Highlights

[PPB] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1.88%    YoY -     -8.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 927,965 956,644 883,185 900,187 830,395 818,489 763,846 13.84%
  QoQ % -3.00% 8.32% -1.89% 8.40% 1.45% 7.15% -
  Horiz. % 121.49% 125.24% 115.62% 117.85% 108.71% 107.15% 100.00%
PBT 366,266 192,243 173,708 315,269 292,980 198,852 256,316 26.84%
  QoQ % 90.52% 10.67% -44.90% 7.61% 47.34% -22.42% -
  Horiz. % 142.90% 75.00% 67.77% 123.00% 114.30% 77.58% 100.00%
Tax -33,702 -21,592 -18,848 -35,564 -9,183 -13,849 -13,882 80.54%
  QoQ % -56.09% -14.56% 47.00% -287.28% 33.69% 0.24% -
  Horiz. % 242.77% 155.54% 135.77% 256.19% 66.15% 99.76% 100.00%
NP 332,564 170,651 154,860 279,705 283,797 185,003 242,434 23.43%
  QoQ % 94.88% 10.20% -44.63% -1.44% 53.40% -23.69% -
  Horiz. % 137.18% 70.39% 63.88% 115.37% 117.06% 76.31% 100.00%
NP to SH 324,698 166,375 144,272 280,692 286,058 179,480 236,343 23.56%
  QoQ % 95.16% 15.32% -48.60% -1.88% 59.38% -24.06% -
  Horiz. % 137.38% 70.40% 61.04% 118.76% 121.04% 75.94% 100.00%
Tax Rate 9.20 % 11.23 % 10.85 % 11.28 % 3.13 % 6.96 % 5.42 % 42.25%
  QoQ % -18.08% 3.50% -3.81% 260.38% -55.03% 28.41% -
  Horiz. % 169.74% 207.20% 200.18% 208.12% 57.75% 128.41% 100.00%
Total Cost 595,401 785,993 728,325 620,482 546,598 633,486 521,412 9.24%
  QoQ % -24.25% 7.92% 17.38% 13.52% -13.72% 21.49% -
  Horiz. % 114.19% 150.74% 139.68% 119.00% 104.83% 121.49% 100.00%
Net Worth 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.30% 2.48% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.96% 104.37% 97.18% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 82,984 - 201,534 - 94,851 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.49% 0.00% 212.47% 0.00% 100.00% -
Div Payout % - % 49.88 % - % 71.80 % - % 52.85 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.38% 0.00% 135.86% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.30% 2.48% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.96% 104.37% 97.18% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.84 % 17.84 % 17.53 % 31.07 % 34.18 % 22.60 % 31.74 % 8.43%
  QoQ % 100.90% 1.77% -43.58% -9.10% 51.24% -28.80% -
  Horiz. % 112.92% 56.21% 55.23% 97.89% 107.69% 71.20% 100.00%
ROE 2.05 % 1.08 % 0.92 % 1.79 % 1.87 % 1.26 % 1.61 % 17.46%
  QoQ % 89.81% 17.39% -48.60% -4.28% 48.41% -21.74% -
  Horiz. % 127.33% 67.08% 57.14% 111.18% 116.15% 78.26% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.28 80.70 74.50 75.93 70.05 69.03 64.43 13.85%
  QoQ % -3.00% 8.32% -1.88% 8.39% 1.48% 7.14% -
  Horiz. % 121.50% 125.25% 115.63% 117.85% 108.72% 107.14% 100.00%
EPS 27.39 14.03 12.17 23.68 24.13 15.14 19.94 23.55%
  QoQ % 95.22% 15.28% -48.61% -1.86% 59.38% -24.07% -
  Horiz. % 137.36% 70.36% 61.03% 118.76% 121.01% 75.93% 100.00%
DPS 0.00 7.00 0.00 17.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.50% 0.00% 212.50% 0.00% 100.00% -
NAPS 13.3500 13.0400 13.2500 13.2100 12.8900 12.0000 12.3500 5.32%
  QoQ % 2.38% -1.58% 0.30% 2.48% 7.42% -2.83% -
  Horiz. % 108.10% 105.59% 107.29% 106.96% 104.37% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.23 67.25 62.08 63.28 58.37 57.53 53.69 13.85%
  QoQ % -3.00% 8.33% -1.90% 8.41% 1.46% 7.15% -
  Horiz. % 121.49% 125.26% 115.63% 117.86% 108.72% 107.15% 100.00%
EPS 22.82 11.70 10.14 19.73 20.11 12.62 16.61 23.56%
  QoQ % 95.04% 15.38% -48.61% -1.89% 59.35% -24.02% -
  Horiz. % 137.39% 70.44% 61.05% 118.78% 121.07% 75.98% 100.00%
DPS 0.00 5.83 0.00 14.17 0.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.41% 0.00% 212.44% 0.00% 100.00% -
NAPS 11.1250 10.8667 11.0417 11.0083 10.7417 10.0012 10.2917 5.32%
  QoQ % 2.38% -1.58% 0.30% 2.48% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.96% 104.37% 97.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 14.2000 15.1400 16.6200 16.1400 14.2200 14.1600 12.6400 -
P/RPS 18.14 18.76 22.31 21.26 20.30 20.51 19.62 -5.09%
  QoQ % -3.30% -15.91% 4.94% 4.73% -1.02% 4.54% -
  Horiz. % 92.46% 95.62% 113.71% 108.36% 103.47% 104.54% 100.00%
P/EPS 51.85 107.88 136.57 68.17 58.93 93.54 63.40 -12.54%
  QoQ % -51.94% -21.01% 100.34% 15.68% -37.00% 47.54% -
  Horiz. % 81.78% 170.16% 215.41% 107.52% 92.95% 147.54% 100.00%
EY 1.93 0.93 0.73 1.47 1.70 1.07 1.58 14.26%
  QoQ % 107.53% 27.40% -50.34% -13.53% 58.88% -32.28% -
  Horiz. % 122.15% 58.86% 46.20% 93.04% 107.59% 67.72% 100.00%
DY 0.00 0.46 0.00 1.05 0.00 0.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.14% 0.00% 187.50% 0.00% 100.00% -
P/NAPS 1.06 1.16 1.25 1.22 1.10 1.18 1.02 2.60%
  QoQ % -8.62% -7.20% 2.46% 10.91% -6.78% 15.69% -
  Horiz. % 103.92% 113.73% 122.55% 119.61% 107.84% 115.69% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 -
Price 15.5000 14.8000 16.2600 15.9200 14.6000 14.1000 13.7000 -
P/RPS 19.80 18.34 21.83 20.97 20.84 20.42 21.26 -4.63%
  QoQ % 7.96% -15.99% 4.10% 0.62% 2.06% -3.95% -
  Horiz. % 93.13% 86.27% 102.68% 98.64% 98.02% 96.05% 100.00%
P/EPS 56.59 105.46 133.61 67.24 60.51 93.14 68.72 -12.13%
  QoQ % -46.34% -21.07% 98.71% 11.12% -35.03% 35.54% -
  Horiz. % 82.35% 153.46% 194.43% 97.85% 88.05% 135.54% 100.00%
EY 1.77 0.95 0.75 1.49 1.65 1.07 1.46 13.68%
  QoQ % 86.32% 26.67% -49.66% -9.70% 54.21% -26.71% -
  Horiz. % 121.23% 65.07% 51.37% 102.05% 113.01% 73.29% 100.00%
DY 0.00 0.47 0.00 1.07 0.00 0.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.46% 0.00% 187.72% 0.00% 100.00% -
P/NAPS 1.16 1.13 1.23 1.21 1.13 1.18 1.11 2.98%
  QoQ % 2.65% -8.13% 1.65% 7.08% -4.24% 6.31% -
  Horiz. % 104.50% 101.80% 110.81% 109.01% 101.80% 106.31% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers