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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

285  422  590  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.30-0.035 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS