Highlights

[PPB] QoQ 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 -     129.88%    YoY -     8.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 818,489 763,846 782,623 779,873 758,475 696,955 744,197 6.56%
  QoQ % 7.15% -2.40% 0.35% 2.82% 8.83% -6.35% -
  Horiz. % 109.98% 102.64% 105.16% 104.79% 101.92% 93.65% 100.00%
PBT 198,852 256,316 331,321 261,937 123,902 199,654 226,053 -8.20%
  QoQ % -22.42% -22.64% 26.49% 111.41% -37.94% -11.68% -
  Horiz. % 87.97% 113.39% 146.57% 115.87% 54.81% 88.32% 100.00%
Tax -13,849 -13,882 -17,220 -9,596 -8,334 -13,467 -13,741 0.52%
  QoQ % 0.24% 19.38% -79.45% -15.14% 38.12% 1.99% -
  Horiz. % 100.79% 101.03% 125.32% 69.83% 60.65% 98.01% 100.00%
NP 185,003 242,434 314,101 252,341 115,568 186,187 212,312 -8.78%
  QoQ % -23.69% -22.82% 24.47% 118.35% -37.93% -12.31% -
  Horiz. % 87.14% 114.19% 147.94% 118.85% 54.43% 87.69% 100.00%
NP to SH 179,480 236,343 305,994 249,235 108,419 178,504 209,303 -9.75%
  QoQ % -24.06% -22.76% 22.77% 129.88% -39.26% -14.72% -
  Horiz. % 85.75% 112.92% 146.20% 119.08% 51.80% 85.28% 100.00%
Tax Rate 6.96 % 5.42 % 5.20 % 3.66 % 6.73 % 6.75 % 6.08 % 9.44%
  QoQ % 28.41% 4.23% 42.08% -45.62% -0.30% 11.02% -
  Horiz. % 114.47% 89.14% 85.53% 60.20% 110.69% 111.02% 100.00%
Total Cost 633,486 521,412 468,522 527,532 642,907 510,768 531,885 12.37%
  QoQ % 21.49% 11.29% -11.19% -17.95% 25.87% -3.97% -
  Horiz. % 119.10% 98.03% 88.09% 99.18% 120.87% 96.03% 100.00%
Net Worth 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.79%
  QoQ % -2.82% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.19% 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 94,851 - 154,114 - 82,984 - 154,114 -27.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.55% 0.00% 100.00% 0.00% 53.85% 0.00% 100.00%
Div Payout % 52.85 % - % 50.37 % - % 76.54 % - % 73.63 % -19.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.78% 0.00% 68.41% 0.00% 103.95% 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 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.79%
  QoQ % -2.82% 2.57% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.19% 104.13% 101.52% 99.07% 100.93% 98.90% 100.00%
NOSH 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.01%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 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 22.60 % 31.74 % 40.13 % 32.36 % 15.24 % 26.71 % 28.53 % -14.40%
  QoQ % -28.80% -20.91% 24.01% 112.34% -42.94% -6.38% -
  Horiz. % 79.21% 111.25% 140.66% 113.42% 53.42% 93.62% 100.00%
ROE 1.26 % 1.61 % 2.14 % 1.79 % 0.76 % 1.28 % 1.49 % -10.58%
  QoQ % -21.74% -24.77% 19.55% 135.53% -40.62% -14.09% -
  Horiz. % 84.56% 108.05% 143.62% 120.13% 51.01% 85.91% 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 69.03 64.43 66.02 65.78 63.98 58.79 62.77 6.55%
  QoQ % 7.14% -2.41% 0.36% 2.81% 8.83% -6.34% -
  Horiz. % 109.97% 102.64% 105.18% 104.80% 101.93% 93.66% 100.00%
EPS 15.14 19.94 25.81 21.02 9.15 15.06 17.66 -9.76%
  QoQ % -24.07% -22.74% 22.79% 129.73% -39.24% -14.72% -
  Horiz. % 85.73% 112.91% 146.15% 119.03% 51.81% 85.28% 100.00%
DPS 8.00 0.00 13.00 0.00 7.00 0.00 13.00 -27.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.54% 0.00% 100.00% 0.00% 53.85% 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 57.53 53.69 55.01 54.82 53.32 48.99 52.31 6.55%
  QoQ % 7.15% -2.40% 0.35% 2.81% 8.84% -6.35% -
  Horiz. % 109.98% 102.64% 105.16% 104.80% 101.93% 93.65% 100.00%
EPS 12.62 16.61 21.51 17.52 7.62 12.55 14.71 -9.72%
  QoQ % -24.02% -22.78% 22.77% 129.92% -39.28% -14.68% -
  Horiz. % 85.79% 112.92% 146.23% 119.10% 51.80% 85.32% 100.00%
DPS 6.67 0.00 10.83 0.00 5.83 0.00 10.83 -27.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.59% 0.00% 100.00% 0.00% 53.83% 0.00% 100.00%
NAPS 10.0012 10.2917 10.0333 9.7917 9.9750 9.7750 9.8833 0.79%
  QoQ % -2.82% 2.58% 2.47% -1.84% 2.05% -1.10% -
  Horiz. % 101.19% 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 20.51 19.62 17.57 18.33 24.98 28.75 27.34 -17.45%
  QoQ % 4.54% 11.67% -4.15% -26.62% -13.11% 5.16% -
  Horiz. % 75.02% 71.76% 64.26% 67.04% 91.37% 105.16% 100.00%
P/EPS 93.54 63.40 44.94 57.36 174.73 112.24 97.19 -2.52%
  QoQ % 47.54% 41.08% -21.65% -67.17% 55.68% 15.49% -
  Horiz. % 96.24% 65.23% 46.24% 59.02% 179.78% 115.49% 100.00%
EY 1.07 1.58 2.23 1.74 0.57 0.89 1.03 2.57%
  QoQ % -32.28% -29.15% 28.16% 205.26% -35.96% -13.59% -
  Horiz. % 103.88% 153.40% 216.50% 168.93% 55.34% 86.41% 100.00%
DY 0.56 0.00 1.12 0.00 0.44 0.00 0.76 -18.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.68% 0.00% 147.37% 0.00% 57.89% 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 20.42 21.26 18.51 18.24 21.85 26.71 27.40 -17.82%
  QoQ % -3.95% 14.86% 1.48% -16.52% -18.20% -2.52% -
  Horiz. % 74.53% 77.59% 67.55% 66.57% 79.74% 97.48% 100.00%
P/EPS 93.14 68.72 47.34 57.08 152.86 104.27 97.42 -2.95%
  QoQ % 35.54% 45.16% -17.06% -62.66% 46.60% 7.03% -
  Horiz. % 95.61% 70.54% 48.59% 58.59% 156.91% 107.03% 100.00%
EY 1.07 1.46 2.11 1.75 0.65 0.96 1.03 2.57%
  QoQ % -26.71% -30.81% 20.57% 169.23% -32.29% -6.80% -
  Horiz. % 103.88% 141.75% 204.85% 169.90% 63.11% 93.20% 100.00%
DY 0.57 0.00 1.06 0.00 0.50 0.00 0.76 -17.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 139.47% 0.00% 65.79% 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.
 


 

270  270  490  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers