Highlights

[PPB] QoQ Quarter Result on 2014-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -13.32%    YoY -     0.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 994,709 986,019 976,986 933,214 927,965 956,644 883,185 8.24%
  QoQ % 0.88% 0.92% 4.69% 0.57% -3.00% 8.32% -
  Horiz. % 112.63% 111.64% 110.62% 105.66% 105.07% 108.32% 100.00%
PBT 336,894 198,939 266,541 295,927 366,266 192,243 173,708 55.46%
  QoQ % 69.35% -25.36% -9.93% -19.20% 90.52% 10.67% -
  Horiz. % 193.94% 114.52% 153.44% 170.36% 210.85% 110.67% 100.00%
Tax -33,895 -15,933 -31,866 -15,085 -33,702 -21,592 -18,848 47.83%
  QoQ % -112.73% 50.00% -111.24% 55.24% -56.09% -14.56% -
  Horiz. % 179.83% 84.53% 169.07% 80.04% 178.81% 114.56% 100.00%
NP 302,999 183,006 234,675 280,842 332,564 170,651 154,860 56.37%
  QoQ % 65.57% -22.02% -16.44% -15.55% 94.88% 10.20% -
  Horiz. % 195.66% 118.18% 151.54% 181.35% 214.75% 110.20% 100.00%
NP to SH 294,739 182,636 232,915 281,434 324,698 166,375 144,272 60.93%
  QoQ % 61.38% -21.59% -17.24% -13.32% 95.16% 15.32% -
  Horiz. % 204.29% 126.59% 161.44% 195.07% 225.06% 115.32% 100.00%
Tax Rate 10.06 % 8.01 % 11.96 % 5.10 % 9.20 % 11.23 % 10.85 % -4.91%
  QoQ % 25.59% -33.03% 134.51% -44.57% -18.08% 3.50% -
  Horiz. % 92.72% 73.82% 110.23% 47.00% 84.79% 103.50% 100.00%
Total Cost 691,710 803,013 742,311 652,372 595,401 785,993 728,325 -3.38%
  QoQ % -13.86% 8.18% 13.79% 9.57% -24.25% 7.92% -
  Horiz. % 94.97% 110.25% 101.92% 89.57% 81.75% 107.92% 100.00%
Net Worth 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 17.64%
  QoQ % 11.76% 1.61% 4.93% 6.29% 2.38% -1.58% -
  Horiz. % 127.62% 114.19% 112.38% 107.09% 100.75% 98.42% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 94,839 - 189,679 - 82,984 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 228.57% 0.00% 100.00% -
Div Payout % - % 51.93 % - % 67.40 % - % 49.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.11% 0.00% 135.12% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 17.64%
  QoQ % 11.76% 1.61% 4.93% 6.29% 2.38% -1.58% -
  Horiz. % 127.62% 114.19% 112.38% 107.09% 100.75% 98.42% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 30.46 % 18.56 % 24.02 % 30.09 % 35.84 % 17.84 % 17.53 % 44.48%
  QoQ % 64.12% -22.73% -20.17% -16.04% 100.90% 1.77% -
  Horiz. % 173.76% 105.88% 137.02% 171.65% 204.45% 101.77% 100.00%
ROE 1.47 % 1.02 % 1.32 % 1.67 % 2.05 % 1.08 % 0.92 % 36.64%
  QoQ % 44.12% -22.73% -20.96% -18.54% 89.81% 17.39% -
  Horiz. % 159.78% 110.87% 143.48% 181.52% 222.83% 117.39% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.91 83.17 82.41 78.72 78.28 80.70 74.50 8.24%
  QoQ % 0.89% 0.92% 4.69% 0.56% -3.00% 8.32% -
  Horiz. % 112.63% 111.64% 110.62% 105.66% 105.07% 108.32% 100.00%
EPS 24.86 15.41 19.65 23.74 27.39 14.03 12.17 60.92%
  QoQ % 61.32% -21.58% -17.23% -13.33% 95.22% 15.28% -
  Horiz. % 204.27% 126.62% 161.46% 195.07% 225.06% 115.28% 100.00%
DPS 0.00 8.00 0.00 16.00 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% 228.57% 0.00% 100.00% -
NAPS 16.9100 15.1300 14.8900 14.1900 13.3500 13.0400 13.2500 17.64%
  QoQ % 11.76% 1.61% 4.93% 6.29% 2.38% -1.58% -
  Horiz. % 127.62% 114.19% 112.38% 107.09% 100.75% 98.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 69.92 69.31 68.68 65.60 65.23 67.25 62.08 8.24%
  QoQ % 0.88% 0.92% 4.70% 0.57% -3.00% 8.33% -
  Horiz. % 112.63% 111.65% 110.63% 105.67% 105.07% 108.33% 100.00%
EPS 20.72 12.84 16.37 19.78 22.82 11.70 10.14 60.96%
  QoQ % 61.37% -21.56% -17.24% -13.32% 95.04% 15.38% -
  Horiz. % 204.34% 126.63% 161.44% 195.07% 225.05% 115.38% 100.00%
DPS 0.00 6.67 0.00 13.33 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% 228.64% 0.00% 100.00% -
NAPS 14.0917 12.6083 12.4083 11.8250 11.1250 10.8667 11.0417 17.64%
  QoQ % 11.77% 1.61% 4.93% 6.29% 2.38% -1.58% -
  Horiz. % 127.62% 114.19% 112.38% 107.09% 100.75% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 15.4200 15.1200 15.3800 14.3000 14.2000 15.1400 16.6200 -
P/RPS 18.38 18.18 18.66 18.17 18.14 18.76 22.31 -12.11%
  QoQ % 1.10% -2.57% 2.70% 0.17% -3.30% -15.91% -
  Horiz. % 82.38% 81.49% 83.64% 81.44% 81.31% 84.09% 100.00%
P/EPS 62.02 98.14 78.28 60.24 51.85 107.88 136.57 -40.89%
  QoQ % -36.80% 25.37% 29.95% 16.18% -51.94% -21.01% -
  Horiz. % 45.41% 71.86% 57.32% 44.11% 37.97% 78.99% 100.00%
EY 1.61 1.02 1.28 1.66 1.93 0.93 0.73 69.35%
  QoQ % 57.84% -20.31% -22.89% -13.99% 107.53% 27.40% -
  Horiz. % 220.55% 139.73% 175.34% 227.40% 264.38% 127.40% 100.00%
DY 0.00 0.53 0.00 1.12 0.00 0.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.22% 0.00% 243.48% 0.00% 100.00% -
P/NAPS 0.91 1.00 1.03 1.01 1.06 1.16 1.25 -19.06%
  QoQ % -9.00% -2.91% 1.98% -4.72% -8.62% -7.20% -
  Horiz. % 72.80% 80.00% 82.40% 80.80% 84.80% 92.80% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 -
Price 15.6200 15.0200 15.7000 14.5800 15.5000 14.8000 16.2600 -
P/RPS 18.62 18.06 19.05 18.52 19.80 18.34 21.83 -10.05%
  QoQ % 3.10% -5.20% 2.86% -6.46% 7.96% -15.99% -
  Horiz. % 85.30% 82.73% 87.27% 84.84% 90.70% 84.01% 100.00%
P/EPS 62.83 97.50 79.91 61.42 56.59 105.46 133.61 -39.50%
  QoQ % -35.56% 22.01% 30.10% 8.54% -46.34% -21.07% -
  Horiz. % 47.02% 72.97% 59.81% 45.97% 42.35% 78.93% 100.00%
EY 1.59 1.03 1.25 1.63 1.77 0.95 0.75 64.95%
  QoQ % 54.37% -17.60% -23.31% -7.91% 86.32% 26.67% -
  Horiz. % 212.00% 137.33% 166.67% 217.33% 236.00% 126.67% 100.00%
DY 0.00 0.53 0.00 1.10 0.00 0.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.77% 0.00% 234.04% 0.00% 100.00% -
P/NAPS 0.92 0.99 1.05 1.03 1.16 1.13 1.23 -17.59%
  QoQ % -7.07% -5.71% 1.94% -11.21% 2.65% -8.13% -
  Horiz. % 74.80% 80.49% 85.37% 83.74% 94.31% 91.87% 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