Highlights

[PPB] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -48.60%    YoY -     -38.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 933,214 927,965 956,644 883,185 900,187 830,395 818,489 9.11%
  QoQ % 0.57% -3.00% 8.32% -1.89% 8.40% 1.45% -
  Horiz. % 114.02% 113.38% 116.88% 107.90% 109.98% 101.45% 100.00%
PBT 295,927 366,266 192,243 173,708 315,269 292,980 198,852 30.25%
  QoQ % -19.20% 90.52% 10.67% -44.90% 7.61% 47.34% -
  Horiz. % 148.82% 184.19% 96.68% 87.36% 158.54% 147.34% 100.00%
Tax -15,085 -33,702 -21,592 -18,848 -35,564 -9,183 -13,849 5.85%
  QoQ % 55.24% -56.09% -14.56% 47.00% -287.28% 33.69% -
  Horiz. % 108.92% 243.35% 155.91% 136.10% 256.80% 66.31% 100.00%
NP 280,842 332,564 170,651 154,860 279,705 283,797 185,003 31.99%
  QoQ % -15.55% 94.88% 10.20% -44.63% -1.44% 53.40% -
  Horiz. % 151.80% 179.76% 92.24% 83.71% 151.19% 153.40% 100.00%
NP to SH 281,434 324,698 166,375 144,272 280,692 286,058 179,480 34.86%
  QoQ % -13.32% 95.16% 15.32% -48.60% -1.88% 59.38% -
  Horiz. % 156.81% 180.91% 92.70% 80.38% 156.39% 159.38% 100.00%
Tax Rate 5.10 % 9.20 % 11.23 % 10.85 % 11.28 % 3.13 % 6.96 % -18.68%
  QoQ % -44.57% -18.08% 3.50% -3.81% 260.38% -55.03% -
  Horiz. % 73.28% 132.18% 161.35% 155.89% 162.07% 44.97% 100.00%
Total Cost 652,372 595,401 785,993 728,325 620,482 546,598 633,486 1.97%
  QoQ % 9.57% -24.25% 7.92% 17.38% 13.52% -13.72% -
  Horiz. % 102.98% 93.99% 124.07% 114.97% 97.95% 86.28% 100.00%
Net Worth 16,822,242 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.30% 2.48% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 110.07% 107.40% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 189,679 - 82,984 - 201,534 - 94,851 58.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.98% 0.00% 87.49% 0.00% 212.47% 0.00% 100.00%
Div Payout % 67.40 % - % 49.88 % - % 71.80 % - % 52.85 % 17.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.53% 0.00% 94.38% 0.00% 135.86% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 16,822,242 15,826,423 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.30% 2.48% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 110.07% 107.40% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.09 % 35.84 % 17.84 % 17.53 % 31.07 % 34.18 % 22.60 % 20.96%
  QoQ % -16.04% 100.90% 1.77% -43.58% -9.10% 51.24% -
  Horiz. % 133.14% 158.58% 78.94% 77.57% 137.48% 151.24% 100.00%
ROE 1.67 % 2.05 % 1.08 % 0.92 % 1.79 % 1.87 % 1.26 % 20.60%
  QoQ % -18.54% 89.81% 17.39% -48.60% -4.28% 48.41% -
  Horiz. % 132.54% 162.70% 85.71% 73.02% 142.06% 148.41% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.72 78.28 80.70 74.50 75.93 70.05 69.03 9.13%
  QoQ % 0.56% -3.00% 8.32% -1.88% 8.39% 1.48% -
  Horiz. % 114.04% 113.40% 116.91% 107.92% 110.00% 101.48% 100.00%
EPS 23.74 27.39 14.03 12.17 23.68 24.13 15.14 34.86%
  QoQ % -13.33% 95.22% 15.28% -48.61% -1.86% 59.38% -
  Horiz. % 156.80% 180.91% 92.67% 80.38% 156.41% 159.38% 100.00%
DPS 16.00 0.00 7.00 0.00 17.00 0.00 8.00 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 87.50% 0.00% 212.50% 0.00% 100.00%
NAPS 14.1900 13.3500 13.0400 13.2500 13.2100 12.8900 12.0000 11.79%
  QoQ % 6.29% 2.38% -1.58% 0.30% 2.48% 7.42% -
  Horiz. % 118.25% 111.25% 108.67% 110.42% 110.08% 107.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 65.60 65.23 67.25 62.08 63.28 58.37 57.53 9.12%
  QoQ % 0.57% -3.00% 8.33% -1.90% 8.41% 1.46% -
  Horiz. % 114.03% 113.38% 116.90% 107.91% 109.99% 101.46% 100.00%
EPS 19.78 22.82 11.70 10.14 19.73 20.11 12.62 34.82%
  QoQ % -13.32% 95.04% 15.38% -48.61% -1.89% 59.35% -
  Horiz. % 156.74% 180.82% 92.71% 80.35% 156.34% 159.35% 100.00%
DPS 13.33 0.00 5.83 0.00 14.17 0.00 6.67 58.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.85% 0.00% 87.41% 0.00% 212.44% 0.00% 100.00%
NAPS 11.8250 11.1250 10.8667 11.0417 11.0083 10.7417 10.0012 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.30% 2.48% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 110.07% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 14.3000 14.2000 15.1400 16.6200 16.1400 14.2200 14.1600 -
P/RPS 18.17 18.14 18.76 22.31 21.26 20.30 20.51 -7.74%
  QoQ % 0.17% -3.30% -15.91% 4.94% 4.73% -1.02% -
  Horiz. % 88.59% 88.44% 91.47% 108.78% 103.66% 98.98% 100.00%
P/EPS 60.24 51.85 107.88 136.57 68.17 58.93 93.54 -25.37%
  QoQ % 16.18% -51.94% -21.01% 100.34% 15.68% -37.00% -
  Horiz. % 64.40% 55.43% 115.33% 146.00% 72.88% 63.00% 100.00%
EY 1.66 1.93 0.93 0.73 1.47 1.70 1.07 33.91%
  QoQ % -13.99% 107.53% 27.40% -50.34% -13.53% 58.88% -
  Horiz. % 155.14% 180.37% 86.92% 68.22% 137.38% 158.88% 100.00%
DY 1.12 0.00 0.46 0.00 1.05 0.00 0.56 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 82.14% 0.00% 187.50% 0.00% 100.00%
P/NAPS 1.01 1.06 1.16 1.25 1.22 1.10 1.18 -9.83%
  QoQ % -4.72% -8.62% -7.20% 2.46% 10.91% -6.78% -
  Horiz. % 85.59% 89.83% 98.31% 105.93% 103.39% 93.22% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 -
Price 14.5800 15.5000 14.8000 16.2600 15.9200 14.6000 14.1000 -
P/RPS 18.52 19.80 18.34 21.83 20.97 20.84 20.42 -6.29%
  QoQ % -6.46% 7.96% -15.99% 4.10% 0.62% 2.06% -
  Horiz. % 90.70% 96.96% 89.81% 106.90% 102.69% 102.06% 100.00%
P/EPS 61.42 56.59 105.46 133.61 67.24 60.51 93.14 -24.18%
  QoQ % 8.54% -46.34% -21.07% 98.71% 11.12% -35.03% -
  Horiz. % 65.94% 60.76% 113.23% 143.45% 72.19% 64.97% 100.00%
EY 1.63 1.77 0.95 0.75 1.49 1.65 1.07 32.29%
  QoQ % -7.91% 86.32% 26.67% -49.66% -9.70% 54.21% -
  Horiz. % 152.34% 165.42% 88.79% 70.09% 139.25% 154.21% 100.00%
DY 1.10 0.00 0.47 0.00 1.07 0.00 0.57 54.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.98% 0.00% 82.46% 0.00% 187.72% 0.00% 100.00%
P/NAPS 1.03 1.16 1.13 1.23 1.21 1.13 1.18 -8.64%
  QoQ % -11.21% 2.65% -8.13% 1.65% 7.08% -4.24% -
  Horiz. % 87.29% 98.31% 95.76% 104.24% 102.54% 95.76% 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