Highlights

[PPB] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -14.72%    YoY -     -32.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 782,623 779,873 758,475 696,955 744,197 710,263 676,242 10.18%
  QoQ % 0.35% 2.82% 8.83% -6.35% 4.78% 5.03% -
  Horiz. % 115.73% 115.32% 112.16% 103.06% 110.05% 105.03% 100.00%
PBT 331,321 261,937 123,902 199,654 226,053 252,382 294,650 8.10%
  QoQ % 26.49% 111.41% -37.94% -11.68% -10.43% -14.35% -
  Horiz. % 112.45% 88.90% 42.05% 67.76% 76.72% 85.65% 100.00%
Tax -17,220 -9,596 -8,334 -13,467 -13,741 -12,615 -7,284 77.00%
  QoQ % -79.45% -15.14% 38.12% 1.99% -8.93% -73.19% -
  Horiz. % 236.41% 131.74% 114.42% 184.88% 188.65% 173.19% 100.00%
NP 314,101 252,341 115,568 186,187 212,312 239,767 287,366 6.08%
  QoQ % 24.47% 118.35% -37.93% -12.31% -11.45% -16.56% -
  Horiz. % 109.30% 87.81% 40.22% 64.79% 73.88% 83.44% 100.00%
NP to SH 305,994 249,235 108,419 178,504 209,303 229,405 276,433 6.97%
  QoQ % 22.77% 129.88% -39.26% -14.72% -8.76% -17.01% -
  Horiz. % 110.69% 90.16% 39.22% 64.57% 75.72% 82.99% 100.00%
Tax Rate 5.20 % 3.66 % 6.73 % 6.75 % 6.08 % 5.00 % 2.47 % 63.89%
  QoQ % 42.08% -45.62% -0.30% 11.02% 21.60% 102.43% -
  Horiz. % 210.53% 148.18% 272.47% 273.28% 246.15% 202.43% 100.00%
Total Cost 468,522 527,532 642,907 510,768 531,885 470,496 388,876 13.16%
  QoQ % -11.19% -17.95% 25.87% -3.97% 13.05% 20.99% -
  Horiz. % 120.48% 135.66% 165.32% 131.34% 136.77% 120.99% 100.00%
Net Worth 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 0.67%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% -1.09% -
  Horiz. % 101.01% 98.57% 100.42% 98.41% 99.50% 98.91% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 154,114 - 82,984 - 154,114 - 123,849 15.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.44% 0.00% 67.00% 0.00% 124.44% 0.00% 100.00%
Div Payout % 50.37 % - % 76.54 % - % 73.63 % - % 44.80 % 8.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.43% 0.00% 170.85% 0.00% 164.35% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 14,131,274 0.67%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% -1.09% -
  Horiz. % 101.01% 98.57% 100.42% 98.41% 99.50% 98.91% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,238,499 -2.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -4.27% -
  Horiz. % 95.72% 95.72% 95.72% 95.72% 95.72% 95.73% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 40.13 % 32.36 % 15.24 % 26.71 % 28.53 % 33.76 % 42.49 % -3.72%
  QoQ % 24.01% 112.34% -42.94% -6.38% -15.49% -20.55% -
  Horiz. % 94.45% 76.16% 35.87% 62.86% 67.15% 79.45% 100.00%
ROE 2.14 % 1.79 % 0.76 % 1.28 % 1.49 % 1.64 % 1.96 % 6.00%
  QoQ % 19.55% 135.53% -40.62% -14.09% -9.15% -16.33% -
  Horiz. % 109.18% 91.33% 38.78% 65.31% 76.02% 83.67% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.02 65.78 63.98 58.79 62.77 59.91 54.60 13.43%
  QoQ % 0.36% 2.81% 8.83% -6.34% 4.77% 9.73% -
  Horiz. % 120.92% 120.48% 117.18% 107.67% 114.96% 109.73% 100.00%
EPS 25.81 21.02 9.15 15.06 17.66 19.35 22.32 10.12%
  QoQ % 22.79% 129.73% -39.24% -14.72% -8.73% -13.31% -
  Horiz. % 115.64% 94.18% 40.99% 67.47% 79.12% 86.69% 100.00%
DPS 13.00 0.00 7.00 0.00 13.00 0.00 10.00 19.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.00% 0.00% 70.00% 0.00% 130.00% 0.00% 100.00%
NAPS 12.0400 11.7500 11.9700 11.7300 11.8600 11.7900 11.4100 3.63%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% 3.33% -
  Horiz. % 105.52% 102.98% 104.91% 102.80% 103.94% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.01 54.82 53.32 48.99 52.31 49.93 47.54 10.17%
  QoQ % 0.35% 2.81% 8.84% -6.35% 4.77% 5.03% -
  Horiz. % 115.71% 115.31% 112.16% 103.05% 110.03% 105.03% 100.00%
EPS 21.51 17.52 7.62 12.55 14.71 16.13 19.43 6.98%
  QoQ % 22.77% 129.92% -39.28% -14.68% -8.80% -16.98% -
  Horiz. % 110.71% 90.17% 39.22% 64.59% 75.71% 83.02% 100.00%
DPS 10.83 0.00 5.83 0.00 10.83 0.00 8.71 15.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.34% 0.00% 66.93% 0.00% 124.34% 0.00% 100.00%
NAPS 10.0333 9.7917 9.9750 9.7750 9.8833 9.8255 9.9334 0.67%
  QoQ % 2.47% -1.84% 2.05% -1.10% 0.59% -1.09% -
  Horiz. % 101.01% 98.57% 100.42% 98.41% 99.50% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 11.6000 12.0600 15.9800 16.9000 17.1600 16.6200 17.2200 -
P/RPS 17.57 18.33 24.98 28.75 27.34 27.74 31.54 -32.18%
  QoQ % -4.15% -26.62% -13.11% 5.16% -1.44% -12.05% -
  Horiz. % 55.71% 58.12% 79.20% 91.15% 86.68% 87.95% 100.00%
P/EPS 44.94 57.36 174.73 112.24 97.19 85.89 77.15 -30.14%
  QoQ % -21.65% -67.17% 55.68% 15.49% 13.16% 11.33% -
  Horiz. % 58.25% 74.35% 226.48% 145.48% 125.98% 111.33% 100.00%
EY 2.23 1.74 0.57 0.89 1.03 1.16 1.30 43.06%
  QoQ % 28.16% 205.26% -35.96% -13.59% -11.21% -10.77% -
  Horiz. % 171.54% 133.85% 43.85% 68.46% 79.23% 89.23% 100.00%
DY 1.12 0.00 0.44 0.00 0.76 0.00 0.58 54.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.10% 0.00% 75.86% 0.00% 131.03% 0.00% 100.00%
P/NAPS 0.96 1.03 1.34 1.44 1.45 1.41 1.51 -25.96%
  QoQ % -6.80% -23.13% -6.94% -0.69% 2.84% -6.62% -
  Horiz. % 63.58% 68.21% 88.74% 95.36% 96.03% 93.38% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 23/08/11 -
Price 12.2200 12.0000 13.9800 15.7000 17.2000 16.1000 17.2000 -
P/RPS 18.51 18.24 21.85 26.71 27.40 26.87 31.50 -29.73%
  QoQ % 1.48% -16.52% -18.20% -2.52% 1.97% -14.70% -
  Horiz. % 58.76% 57.90% 69.37% 84.79% 86.98% 85.30% 100.00%
P/EPS 47.34 57.08 152.86 104.27 97.42 83.20 77.06 -27.63%
  QoQ % -17.06% -62.66% 46.60% 7.03% 17.09% 7.97% -
  Horiz. % 61.43% 74.07% 198.36% 135.31% 126.42% 107.97% 100.00%
EY 2.11 1.75 0.65 0.96 1.03 1.20 1.30 37.91%
  QoQ % 20.57% 169.23% -32.29% -6.80% -14.17% -7.69% -
  Horiz. % 162.31% 134.62% 50.00% 73.85% 79.23% 92.31% 100.00%
DY 1.06 0.00 0.50 0.00 0.76 0.00 0.58 49.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.76% 0.00% 86.21% 0.00% 131.03% 0.00% 100.00%
P/NAPS 1.01 1.02 1.17 1.34 1.45 1.37 1.51 -23.42%
  QoQ % -0.98% -12.82% -12.69% -7.59% 5.84% -9.27% -
  Horiz. % 66.89% 67.55% 77.48% 88.74% 96.03% 90.73% 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.
 


 

249  226  507  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers