Highlights

[PPB] QoQ TTM Result on 2012-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     12.97%    YoY -     -14.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,195,353 3,144,831 3,084,817 3,017,926 2,979,500 2,909,890 2,827,657 8.48%
  QoQ % 1.61% 1.95% 2.22% 1.29% 2.39% 2.91% -
  Horiz. % 113.00% 111.22% 109.09% 106.73% 105.37% 102.91% 100.00%
PBT 1,079,469 1,048,426 973,476 916,814 811,546 801,991 972,739 7.18%
  QoQ % 2.96% 7.70% 6.18% 12.97% 1.19% -17.55% -
  Horiz. % 110.97% 107.78% 100.08% 94.25% 83.43% 82.45% 100.00%
Tax -54,134 -54,547 -49,032 -48,617 -45,138 -48,157 -47,107 9.70%
  QoQ % 0.76% -11.25% -0.85% -7.71% 6.27% -2.23% -
  Horiz. % 114.92% 115.79% 104.09% 103.21% 95.82% 102.23% 100.00%
NP 1,025,335 993,879 924,444 868,197 766,408 753,834 925,632 7.05%
  QoQ % 3.16% 7.51% 6.48% 13.28% 1.67% -18.56% -
  Horiz. % 110.77% 107.37% 99.87% 93.80% 82.80% 81.44% 100.00%
NP to SH 1,007,875 971,052 899,991 842,152 745,461 725,631 893,645 8.34%
  QoQ % 3.79% 7.90% 6.87% 12.97% 2.73% -18.80% -
  Horiz. % 112.78% 108.66% 100.71% 94.24% 83.42% 81.20% 100.00%
Tax Rate 5.01 % 5.20 % 5.04 % 5.30 % 5.56 % 6.00 % 4.84 % 2.33%
  QoQ % -3.65% 3.17% -4.91% -4.68% -7.33% 23.97% -
  Horiz. % 103.51% 107.44% 104.13% 109.50% 114.88% 123.97% 100.00%
Total Cost 2,170,018 2,150,952 2,160,373 2,149,729 2,213,092 2,156,056 1,902,025 9.18%
  QoQ % 0.89% -0.44% 0.50% -2.86% 2.65% 13.36% -
  Horiz. % 114.09% 113.09% 113.58% 113.02% 116.35% 113.36% 100.00%
Net Worth 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.40% -2.82% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 248,966 248,966 237,099 237,099 237,099 237,099 277,964 -7.08%
  QoQ % 0.00% 5.00% 0.00% 0.00% 0.00% -14.70% -
  Horiz. % 89.57% 89.57% 85.30% 85.30% 85.30% 85.30% 100.00%
Div Payout % 24.70 % 25.64 % 26.34 % 28.15 % 31.81 % 32.68 % 31.10 % -14.23%
  QoQ % -3.67% -2.66% -6.43% -11.51% -2.66% 5.08% -
  Horiz. % 79.42% 82.44% 84.69% 90.51% 102.28% 105.08% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
  QoQ % 7.40% -2.82% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
NOSH 1,185,499 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  QoQ % -0.01% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.09 % 31.60 % 29.97 % 28.77 % 25.72 % 25.91 % 32.73 % -1.31%
  QoQ % 1.55% 5.44% 4.17% 11.86% -0.73% -20.84% -
  Horiz. % 98.04% 96.55% 91.57% 87.90% 78.58% 79.16% 100.00%
ROE 6.60 % 6.83 % 6.15 % 5.90 % 5.35 % 5.11 % 6.43 % 1.75%
  QoQ % -3.37% 11.06% 4.24% 10.28% 4.70% -20.53% -
  Horiz. % 102.64% 106.22% 95.65% 91.76% 83.20% 79.47% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 269.54 265.24 260.21 254.57 251.33 245.46 238.52 8.48%
  QoQ % 1.62% 1.93% 2.22% 1.29% 2.39% 2.91% -
  Horiz. % 113.01% 111.20% 109.09% 106.73% 105.37% 102.91% 100.00%
EPS 85.02 81.90 75.92 71.04 62.88 61.21 75.38 8.35%
  QoQ % 3.81% 7.88% 6.87% 12.98% 2.73% -18.80% -
  Horiz. % 112.79% 108.65% 100.72% 94.24% 83.42% 81.20% 100.00%
DPS 21.00 21.00 20.00 20.00 20.00 20.00 23.45 -7.09%
  QoQ % 0.00% 5.00% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 89.55% 89.55% 85.29% 85.29% 85.29% 85.29% 100.00%
NAPS 12.8900 12.0000 12.3500 12.0400 11.7500 11.9700 11.7300 6.48%
  QoQ % 7.42% -2.83% 2.57% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.30% 105.29% 102.64% 100.17% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 224.61 221.06 216.84 212.14 209.44 204.55 198.77 8.48%
  QoQ % 1.61% 1.95% 2.22% 1.29% 2.39% 2.91% -
  Horiz. % 113.00% 111.21% 109.09% 106.73% 105.37% 102.91% 100.00%
EPS 70.85 68.26 63.26 59.20 52.40 51.01 62.82 8.34%
  QoQ % 3.79% 7.90% 6.86% 12.98% 2.72% -18.80% -
  Horiz. % 112.78% 108.66% 100.70% 94.24% 83.41% 81.20% 100.00%
DPS 17.50 17.50 16.67 16.67 16.67 16.67 19.54 -7.08%
  QoQ % 0.00% 4.98% 0.00% 0.00% 0.00% -14.69% -
  Horiz. % 89.56% 89.56% 85.31% 85.31% 85.31% 85.31% 100.00%
NAPS 10.7417 10.0012 10.2917 10.0333 9.7917 9.9750 9.7750 6.48%
  QoQ % 7.40% -2.82% 2.58% 2.47% -1.84% 2.05% -
  Horiz. % 109.89% 102.31% 105.29% 102.64% 100.17% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 14.2200 14.1600 12.6400 11.6000 12.0600 15.9800 16.9000 -
P/RPS 5.28 5.34 4.86 4.56 4.80 6.51 7.09 -17.83%
  QoQ % -1.12% 9.88% 6.58% -5.00% -26.27% -8.18% -
  Horiz. % 74.47% 75.32% 68.55% 64.32% 67.70% 91.82% 100.00%
P/EPS 16.73 17.29 16.65 16.33 19.18 26.11 22.42 -17.72%
  QoQ % -3.24% 3.84% 1.96% -14.86% -26.54% 16.46% -
  Horiz. % 74.62% 77.12% 74.26% 72.84% 85.55% 116.46% 100.00%
EY 5.98 5.78 6.01 6.12 5.21 3.83 4.46 21.57%
  QoQ % 3.46% -3.83% -1.80% 17.47% 36.03% -14.13% -
  Horiz. % 134.08% 129.60% 134.75% 137.22% 116.82% 85.87% 100.00%
DY 1.48 1.48 1.58 1.72 1.66 1.25 1.39 4.27%
  QoQ % 0.00% -6.33% -8.14% 3.61% 32.80% -10.07% -
  Horiz. % 106.47% 106.47% 113.67% 123.74% 119.42% 89.93% 100.00%
P/NAPS 1.10 1.18 1.02 0.96 1.03 1.34 1.44 -16.42%
  QoQ % -6.78% 15.69% 6.25% -6.80% -23.13% -6.94% -
  Horiz. % 76.39% 81.94% 70.83% 66.67% 71.53% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 -
Price 14.6000 14.1000 13.7000 12.2200 12.0000 13.9800 15.7000 -
P/RPS 5.42 5.32 5.26 4.80 4.77 5.70 6.58 -12.12%
  QoQ % 1.88% 1.14% 9.58% 0.63% -16.32% -13.37% -
  Horiz. % 82.37% 80.85% 79.94% 72.95% 72.49% 86.63% 100.00%
P/EPS 17.17 17.22 18.05 17.20 19.08 22.84 20.83 -12.08%
  QoQ % -0.29% -4.60% 4.94% -9.85% -16.46% 9.65% -
  Horiz. % 82.43% 82.67% 86.65% 82.57% 91.60% 109.65% 100.00%
EY 5.82 5.81 5.54 5.81 5.24 4.38 4.80 13.69%
  QoQ % 0.17% 4.87% -4.65% 10.88% 19.63% -8.75% -
  Horiz. % 121.25% 121.04% 115.42% 121.04% 109.17% 91.25% 100.00%
DY 1.44 1.49 1.46 1.64 1.67 1.43 1.49 -2.25%
  QoQ % -3.36% 2.05% -10.98% -1.80% 16.78% -4.03% -
  Horiz. % 96.64% 100.00% 97.99% 110.07% 112.08% 95.97% 100.00%
P/NAPS 1.13 1.18 1.11 1.01 1.02 1.17 1.34 -10.73%
  QoQ % -4.24% 6.31% 9.90% -0.98% -12.82% -12.69% -
  Horiz. % 84.33% 88.06% 82.84% 75.37% 76.12% 87.31% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers