Highlights

[PPB] QoQ TTM Result on 2013-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     3.79%    YoY -     35.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,570,411 3,432,256 3,312,917 3,195,353 3,144,831 3,084,817 3,017,926 11.89%
  QoQ % 4.03% 3.60% 3.68% 1.61% 1.95% 2.22% -
  Horiz. % 118.31% 113.73% 109.77% 105.88% 104.21% 102.22% 100.00%
PBT 974,200 980,809 1,063,417 1,079,469 1,048,426 973,476 916,814 4.14%
  QoQ % -0.67% -7.77% -1.49% 2.96% 7.70% 6.18% -
  Horiz. % 106.26% 106.98% 115.99% 117.74% 114.36% 106.18% 100.00%
Tax -85,187 -77,444 -72,478 -54,134 -54,547 -49,032 -48,617 45.49%
  QoQ % -10.00% -6.85% -33.89% 0.76% -11.25% -0.85% -
  Horiz. % 175.22% 159.29% 149.08% 111.35% 112.20% 100.85% 100.00%
NP 889,013 903,365 990,939 1,025,335 993,879 924,444 868,197 1.60%
  QoQ % -1.59% -8.84% -3.35% 3.16% 7.51% 6.48% -
  Horiz. % 102.40% 104.05% 114.14% 118.10% 114.48% 106.48% 100.00%
NP to SH 877,397 890,502 982,573 1,007,875 971,052 899,991 842,152 2.78%
  QoQ % -1.47% -9.37% -2.51% 3.79% 7.90% 6.87% -
  Horiz. % 104.19% 105.74% 116.67% 119.68% 115.31% 106.87% 100.00%
Tax Rate 8.74 % 7.90 % 6.82 % 5.01 % 5.20 % 5.04 % 5.30 % 39.71%
  QoQ % 10.63% 15.84% 36.13% -3.65% 3.17% -4.91% -
  Horiz. % 164.91% 149.06% 128.68% 94.53% 98.11% 95.09% 100.00%
Total Cost 2,681,398 2,528,891 2,321,978 2,170,018 2,150,952 2,160,373 2,149,729 15.92%
  QoQ % 6.03% 8.91% 7.00% 0.89% -0.44% 0.50% -
  Horiz. % 124.73% 117.64% 108.01% 100.94% 100.06% 100.50% 100.00%
Net Worth 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 5.48%
  QoQ % -1.58% 0.38% 2.40% 7.40% -2.82% 2.57% -
  Horiz. % 108.31% 110.05% 109.63% 107.06% 99.68% 102.57% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 284,519 296,386 296,386 248,966 248,966 237,099 237,099 12.96%
  QoQ % -4.00% 0.00% 19.05% 0.00% 5.00% 0.00% -
  Horiz. % 120.00% 125.00% 125.00% 105.00% 105.00% 100.00% 100.00%
Div Payout % 32.43 % 33.28 % 30.16 % 24.70 % 25.64 % 26.34 % 28.15 % 9.92%
  QoQ % -2.55% 10.34% 22.11% -3.67% -2.66% -6.43% -
  Horiz. % 115.20% 118.22% 107.14% 87.74% 91.08% 93.57% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 5.48%
  QoQ % -1.58% 0.38% 2.40% 7.40% -2.82% 2.57% -
  Horiz. % 108.31% 110.05% 109.63% 107.06% 99.68% 102.57% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,185,499 -
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.90 % 26.32 % 29.91 % 32.09 % 31.60 % 29.97 % 28.77 % -9.21%
  QoQ % -5.40% -12.00% -6.79% 1.55% 5.44% 4.17% -
  Horiz. % 86.55% 91.48% 103.96% 111.54% 109.84% 104.17% 100.00%
ROE 5.68 % 5.67 % 6.28 % 6.60 % 6.83 % 6.15 % 5.90 % -2.51%
  QoQ % 0.18% -9.71% -4.85% -3.37% 11.06% 4.24% -
  Horiz. % 96.27% 96.10% 106.44% 111.86% 115.76% 104.24% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 301.17 289.52 279.45 269.54 265.24 260.21 254.57 11.89%
  QoQ % 4.02% 3.60% 3.68% 1.62% 1.93% 2.22% -
  Horiz. % 118.31% 113.73% 109.77% 105.88% 104.19% 102.22% 100.00%
EPS 74.01 75.12 82.88 85.02 81.90 75.92 71.04 2.78%
  QoQ % -1.48% -9.36% -2.52% 3.81% 7.88% 6.87% -
  Horiz. % 104.18% 105.74% 116.67% 119.68% 115.29% 106.87% 100.00%
DPS 24.00 25.00 25.00 21.00 21.00 20.00 20.00 12.96%
  QoQ % -4.00% 0.00% 19.05% 0.00% 5.00% 0.00% -
  Horiz. % 120.00% 125.00% 125.00% 105.00% 105.00% 100.00% 100.00%
NAPS 13.0400 13.2500 13.2000 12.8900 12.0000 12.3500 12.0400 5.48%
  QoQ % -1.58% 0.38% 2.40% 7.42% -2.83% 2.57% -
  Horiz. % 108.31% 110.05% 109.63% 107.06% 99.67% 102.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 250.98 241.27 232.88 224.61 221.06 216.84 212.14 11.90%
  QoQ % 4.02% 3.60% 3.68% 1.61% 1.95% 2.22% -
  Horiz. % 118.31% 113.73% 109.78% 105.88% 104.20% 102.22% 100.00%
EPS 61.68 62.60 69.07 70.85 68.26 63.26 59.20 2.78%
  QoQ % -1.47% -9.37% -2.51% 3.79% 7.90% 6.86% -
  Horiz. % 104.19% 105.74% 116.67% 119.68% 115.30% 106.86% 100.00%
DPS 20.00 20.83 20.83 17.50 17.50 16.67 16.67 12.95%
  QoQ % -3.98% 0.00% 19.03% 0.00% 4.98% 0.00% -
  Horiz. % 119.98% 124.96% 124.96% 104.98% 104.98% 100.00% 100.00%
NAPS 10.8667 11.0417 11.0000 10.7417 10.0012 10.2917 10.0333 5.48%
  QoQ % -1.58% 0.38% 2.40% 7.40% -2.82% 2.58% -
  Horiz. % 108.31% 110.05% 109.63% 107.06% 99.68% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 15.1400 16.6200 16.1400 14.2200 14.1600 12.6400 11.6000 -
P/RPS 5.03 5.74 5.78 5.28 5.34 4.86 4.56 6.78%
  QoQ % -12.37% -0.69% 9.47% -1.12% 9.88% 6.58% -
  Horiz. % 110.31% 125.88% 126.75% 115.79% 117.11% 106.58% 100.00%
P/EPS 20.46 22.13 19.47 16.73 17.29 16.65 16.33 16.27%
  QoQ % -7.55% 13.66% 16.38% -3.24% 3.84% 1.96% -
  Horiz. % 125.29% 135.52% 119.23% 102.45% 105.88% 101.96% 100.00%
EY 4.89 4.52 5.14 5.98 5.78 6.01 6.12 -13.93%
  QoQ % 8.19% -12.06% -14.05% 3.46% -3.83% -1.80% -
  Horiz. % 79.90% 73.86% 83.99% 97.71% 94.44% 98.20% 100.00%
DY 1.59 1.50 1.55 1.48 1.48 1.58 1.72 -5.12%
  QoQ % 6.00% -3.23% 4.73% 0.00% -6.33% -8.14% -
  Horiz. % 92.44% 87.21% 90.12% 86.05% 86.05% 91.86% 100.00%
P/NAPS 1.16 1.25 1.22 1.10 1.18 1.02 0.96 13.49%
  QoQ % -7.20% 2.46% 10.91% -6.78% 15.69% 6.25% -
  Horiz. % 120.83% 130.21% 127.08% 114.58% 122.92% 106.25% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 -
Price 14.8000 16.2600 15.9200 14.6000 14.1000 13.7000 12.2200 -
P/RPS 4.91 5.62 5.70 5.42 5.32 5.26 4.80 1.53%
  QoQ % -12.63% -1.40% 5.17% 1.88% 1.14% 9.58% -
  Horiz. % 102.29% 117.08% 118.75% 112.92% 110.83% 109.58% 100.00%
P/EPS 20.00 21.65 19.21 17.17 17.22 18.05 17.20 10.61%
  QoQ % -7.62% 12.70% 11.88% -0.29% -4.60% 4.94% -
  Horiz. % 116.28% 125.87% 111.69% 99.83% 100.12% 104.94% 100.00%
EY 5.00 4.62 5.21 5.82 5.81 5.54 5.81 -9.55%
  QoQ % 8.23% -11.32% -10.48% 0.17% 4.87% -4.65% -
  Horiz. % 86.06% 79.52% 89.67% 100.17% 100.00% 95.35% 100.00%
DY 1.62 1.54 1.57 1.44 1.49 1.46 1.64 -0.82%
  QoQ % 5.19% -1.91% 9.03% -3.36% 2.05% -10.98% -
  Horiz. % 98.78% 93.90% 95.73% 87.80% 90.85% 89.02% 100.00%
P/NAPS 1.13 1.23 1.21 1.13 1.18 1.11 1.01 7.79%
  QoQ % -8.13% 1.65% 7.08% -4.24% 6.31% 9.90% -
  Horiz. % 111.88% 121.78% 119.80% 111.88% 116.83% 109.90% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS