Highlights

[PPB] QoQ Cumulative 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 -     -71.94%    YoY -     32.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 2,412,730 1,582,335 763,846 3,017,926 2,235,303 1,455,430 72.78%
  QoQ % 37.31% 52.48% 107.15% -74.69% 35.01% 53.58% -
  Horiz. % 227.62% 165.77% 108.72% 52.48% 207.36% 153.58% 100.00%
PBT 1,063,417 748,148 455,168 256,316 916,814 585,493 323,556 120.58%
  QoQ % 42.14% 64.37% 77.58% -72.04% 56.59% 80.96% -
  Horiz. % 328.67% 231.23% 140.68% 79.22% 283.36% 180.96% 100.00%
Tax -72,478 -36,914 -27,731 -13,882 -48,617 -31,397 -21,801 122.26%
  QoQ % -96.34% -33.11% -99.76% 71.45% -54.85% -44.02% -
  Horiz. % 332.45% 169.32% 127.20% 63.68% 223.00% 144.02% 100.00%
NP 990,939 711,234 427,437 242,434 868,197 554,096 301,755 120.46%
  QoQ % 39.33% 66.40% 76.31% -72.08% 56.69% 83.62% -
  Horiz. % 328.39% 235.70% 141.65% 80.34% 287.72% 183.62% 100.00%
NP to SH 982,573 701,881 415,823 236,343 842,152 536,158 286,923 126.69%
  QoQ % 39.99% 68.79% 75.94% -71.94% 57.07% 86.86% -
  Horiz. % 342.45% 244.62% 144.92% 82.37% 293.51% 186.86% 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 1,701,496 1,154,898 521,412 2,149,729 1,681,207 1,153,675 59.21%
  QoQ % 36.47% 47.33% 121.49% -75.75% 27.87% 45.73% -
  Horiz. % 201.27% 147.48% 100.11% 45.20% 186.34% 145.73% 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 94,836 94,835 - 237,099 829 82,984 133.12%
  QoQ % 212.53% 0.00% 0.00% 0.00% 28,471.46% -99.00% -
  Horiz. % 357.16% 114.28% 114.28% 0.00% 285.71% 1.00% 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 % 4.59 % 2.92 % 1.61 % 5.90 % 3.85 % 2.02 % 112.57%
  QoQ % 36.82% 57.19% 81.37% -72.71% 53.25% 90.59% -
  Horiz. % 310.89% 227.23% 144.55% 79.70% 292.08% 190.59% 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 279.44 203.53 133.48 64.43 254.57 188.55 122.77 72.77%
  QoQ % 37.30% 52.48% 107.17% -74.69% 35.01% 53.58% -
  Horiz. % 227.61% 165.78% 108.72% 52.48% 207.36% 153.58% 100.00%
EPS 82.88 59.21 35.08 19.94 71.04 45.23 24.20 126.70%
  QoQ % 39.98% 68.79% 75.93% -71.93% 57.06% 86.90% -
  Horiz. % 342.48% 244.67% 144.96% 82.40% 293.55% 186.90% 100.00%
DPS 25.00 8.00 8.00 0.00 20.00 0.07 7.00 133.11%
  QoQ % 212.50% 0.00% 0.00% 0.00% 28,471.43% -99.00% -
  Horiz. % 357.14% 114.29% 114.29% 0.00% 285.71% 1.00% 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 232.88 169.60 111.23 53.69 212.14 157.13 102.31 72.78%
  QoQ % 37.31% 52.48% 107.17% -74.69% 35.01% 53.58% -
  Horiz. % 227.62% 165.77% 108.72% 52.48% 207.35% 153.58% 100.00%
EPS 69.07 49.34 29.23 16.61 59.20 37.69 20.17 126.68%
  QoQ % 39.99% 68.80% 75.98% -71.94% 57.07% 86.86% -
  Horiz. % 342.44% 244.62% 144.92% 82.35% 293.51% 186.86% 100.00%
DPS 20.83 6.67 6.67 0.00 16.67 0.06 5.83 133.17%
  QoQ % 212.29% 0.00% 0.00% 0.00% 27,683.33% -98.97% -
  Horiz. % 357.29% 114.41% 114.41% 0.00% 285.93% 1.03% 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 6.99 10.61 19.62 4.56 6.40 13.02 -41.72%
  QoQ % -17.31% -34.12% -45.92% 330.26% -28.75% -50.84% -
  Horiz. % 44.39% 53.69% 81.49% 150.69% 35.02% 49.16% 100.00%
P/EPS 19.47 24.02 40.37 63.40 16.33 26.67 66.03 -55.60%
  QoQ % -18.94% -40.50% -36.32% 288.24% -38.77% -59.61% -
  Horiz. % 29.49% 36.38% 61.14% 96.02% 24.73% 40.39% 100.00%
EY 5.13 4.16 2.48 1.58 6.12 3.75 1.51 125.49%
  QoQ % 23.32% 67.74% 56.96% -74.18% 63.20% 148.34% -
  Horiz. % 339.74% 275.50% 164.24% 104.64% 405.30% 248.34% 100.00%
DY 1.55 0.56 0.56 0.00 1.72 0.01 0.44 130.99%
  QoQ % 176.79% 0.00% 0.00% 0.00% 17,100.00% -97.73% -
  Horiz. % 352.27% 127.27% 127.27% 0.00% 390.91% 2.27% 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 7.17 10.56 21.26 4.80 6.36 11.39 -36.89%
  QoQ % -20.50% -32.10% -50.33% 342.92% -24.53% -44.16% -
  Horiz. % 50.04% 62.95% 92.71% 186.65% 42.14% 55.84% 100.00%
P/EPS 19.21 24.66 40.20 68.72 17.20 26.53 57.76 -51.90%
  QoQ % -22.10% -38.66% -41.50% 299.53% -35.17% -54.07% -
  Horiz. % 33.26% 42.69% 69.60% 118.98% 29.78% 45.93% 100.00%
EY 5.21 4.06 2.49 1.46 5.81 3.77 1.73 108.12%
  QoQ % 28.33% 63.05% 70.55% -74.87% 54.11% 117.92% -
  Horiz. % 301.16% 234.68% 143.93% 84.39% 335.84% 217.92% 100.00%
DY 1.57 0.55 0.57 0.00 1.64 0.01 0.50 113.98%
  QoQ % 185.45% -3.51% 0.00% 0.00% 16,300.00% -98.00% -
  Horiz. % 314.00% 110.00% 114.00% 0.00% 328.00% 2.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

485  278  651  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.075+0.005 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.945+0.11 
 NETX 0.15+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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