52% 115.32% -85.32% -
  Horiz. % 42.29% 23.70% 93.30% 64.66% 31.62% 14.68% 100.00%
Tax Rate 10.27 % 11.96 % 8.68 % 10.13 % 11.05 % 10.85 % 6.82 % 31.48%
  QoQ % -14.13% 37.79% -14.31% -8.33% 1.84% 59.09% -
  Horiz. % 150.59% 175.37% 127.27% 148.53% 162.02% 159.09% 100.00%
Total Cost 1,545,324 742,311 2,762,091 2,109,719 1,514,318 728,325 2,321,978 -23.83%
  QoQ % 108.18% -73.13% 30.92% 39.32% 107.92% -68.63% -
  Horiz. % 66.55% 31.97% 118.95% 90.86% 65.22% 31.37% 100.00%
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 94,839 - 272,664 82,984 82,984 - 296,392 -53.32%
  QoQ % 0.00% 0.00% 228.57% 0.00% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 91.99% 28.00% 28.00% 0.00% 100.00%
Div Payout % 22.82 % - % 29.74 % 13.06 % 26.71 % - % 30.16 % -17.01%
  QoQ % 0.00% 0.00% 127.72% -51.10% 0.00% 0.00% -
  Horiz. % 75.66% 0.00% 98.61% 43.30% 88.56% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.28 % 24.02 % 25.37 % 23.78 % 17.69 % 17.53 % 29.91 % -20.35%
  QoQ % -11.41% -5.32% 6.69% 34.43% 0.91% -41.39% -
  Horiz. % 71.15% 80.31% 84.82% 79.51% 59.14% 58.61% 100.00%
ROE 2.32 % 1.32 % 5.45 % 4.01 % 2.01 % 0.92 % 6.28 % -48.61%
  QoQ % 75.76% -75.78% 35.91% 99.50% 118.48% -85.35% -
  Horiz. % 36.94% 21.02% 86.78% 63.85% 32.01% 14.65% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 165.58 82.41 312.19 233.47 155.19 74.50 279.44 -29.52%
  QoQ % 100.92% -73.60% 33.72% 50.44% 108.31% -73.34% -
  Horiz. % 59.25% 29.49% 111.72% 83.55% 55.54% 26.66% 100.00%
EPS 35.05 19.65 77.33 53.59 26.20 12.17 82.88 -43.75%
  QoQ % 78.37% -74.59% 44.30% 104.54% 115.28% -85.32% -
  Horiz. % 42.29% 23.71% 93.30% 64.66% 31.61% 14.68% 100.00%
DPS 8.00 0.00 23.00 7.00 7.00 0.00 25.00 -53.31%
  QoQ % 0.00% 0.00% 228.57% 0.00% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 92.00% 28.00% 28.00% 0.00% 100.00%
NAPS 15.1300 14.8900 14.1900 13.3500 13.0400 13.2500 13.2000 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.38% -
  Horiz. % 114.62% 112.80% 107.50% 101.14% 98.79% 100.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.99 68.68 260.16 194.56 129.33 62.08 232.88 -29.52%
  QoQ % 100.92% -73.60% 33.72% 50.44% 108.33% -73.34% -
  Horiz. % 59.25% 29.49% 111.71% 83.55% 55.54% 26.66% 100.00%
EPS 29.21 16.37 64.44 44.66 21.84 10.14 69.07 -43.75%
  QoQ % 78.44% -74.60% 44.29% 104.49% 115.38% -85.32% -
  Horiz. % 42.29% 23.70% 93.30% 64.66% 31.62% 14.68% 100.00%
DPS 6.67 0.00 19.17 5.83 5.83 0.00 20.83 -53.29%
  QoQ % 0.00% 0.00% 228.82% 0.00% 0.00% 0.00% -
  Horiz. % 32.02% 0.00% 92.03% 27.99% 27.99% 0.00% 100.00%
NAPS 12.6083 12.4083 11.8250 11.1250 10.8667 11.0417 11.0007 9.55%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.37% -
  Horiz. % 114.61% 112.80% 107.49% 101.13% 98.78% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 15.1200 15.3800 14.3000 14.2000 15.1400 16.6200 16.1400 -
P/RPS 9.13 18.66 4.58 6.08 9.76 22.31 5.78 35.75%
  QoQ % -51.07% 307.42% -24.67% -37.70% -56.25% 285.99% -
  Horiz. % 157.96% 322.84% 79.24% 105.19% 168.86% 385.99% 100.00%
P/EPS 43.13 78.28 18.49 26.50 57.78 136.57 19.47 70.18%
  QoQ % -44.90% 323.36% -30.23% -54.14% -57.69% 601.44% -
  Horiz. % 221.52% 402.05% 94.97% 136.11% 296.76% 701.44% 100.00%
EY 2.32 1.28 5.41 3.77 1.73 0.73 5.13 -41.17%
  QoQ % 81.25% -76.34% 43.50% 117.92% 136.99% -85.77% -
  Horiz. % 45.22% 24.95% 105.46% 73.49% 33.72% 14.23% 100.00%
DY 0.53 0.00 1.61 0.49 0.46 0.00 1.55 -51.20%
  QoQ % 0.00% 0.00% 228.57% 6.52% 0.00% 0.00% -
  Horiz. % 34.19% 0.00% 103.87% 31.61% 29.68% 0.00% 100.00%
P/NAPS 1.00 1.03 1.01 1.06 1.16 1.25 1.22 -12.45%
  QoQ % -2.91% 1.98% -4.72% -8.62% -7.20% 2.46% -
  Horiz. % 81.97% 84.43% 82.79% 86.89% 95.08% 102.46% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 -
Price 15.0200 15.7000 14.5800 15.5000 14.8000 16.2600 15.9200 -
P/RPS 9.07 19.05 4.67 6.64 9.54 21.83 5.70 36.41%
  QoQ % -52.39% 307.92% -29.67% -30.40% -56.30% 282.98% -
  Horiz. % 159.12% 334.21% 81.93% 116.49% 167.37% 382.98% 100.00%
P/EPS 42.85 79.91 18.85 28.92 56.48 133.61 19.21 70.97%
  QoQ % -46.38% 323.93% -34.82% -48.80% -57.73% 595.52% -
  Horiz. % 223.06% 415.98% 98.13% 150.55% 294.01% 695.52% 100.00%
EY 2.33 1.25 5.30 3.46 1.77 0.75 5.21 -41.61%
  QoQ % 86.40% -76.42% 53.18% 95.48% 136.00% -85.60% -
  Horiz. % 44.72% 23.99% 101.73% 66.41% 33.97% 14.40% 100.00%
DY 0.53 0.00 1.58 0.45 0.47 0.00 1.57 -51.61%
  QoQ % 0.00% 0.00% 251.11% -4.26% 0.00% 0.00% -
  Horiz. % 33.76% 0.00% 100.64% 28.66% 29.94% 0.00% 100.00%
P/NAPS 0.99 1.05 1.03 1.16 1.13 1.23 1.21 -12.55%
  QoQ % -5.71% 1.94% -11.21% 2.65% -8.13% 1.65% -
  Horiz. % 81.82% 86.78% 85.12% 95.87% 93.39% 101.65% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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