Highlights

[PPB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     22.77%    YoY -     46.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 830,395 818,489 763,846 782,623 779,873 758,475 696,955 12.38%
  QoQ % 1.45% 7.15% -2.40% 0.35% 2.82% 8.83% -
  Horiz. % 119.15% 117.44% 109.60% 112.29% 111.90% 108.83% 100.00%
PBT 292,980 198,852 256,316 331,321 261,937 123,902 199,654 29.10%
  QoQ % 47.34% -22.42% -22.64% 26.49% 111.41% -37.94% -
  Horiz. % 146.74% 99.60% 128.38% 165.95% 131.20% 62.06% 100.00%
Tax -9,183 -13,849 -13,882 -17,220 -9,596 -8,334 -13,467 -22.51%
  QoQ % 33.69% 0.24% 19.38% -79.45% -15.14% 38.12% -
  Horiz. % 68.19% 102.84% 103.08% 127.87% 71.26% 61.88% 100.00%
NP 283,797 185,003 242,434 314,101 252,341 115,568 186,187 32.41%
  QoQ % 53.40% -23.69% -22.82% 24.47% 118.35% -37.93% -
  Horiz. % 152.43% 99.36% 130.21% 168.70% 135.53% 62.07% 100.00%
NP to SH 286,058 179,480 236,343 305,994 249,235 108,419 178,504 36.90%
  QoQ % 59.38% -24.06% -22.76% 22.77% 129.88% -39.26% -
  Horiz. % 160.25% 100.55% 132.40% 171.42% 139.62% 60.74% 100.00%
Tax Rate 3.13 % 6.96 % 5.42 % 5.20 % 3.66 % 6.73 % 6.75 % -40.06%
  QoQ % -55.03% 28.41% 4.23% 42.08% -45.62% -0.30% -
  Horiz. % 46.37% 103.11% 80.30% 77.04% 54.22% 99.70% 100.00%
Total Cost 546,598 633,486 521,412 468,522 527,532 642,907 510,768 4.62%
  QoQ % -13.72% 21.49% 11.29% -11.19% -17.95% 25.87% -
  Horiz. % 107.01% 124.03% 102.08% 91.73% 103.28% 125.87% 100.00%
Net Worth 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.40% -2.82% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 94,851 - 154,114 - 82,984 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.30% 0.00% 185.71% 0.00% 100.00% -
Div Payout % - % 52.85 % - % 50.37 % - % 76.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.05% 0.00% 65.81% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.40% -2.82% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
NOSH 1,185,499 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  QoQ % -0.01% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 34.18 % 22.60 % 31.74 % 40.13 % 32.36 % 15.24 % 26.71 % 17.85%
  QoQ % 51.24% -28.80% -20.91% 24.01% 112.34% -42.94% -
  Horiz. % 127.97% 84.61% 118.83% 150.24% 121.15% 57.06% 100.00%
ROE 1.87 % 1.26 % 1.61 % 2.14 % 1.79 % 0.76 % 1.28 % 28.72%
  QoQ % 48.41% -21.74% -24.77% 19.55% 135.53% -40.62% -
  Horiz. % 146.09% 98.44% 125.78% 167.19% 139.84% 59.38% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.05 69.03 64.43 66.02 65.78 63.98 58.79 12.38%
  QoQ % 1.48% 7.14% -2.41% 0.36% 2.81% 8.83% -
  Horiz. % 119.15% 117.42% 109.59% 112.30% 111.89% 108.83% 100.00%
EPS 24.13 15.14 19.94 25.81 21.02 9.15 15.06 36.89%
  QoQ % 59.38% -24.07% -22.74% 22.79% 129.73% -39.24% -
  Horiz. % 160.23% 100.53% 132.40% 171.38% 139.58% 60.76% 100.00%
DPS 0.00 8.00 0.00 13.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 185.71% 0.00% 100.00% -
NAPS 12.8900 12.0000 12.3500 12.0400 11.7500 11.9700 11.7300 6.48%
  QoQ % 7.42% -2.83% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.37 57.53 53.69 55.01 54.82 53.32 48.99 12.38%
  QoQ % 1.46% 7.15% -2.40% 0.35% 2.81% 8.84% -
  Horiz. % 119.15% 117.43% 109.59% 112.29% 111.90% 108.84% 100.00%
EPS 20.11 12.62 16.61 21.51 17.52 7.62 12.55 36.90%
  QoQ % 59.35% -24.02% -22.78% 22.77% 129.92% -39.28% -
  Horiz. % 160.24% 100.56% 132.35% 171.39% 139.60% 60.72% 100.00%
DPS 0.00 6.67 0.00 10.83 0.00 5.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.41% 0.00% 185.76% 0.00% 100.00% -
NAPS 10.7417 10.0012 10.2917 10.0333 9.7917 9.9750 9.7750 6.48%
  QoQ % 7.40% -2.82% 2.58% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 14.2200 14.1600 12.6400 11.6000 12.0600 15.9800 16.9000 -
P/RPS 20.30 20.51 19.62 17.57 18.33 24.98 28.75 -20.69%
  QoQ % -1.02% 4.54% 11.67% -4.15% -26.62% -13.11% -
  Horiz. % 70.61% 71.34% 68.24% 61.11% 63.76% 86.89% 100.00%
P/EPS 58.93 93.54 63.40 44.94 57.36 174.73 112.24 -34.89%
  QoQ % -37.00% 47.54% 41.08% -21.65% -67.17% 55.68% -
  Horiz. % 52.50% 83.34% 56.49% 40.04% 51.10% 155.68% 100.00%
EY 1.70 1.07 1.58 2.23 1.74 0.57 0.89 53.89%
  QoQ % 58.88% -32.28% -29.15% 28.16% 205.26% -35.96% -
  Horiz. % 191.01% 120.22% 177.53% 250.56% 195.51% 64.04% 100.00%
DY 0.00 0.56 0.00 1.12 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.27% 0.00% 254.55% 0.00% 100.00% -
P/NAPS 1.10 1.18 1.02 0.96 1.03 1.34 1.44 -16.42%
  QoQ % -6.78% 15.69% 6.25% -6.80% -23.13% -6.94% -
  Horiz. % 76.39% 81.94% 70.83% 66.67% 71.53% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 -
Price 14.6000 14.1000 13.7000 12.2200 12.0000 13.9800 15.7000 -
P/RPS 20.84 20.42 21.26 18.51 18.24 21.85 26.71 -15.24%
  QoQ % 2.06% -3.95% 14.86% 1.48% -16.52% -18.20% -
  Horiz. % 78.02% 76.45% 79.60% 69.30% 68.29% 81.80% 100.00%
P/EPS 60.51 93.14 68.72 47.34 57.08 152.86 104.27 -30.40%
  QoQ % -35.03% 35.54% 45.16% -17.06% -62.66% 46.60% -
  Horiz. % 58.03% 89.33% 65.91% 45.40% 54.74% 146.60% 100.00%
EY 1.65 1.07 1.46 2.11 1.75 0.65 0.96 43.44%
  QoQ % 54.21% -26.71% -30.81% 20.57% 169.23% -32.29% -
  Horiz. % 171.88% 111.46% 152.08% 219.79% 182.29% 67.71% 100.00%
DY 0.00 0.57 0.00 1.06 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.00% 0.00% 212.00% 0.00% 100.00% -
P/NAPS 1.13 1.18 1.11 1.01 1.02 1.17 1.34 -10.73%
  QoQ % -4.24% 6.31% 9.90% -0.98% -12.82% -12.69% -
  Horiz. % 84.33% 88.06% 82.84% 75.37% 76.12% 87.31% 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