Highlights

[PPB] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     15.32%    YoY -     -7.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 976,986 933,214 927,965 956,644 883,185 900,187 830,395 11.46%
  QoQ % 4.69% 0.57% -3.00% 8.32% -1.89% 8.40% -
  Horiz. % 117.65% 112.38% 111.75% 115.20% 106.36% 108.40% 100.00%
PBT 266,541 295,927 366,266 192,243 173,708 315,269 292,980 -6.12%
  QoQ % -9.93% -19.20% 90.52% 10.67% -44.90% 7.61% -
  Horiz. % 90.98% 101.01% 125.01% 65.62% 59.29% 107.61% 100.00%
Tax -31,866 -15,085 -33,702 -21,592 -18,848 -35,564 -9,183 129.38%
  QoQ % -111.24% 55.24% -56.09% -14.56% 47.00% -287.28% -
  Horiz. % 347.01% 164.27% 367.00% 235.13% 205.25% 387.28% 100.00%
NP 234,675 280,842 332,564 170,651 154,860 279,705 283,797 -11.91%
  QoQ % -16.44% -15.55% 94.88% 10.20% -44.63% -1.44% -
  Horiz. % 82.69% 98.96% 117.18% 60.13% 54.57% 98.56% 100.00%
NP to SH 232,915 281,434 324,698 166,375 144,272 280,692 286,058 -12.82%
  QoQ % -17.24% -13.32% 95.16% 15.32% -48.60% -1.88% -
  Horiz. % 81.42% 98.38% 113.51% 58.16% 50.43% 98.12% 100.00%
Tax Rate 11.96 % 5.10 % 9.20 % 11.23 % 10.85 % 11.28 % 3.13 % 144.61%
  QoQ % 134.51% -44.57% -18.08% 3.50% -3.81% 260.38% -
  Horiz. % 382.11% 162.94% 293.93% 358.79% 346.65% 360.38% 100.00%
Total Cost 742,311 652,372 595,401 785,993 728,325 620,482 546,598 22.66%
  QoQ % 13.79% 9.57% -24.25% 7.92% 17.38% 13.52% -
  Horiz. % 135.81% 119.35% 108.93% 143.80% 133.25% 113.52% 100.00%
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 10.10%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.30% 2.48% -
  Horiz. % 115.52% 110.09% 103.57% 101.16% 102.79% 102.48% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 189,679 - 82,984 - 201,534 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.12% 0.00% 41.18% 0.00% 100.00% -
Div Payout % - % 67.40 % - % 49.88 % - % 71.80 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.87% 0.00% 69.47% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 10.10%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.30% 2.48% -
  Horiz. % 115.52% 110.09% 103.57% 101.16% 102.79% 102.48% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.02 % 30.09 % 35.84 % 17.84 % 17.53 % 31.07 % 34.18 % -20.97%
  QoQ % -20.17% -16.04% 100.90% 1.77% -43.58% -9.10% -
  Horiz. % 70.28% 88.03% 104.86% 52.19% 51.29% 90.90% 100.00%
ROE 1.32 % 1.67 % 2.05 % 1.08 % 0.92 % 1.79 % 1.87 % -20.74%
  QoQ % -20.96% -18.54% 89.81% 17.39% -48.60% -4.28% -
  Horiz. % 70.59% 89.30% 109.63% 57.75% 49.20% 95.72% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 82.41 78.72 78.28 80.70 74.50 75.93 70.05 11.45%
  QoQ % 4.69% 0.56% -3.00% 8.32% -1.88% 8.39% -
  Horiz. % 117.64% 112.38% 111.75% 115.20% 106.35% 108.39% 100.00%
EPS 19.65 23.74 27.39 14.03 12.17 23.68 24.13 -12.81%
  QoQ % -17.23% -13.33% 95.22% 15.28% -48.61% -1.86% -
  Horiz. % 81.43% 98.38% 113.51% 58.14% 50.44% 98.14% 100.00%
DPS 0.00 16.00 0.00 7.00 0.00 17.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.12% 0.00% 41.18% 0.00% 100.00% -
NAPS 14.8900 14.1900 13.3500 13.0400 13.2500 13.2100 12.8900 10.10%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.30% 2.48% -
  Horiz. % 115.52% 110.09% 103.57% 101.16% 102.79% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 68.68 65.60 65.23 67.25 62.08 63.28 58.37 11.46%
  QoQ % 4.70% 0.57% -3.00% 8.33% -1.90% 8.41% -
  Horiz. % 117.66% 112.39% 111.75% 115.21% 106.36% 108.41% 100.00%
EPS 16.37 19.78 22.82 11.70 10.14 19.73 20.11 -12.83%
  QoQ % -17.24% -13.32% 95.04% 15.38% -48.61% -1.89% -
  Horiz. % 81.40% 98.36% 113.48% 58.18% 50.42% 98.11% 100.00%
DPS 0.00 13.33 0.00 5.83 0.00 14.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.07% 0.00% 41.14% 0.00% 100.00% -
NAPS 12.4083 11.8250 11.1250 10.8667 11.0417 11.0083 10.7417 10.10%
  QoQ % 4.93% 6.29% 2.38% -1.58% 0.30% 2.48% -
  Horiz. % 115.52% 110.08% 103.57% 101.16% 102.79% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 15.3800 14.3000 14.2000 15.1400 16.6200 16.1400 14.2200 -
P/RPS 18.66 18.17 18.14 18.76 22.31 21.26 20.30 -5.47%
  QoQ % 2.70% 0.17% -3.30% -15.91% 4.94% 4.73% -
  Horiz. % 91.92% 89.51% 89.36% 92.41% 109.90% 104.73% 100.00%
P/EPS 78.28 60.24 51.85 107.88 136.57 68.17 58.93 20.86%
  QoQ % 29.95% 16.18% -51.94% -21.01% 100.34% 15.68% -
  Horiz. % 132.84% 102.22% 87.99% 183.06% 231.75% 115.68% 100.00%
EY 1.28 1.66 1.93 0.93 0.73 1.47 1.70 -17.25%
  QoQ % -22.89% -13.99% 107.53% 27.40% -50.34% -13.53% -
  Horiz. % 75.29% 97.65% 113.53% 54.71% 42.94% 86.47% 100.00%
DY 0.00 1.12 0.00 0.46 0.00 1.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.67% 0.00% 43.81% 0.00% 100.00% -
P/NAPS 1.03 1.01 1.06 1.16 1.25 1.22 1.10 -4.29%
  QoQ % 1.98% -4.72% -8.62% -7.20% 2.46% 10.91% -
  Horiz. % 93.64% 91.82% 96.36% 105.45% 113.64% 110.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 -
Price 15.7000 14.5800 15.5000 14.8000 16.2600 15.9200 14.6000 -
P/RPS 19.05 18.52 19.80 18.34 21.83 20.97 20.84 -5.82%
  QoQ % 2.86% -6.46% 7.96% -15.99% 4.10% 0.62% -
  Horiz. % 91.41% 88.87% 95.01% 88.00% 104.75% 100.62% 100.00%
P/EPS 79.91 61.42 56.59 105.46 133.61 67.24 60.51 20.39%
  QoQ % 30.10% 8.54% -46.34% -21.07% 98.71% 11.12% -
  Horiz. % 132.06% 101.50% 93.52% 174.29% 220.81% 111.12% 100.00%
EY 1.25 1.63 1.77 0.95 0.75 1.49 1.65 -16.91%
  QoQ % -23.31% -7.91% 86.32% 26.67% -49.66% -9.70% -
  Horiz. % 75.76% 98.79% 107.27% 57.58% 45.45% 90.30% 100.00%
DY 0.00 1.10 0.00 0.47 0.00 1.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.80% 0.00% 43.93% 0.00% 100.00% -
P/NAPS 1.05 1.03 1.16 1.13 1.23 1.21 1.13 -4.78%
  QoQ % 1.94% -11.21% 2.65% -8.13% 1.65% 7.08% -
  Horiz. % 92.92% 91.15% 102.65% 100.00% 108.85% 107.08% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers