Highlights

[PPB] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     59.38%    YoY -     14.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 956,644 883,185 900,187 830,395 818,489 763,846 782,623 14.36%
  QoQ % 8.32% -1.89% 8.40% 1.45% 7.15% -2.40% -
  Horiz. % 122.24% 112.85% 115.02% 106.10% 104.58% 97.60% 100.00%
PBT 192,243 173,708 315,269 292,980 198,852 256,316 331,321 -30.50%
  QoQ % 10.67% -44.90% 7.61% 47.34% -22.42% -22.64% -
  Horiz. % 58.02% 52.43% 95.16% 88.43% 60.02% 77.36% 100.00%
Tax -21,592 -18,848 -35,564 -9,183 -13,849 -13,882 -17,220 16.33%
  QoQ % -14.56% 47.00% -287.28% 33.69% 0.24% 19.38% -
  Horiz. % 125.39% 109.45% 206.53% 53.33% 80.42% 80.62% 100.00%
NP 170,651 154,860 279,705 283,797 185,003 242,434 314,101 -33.49%
  QoQ % 10.20% -44.63% -1.44% 53.40% -23.69% -22.82% -
  Horiz. % 54.33% 49.30% 89.05% 90.35% 58.90% 77.18% 100.00%
NP to SH 166,375 144,272 280,692 286,058 179,480 236,343 305,994 -33.46%
  QoQ % 15.32% -48.60% -1.88% 59.38% -24.06% -22.76% -
  Horiz. % 54.37% 47.15% 91.73% 93.48% 58.65% 77.24% 100.00%
Tax Rate 11.23 % 10.85 % 11.28 % 3.13 % 6.96 % 5.42 % 5.20 % 67.31%
  QoQ % 3.50% -3.81% 260.38% -55.03% 28.41% 4.23% -
  Horiz. % 215.96% 208.65% 216.92% 60.19% 133.85% 104.23% 100.00%
Total Cost 785,993 728,325 620,482 546,598 633,486 521,412 468,522 41.32%
  QoQ % 7.92% 17.38% 13.52% -13.72% 21.49% 11.29% -
  Horiz. % 167.76% 155.45% 132.43% 116.66% 135.21% 111.29% 100.00%
Net Worth 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 5.48%
  QoQ % -1.58% 0.30% 2.48% 7.40% -2.82% 2.57% -
  Horiz. % 108.31% 110.05% 109.72% 107.06% 99.68% 102.57% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 82,984 - 201,534 - 94,851 - 154,114 -33.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 130.77% 0.00% 61.55% 0.00% 100.00%
Div Payout % 49.88 % - % 71.80 % - % 52.85 % - % 50.37 % -0.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.03% 0.00% 142.55% 0.00% 104.92% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 5.48%
  QoQ % -1.58% 0.30% 2.48% 7.40% -2.82% 2.57% -
  Horiz. % 108.31% 110.05% 109.72% 107.06% 99.68% 102.57% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,185,499 -
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.84 % 17.53 % 31.07 % 34.18 % 22.60 % 31.74 % 40.13 % -41.84%
  QoQ % 1.77% -43.58% -9.10% 51.24% -28.80% -20.91% -
  Horiz. % 44.46% 43.68% 77.42% 85.17% 56.32% 79.09% 100.00%
ROE 1.08 % 0.92 % 1.79 % 1.87 % 1.26 % 1.61 % 2.14 % -36.69%
  QoQ % 17.39% -48.60% -4.28% 48.41% -21.74% -24.77% -
  Horiz. % 50.47% 42.99% 83.64% 87.38% 58.88% 75.23% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.70 74.50 75.93 70.05 69.03 64.43 66.02 14.36%
  QoQ % 8.32% -1.88% 8.39% 1.48% 7.14% -2.41% -
  Horiz. % 122.24% 112.84% 115.01% 106.10% 104.56% 97.59% 100.00%
EPS 14.03 12.17 23.68 24.13 15.14 19.94 25.81 -33.47%
  QoQ % 15.28% -48.61% -1.86% 59.38% -24.07% -22.74% -
  Horiz. % 54.36% 47.15% 91.75% 93.49% 58.66% 77.26% 100.00%
DPS 7.00 0.00 17.00 0.00 8.00 0.00 13.00 -33.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 130.77% 0.00% 61.54% 0.00% 100.00%
NAPS 13.0400 13.2500 13.2100 12.8900 12.0000 12.3500 12.0400 5.48%
  QoQ % -1.58% 0.30% 2.48% 7.42% -2.83% 2.57% -
  Horiz. % 108.31% 110.05% 109.72% 107.06% 99.67% 102.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.25 62.08 63.28 58.37 57.53 53.69 55.01 14.37%
  QoQ % 8.33% -1.90% 8.41% 1.46% 7.15% -2.40% -
  Horiz. % 122.25% 112.85% 115.03% 106.11% 104.58% 97.60% 100.00%
EPS 11.70 10.14 19.73 20.11 12.62 16.61 21.51 -33.44%
  QoQ % 15.38% -48.61% -1.89% 59.35% -24.02% -22.78% -
  Horiz. % 54.39% 47.14% 91.72% 93.49% 58.67% 77.22% 100.00%
DPS 5.83 0.00 14.17 0.00 6.67 0.00 10.83 -33.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.83% 0.00% 130.84% 0.00% 61.59% 0.00% 100.00%
NAPS 10.8667 11.0417 11.0083 10.7417 10.0012 10.2917 10.0333 5.48%
  QoQ % -1.58% 0.30% 2.48% 7.40% -2.82% 2.58% -
  Horiz. % 108.31% 110.05% 109.72% 107.06% 99.68% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 15.1400 16.6200 16.1400 14.2200 14.1600 12.6400 11.6000 -
P/RPS 18.76 22.31 21.26 20.30 20.51 19.62 17.57 4.48%
  QoQ % -15.91% 4.94% 4.73% -1.02% 4.54% 11.67% -
  Horiz. % 106.77% 126.98% 121.00% 115.54% 116.73% 111.67% 100.00%
P/EPS 107.88 136.57 68.17 58.93 93.54 63.40 44.94 79.57%
  QoQ % -21.01% 100.34% 15.68% -37.00% 47.54% 41.08% -
  Horiz. % 240.05% 303.89% 151.69% 131.13% 208.14% 141.08% 100.00%
EY 0.93 0.73 1.47 1.70 1.07 1.58 2.23 -44.27%
  QoQ % 27.40% -50.34% -13.53% 58.88% -32.28% -29.15% -
  Horiz. % 41.70% 32.74% 65.92% 76.23% 47.98% 70.85% 100.00%
DY 0.46 0.00 1.05 0.00 0.56 0.00 1.12 -44.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.07% 0.00% 93.75% 0.00% 50.00% 0.00% 100.00%
P/NAPS 1.16 1.25 1.22 1.10 1.18 1.02 0.96 13.49%
  QoQ % -7.20% 2.46% 10.91% -6.78% 15.69% 6.25% -
  Horiz. % 120.83% 130.21% 127.08% 114.58% 122.92% 106.25% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 -
Price 14.8000 16.2600 15.9200 14.6000 14.1000 13.7000 12.2200 -
P/RPS 18.34 21.83 20.97 20.84 20.42 21.26 18.51 -0.61%
  QoQ % -15.99% 4.10% 0.62% 2.06% -3.95% 14.86% -
  Horiz. % 99.08% 117.94% 113.29% 112.59% 110.32% 114.86% 100.00%
P/EPS 105.46 133.61 67.24 60.51 93.14 68.72 47.34 70.82%
  QoQ % -21.07% 98.71% 11.12% -35.03% 35.54% 45.16% -
  Horiz. % 222.77% 282.23% 142.04% 127.82% 196.75% 145.16% 100.00%
EY 0.95 0.75 1.49 1.65 1.07 1.46 2.11 -41.34%
  QoQ % 26.67% -49.66% -9.70% 54.21% -26.71% -30.81% -
  Horiz. % 45.02% 35.55% 70.62% 78.20% 50.71% 69.19% 100.00%
DY 0.47 0.00 1.07 0.00 0.57 0.00 1.06 -41.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.34% 0.00% 100.94% 0.00% 53.77% 0.00% 100.00%
P/NAPS 1.13 1.23 1.21 1.13 1.18 1.11 1.01 7.79%
  QoQ % -8.13% 1.65% 7.08% -4.24% 6.31% 9.90% -
  Horiz. % 111.88% 121.78% 119.80% 111.88% 116.83% 109.90% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers