Highlights

[PPB] QoQ 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 -     95.16%    YoY -     13.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 986,019 976,986 933,214 927,965 956,644 883,185 900,187 6.28%
  QoQ % 0.92% 4.69% 0.57% -3.00% 8.32% -1.89% -
  Horiz. % 109.53% 108.53% 103.67% 103.09% 106.27% 98.11% 100.00%
PBT 198,939 266,541 295,927 366,266 192,243 173,708 315,269 -26.49%
  QoQ % -25.36% -9.93% -19.20% 90.52% 10.67% -44.90% -
  Horiz. % 63.10% 84.54% 93.86% 116.18% 60.98% 55.10% 100.00%
Tax -15,933 -31,866 -15,085 -33,702 -21,592 -18,848 -35,564 -41.54%
  QoQ % 50.00% -111.24% 55.24% -56.09% -14.56% 47.00% -
  Horiz. % 44.80% 89.60% 42.42% 94.76% 60.71% 53.00% 100.00%
NP 183,006 234,675 280,842 332,564 170,651 154,860 279,705 -24.69%
  QoQ % -22.02% -16.44% -15.55% 94.88% 10.20% -44.63% -
  Horiz. % 65.43% 83.90% 100.41% 118.90% 61.01% 55.37% 100.00%
NP to SH 182,636 232,915 281,434 324,698 166,375 144,272 280,692 -24.97%
  QoQ % -21.59% -17.24% -13.32% 95.16% 15.32% -48.60% -
  Horiz. % 65.07% 82.98% 100.26% 115.68% 59.27% 51.40% 100.00%
Tax Rate 8.01 % 11.96 % 5.10 % 9.20 % 11.23 % 10.85 % 11.28 % -20.46%
  QoQ % -33.03% 134.51% -44.57% -18.08% 3.50% -3.81% -
  Horiz. % 71.01% 106.03% 45.21% 81.56% 99.56% 96.19% 100.00%
Total Cost 803,013 742,311 652,372 595,401 785,993 728,325 620,482 18.81%
  QoQ % 8.18% 13.79% 9.57% -24.25% 7.92% 17.38% -
  Horiz. % 129.42% 119.63% 105.14% 95.96% 126.67% 117.38% 100.00%
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,660,453 9.50%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.30% -
  Horiz. % 114.53% 112.72% 107.42% 101.06% 98.71% 100.30% 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 - 189,679 - 82,984 - 201,534 -39.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.06% 0.00% 94.12% 0.00% 41.18% 0.00% 100.00%
Div Payout % 51.93 % - % 67.40 % - % 49.88 % - % 71.80 % -19.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.33% 0.00% 93.87% 0.00% 69.47% 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 15,660,453 9.50%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.30% -
  Horiz. % 114.53% 112.72% 107.42% 101.06% 98.71% 100.30% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.56 % 24.02 % 30.09 % 35.84 % 17.84 % 17.53 % 31.07 % -29.14%
  QoQ % -22.73% -20.17% -16.04% 100.90% 1.77% -43.58% -
  Horiz. % 59.74% 77.31% 96.85% 115.35% 57.42% 56.42% 100.00%
ROE 1.02 % 1.32 % 1.67 % 2.05 % 1.08 % 0.92 % 1.79 % -31.34%
  QoQ % -22.73% -20.96% -18.54% 89.81% 17.39% -48.60% -
  Horiz. % 56.98% 73.74% 93.30% 114.53% 60.34% 51.40% 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 83.17 82.41 78.72 78.28 80.70 74.50 75.93 6.28%
  QoQ % 0.92% 4.69% 0.56% -3.00% 8.32% -1.88% -
  Horiz. % 109.54% 108.53% 103.67% 103.09% 106.28% 98.12% 100.00%
EPS 15.41 19.65 23.74 27.39 14.03 12.17 23.68 -24.96%
  QoQ % -21.58% -17.23% -13.33% 95.22% 15.28% -48.61% -
  Horiz. % 65.08% 82.98% 100.25% 115.67% 59.25% 51.39% 100.00%
DPS 8.00 0.00 16.00 0.00 7.00 0.00 17.00 -39.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.06% 0.00% 94.12% 0.00% 41.18% 0.00% 100.00%
NAPS 15.1300 14.8900 14.1900 13.3500 13.0400 13.2500 13.2100 9.50%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.30% -
  Horiz. % 114.53% 112.72% 107.42% 101.06% 98.71% 100.30% 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 69.31 68.68 65.60 65.23 67.25 62.08 63.28 6.27%
  QoQ % 0.92% 4.70% 0.57% -3.00% 8.33% -1.90% -
  Horiz. % 109.53% 108.53% 103.67% 103.08% 106.27% 98.10% 100.00%
EPS 12.84 16.37 19.78 22.82 11.70 10.14 19.73 -24.96%
  QoQ % -21.56% -17.24% -13.32% 95.04% 15.38% -48.61% -
  Horiz. % 65.08% 82.97% 100.25% 115.66% 59.30% 51.39% 100.00%
DPS 6.67 0.00 13.33 0.00 5.83 0.00 14.17 -39.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.07% 0.00% 94.07% 0.00% 41.14% 0.00% 100.00%
NAPS 12.6083 12.4083 11.8250 11.1250 10.8667 11.0417 11.0083 9.50%
  QoQ % 1.61% 4.93% 6.29% 2.38% -1.58% 0.30% -
  Horiz. % 114.53% 112.72% 107.42% 101.06% 98.71% 100.30% 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 18.18 18.66 18.17 18.14 18.76 22.31 21.26 -9.93%
  QoQ % -2.57% 2.70% 0.17% -3.30% -15.91% 4.94% -
  Horiz. % 85.51% 87.77% 85.47% 85.32% 88.24% 104.94% 100.00%
P/EPS 98.14 78.28 60.24 51.85 107.88 136.57 68.17 27.58%
  QoQ % 25.37% 29.95% 16.18% -51.94% -21.01% 100.34% -
  Horiz. % 143.96% 114.83% 88.37% 76.06% 158.25% 200.34% 100.00%
EY 1.02 1.28 1.66 1.93 0.93 0.73 1.47 -21.68%
  QoQ % -20.31% -22.89% -13.99% 107.53% 27.40% -50.34% -
  Horiz. % 69.39% 87.07% 112.93% 131.29% 63.27% 49.66% 100.00%
DY 0.53 0.00 1.12 0.00 0.46 0.00 1.05 -36.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.48% 0.00% 106.67% 0.00% 43.81% 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 18.06 19.05 18.52 19.80 18.34 21.83 20.97 -9.50%
  QoQ % -5.20% 2.86% -6.46% 7.96% -15.99% 4.10% -
  Horiz. % 86.12% 90.84% 88.32% 94.42% 87.46% 104.10% 100.00%
P/EPS 97.50 79.91 61.42 56.59 105.46 133.61 67.24 28.20%
  QoQ % 22.01% 30.10% 8.54% -46.34% -21.07% 98.71% -
  Horiz. % 145.00% 118.84% 91.34% 84.16% 156.84% 198.71% 100.00%
EY 1.03 1.25 1.63 1.77 0.95 0.75 1.49 -21.87%
  QoQ % -17.60% -23.31% -7.91% 86.32% 26.67% -49.66% -
  Horiz. % 69.13% 83.89% 109.40% 118.79% 63.76% 50.34% 100.00%
DY 0.53 0.00 1.10 0.00 0.47 0.00 1.07 -37.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.53% 0.00% 102.80% 0.00% 43.93% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

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