Highlights

[PPB] QoQ TTM Result on 2012-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -18.80%    YoY -     -26.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,084,817 3,017,926 2,979,500 2,909,890 2,827,657 2,710,539 2,581,122 12.61%
  QoQ % 2.22% 1.29% 2.39% 2.91% 4.32% 5.01% -
  Horiz. % 119.51% 116.92% 115.43% 112.74% 109.55% 105.01% 100.00%
PBT 973,476 916,814 811,546 801,991 972,739 1,056,580 1,016,436 -2.84%
  QoQ % 6.18% 12.97% 1.19% -17.55% -7.94% 3.95% -
  Horiz. % 95.77% 90.20% 79.84% 78.90% 95.70% 103.95% 100.00%
Tax -49,032 -48,617 -45,138 -48,157 -47,107 -44,072 -47,287 2.44%
  QoQ % -0.85% -7.71% 6.27% -2.23% -6.89% 6.80% -
  Horiz. % 103.69% 102.81% 95.46% 101.84% 99.62% 93.20% 100.00%
NP 924,444 868,197 766,408 753,834 925,632 1,012,508 969,149 -3.10%
  QoQ % 6.48% 13.28% 1.67% -18.56% -8.58% 4.47% -
  Horiz. % 95.39% 89.58% 79.08% 77.78% 95.51% 104.47% 100.00%
NP to SH 899,991 842,152 745,461 725,631 893,645 980,372 924,927 -1.80%
  QoQ % 6.87% 12.97% 2.73% -18.80% -8.85% 5.99% -
  Horiz. % 97.30% 91.05% 80.60% 78.45% 96.62% 105.99% 100.00%
Tax Rate 5.04 % 5.30 % 5.56 % 6.00 % 4.84 % 4.17 % 4.65 % 5.51%
  QoQ % -4.91% -4.68% -7.33% 23.97% 16.07% -10.32% -
  Horiz. % 108.39% 113.98% 119.57% 129.03% 104.09% 89.68% 100.00%
Total Cost 2,160,373 2,149,729 2,213,092 2,156,056 1,902,025 1,698,031 1,611,973 21.54%
  QoQ % 0.50% -2.86% 2.65% 13.36% 12.01% 5.34% -
  Horiz. % 134.02% 133.36% 137.29% 133.75% 117.99% 105.34% 100.00%
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.74% 102.12% 99.66% 101.52% 99.49% 100.59% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 237,099 237,099 237,099 237,099 277,964 277,964 337,211 -20.91%
  QoQ % 0.00% 0.00% 0.00% -14.70% 0.00% -17.57% -
  Horiz. % 70.31% 70.31% 70.31% 70.31% 82.43% 82.43% 100.00%
Div Payout % 26.34 % 28.15 % 31.81 % 32.68 % 31.10 % 28.35 % 36.46 % -19.47%
  QoQ % -6.43% -11.51% -2.66% 5.08% 9.70% -22.24% -
  Horiz. % 72.24% 77.21% 87.25% 89.63% 85.30% 77.76% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.74% 102.12% 99.66% 101.52% 99.49% 100.59% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 -0.00%
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.97 % 28.77 % 25.72 % 25.91 % 32.73 % 37.35 % 37.55 % -13.94%
  QoQ % 4.17% 11.86% -0.73% -20.84% -12.37% -0.53% -
  Horiz. % 79.81% 76.62% 68.50% 69.00% 87.16% 99.47% 100.00%
ROE 6.15 % 5.90 % 5.35 % 5.11 % 6.43 % 6.97 % 6.62 % -4.79%
  QoQ % 4.24% 10.28% 4.70% -20.53% -7.75% 5.29% -
  Horiz. % 92.90% 89.12% 80.82% 77.19% 97.13% 105.29% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 260.21 254.57 251.33 245.46 238.52 228.64 217.71 12.61%
  QoQ % 2.22% 1.29% 2.39% 2.91% 4.32% 5.02% -
  Horiz. % 119.52% 116.93% 115.44% 112.75% 109.56% 105.02% 100.00%
EPS 75.92 71.04 62.88 61.21 75.38 82.70 78.02 -1.80%
  QoQ % 6.87% 12.98% 2.73% -18.80% -8.85% 6.00% -
  Horiz. % 97.31% 91.05% 80.59% 78.45% 96.62% 106.00% 100.00%
DPS 20.00 20.00 20.00 20.00 23.45 23.45 28.44 -20.90%
  QoQ % 0.00% 0.00% 0.00% -14.71% 0.00% -17.55% -
  Horiz. % 70.32% 70.32% 70.32% 70.32% 82.45% 82.45% 100.00%
NAPS 12.3500 12.0400 11.7500 11.9700 11.7300 11.8600 11.7900 3.14%
  QoQ % 2.57% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.75% 102.12% 99.66% 101.53% 99.49% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 216.84 212.14 209.44 204.55 198.77 190.53 181.44 12.60%
  QoQ % 2.22% 1.29% 2.39% 2.91% 4.32% 5.01% -
  Horiz. % 119.51% 116.92% 115.43% 112.74% 109.55% 105.01% 100.00%
EPS 63.26 59.20 52.40 51.01 62.82 68.91 65.02 -1.81%
  QoQ % 6.86% 12.98% 2.72% -18.80% -8.84% 5.98% -
  Horiz. % 97.29% 91.05% 80.59% 78.45% 96.62% 105.98% 100.00%
DPS 16.67 16.67 16.67 16.67 19.54 19.54 23.70 -20.89%
  QoQ % 0.00% 0.00% 0.00% -14.69% 0.00% -17.55% -
  Horiz. % 70.34% 70.34% 70.34% 70.34% 82.45% 82.45% 100.00%
NAPS 10.2917 10.0333 9.7917 9.9750 9.7750 9.8833 9.8255 3.14%
  QoQ % 2.58% 2.47% -1.84% 2.05% -1.10% 0.59% -
  Horiz. % 104.74% 102.11% 99.66% 101.52% 99.49% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 12.6400 11.6000 12.0600 15.9800 16.9000 17.1600 16.6200 -
P/RPS 4.86 4.56 4.80 6.51 7.09 7.51 7.63 -25.95%
  QoQ % 6.58% -5.00% -26.27% -8.18% -5.59% -1.57% -
  Horiz. % 63.70% 59.76% 62.91% 85.32% 92.92% 98.43% 100.00%
P/EPS 16.65 16.33 19.18 26.11 22.42 20.75 21.30 -15.13%
  QoQ % 1.96% -14.86% -26.54% 16.46% 8.05% -2.58% -
  Horiz. % 78.17% 76.67% 90.05% 122.58% 105.26% 97.42% 100.00%
EY 6.01 6.12 5.21 3.83 4.46 4.82 4.69 17.96%
  QoQ % -1.80% 17.47% 36.03% -14.13% -7.47% 2.77% -
  Horiz. % 128.14% 130.49% 111.09% 81.66% 95.10% 102.77% 100.00%
DY 1.58 1.72 1.66 1.25 1.39 1.37 1.71 -5.13%
  QoQ % -8.14% 3.61% 32.80% -10.07% 1.46% -19.88% -
  Horiz. % 92.40% 100.58% 97.08% 73.10% 81.29% 80.12% 100.00%
P/NAPS 1.02 0.96 1.03 1.34 1.44 1.45 1.41 -19.40%
  QoQ % 6.25% -6.80% -23.13% -6.94% -0.69% 2.84% -
  Horiz. % 72.34% 68.09% 73.05% 95.04% 102.13% 102.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 -
Price 13.7000 12.2200 12.0000 13.9800 15.7000 17.2000 16.1000 -
P/RPS 5.26 4.80 4.77 5.70 6.58 7.52 7.40 -20.34%
  QoQ % 9.58% 0.63% -16.32% -13.37% -12.50% 1.62% -
  Horiz. % 71.08% 64.86% 64.46% 77.03% 88.92% 101.62% 100.00%
P/EPS 18.05 17.20 19.08 22.84 20.83 20.80 20.64 -8.54%
  QoQ % 4.94% -9.85% -16.46% 9.65% 0.14% 0.78% -
  Horiz. % 87.45% 83.33% 92.44% 110.66% 100.92% 100.78% 100.00%
EY 5.54 5.81 5.24 4.38 4.80 4.81 4.85 9.26%
  QoQ % -4.65% 10.88% 19.63% -8.75% -0.21% -0.82% -
  Horiz. % 114.23% 119.79% 108.04% 90.31% 98.97% 99.18% 100.00%
DY 1.46 1.64 1.67 1.43 1.49 1.36 1.77 -12.04%
  QoQ % -10.98% -1.80% 16.78% -4.03% 9.56% -23.16% -
  Horiz. % 82.49% 92.66% 94.35% 80.79% 84.18% 76.84% 100.00%
P/NAPS 1.11 1.01 1.02 1.17 1.34 1.45 1.37 -13.08%
  QoQ % 9.90% -0.98% -12.82% -12.69% -7.59% 5.84% -
  Horiz. % 81.02% 73.72% 74.45% 85.40% 97.81% 105.84% 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.
 


 

256  316  543  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers