Highlights

[PPB] QoQ TTM Result on 2013-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -2.51%    YoY -     16.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,667,981 3,570,411 3,432,256 3,312,917 3,195,353 3,144,831 3,084,817 12.22%
  QoQ % 2.73% 4.03% 3.60% 3.68% 1.61% 1.95% -
  Horiz. % 118.90% 115.74% 111.26% 107.39% 103.58% 101.95% 100.00%
PBT 1,047,486 974,200 980,809 1,063,417 1,079,469 1,048,426 973,476 5.00%
  QoQ % 7.52% -0.67% -7.77% -1.49% 2.96% 7.70% -
  Horiz. % 107.60% 100.07% 100.75% 109.24% 110.89% 107.70% 100.00%
Tax -109,706 -85,187 -77,444 -72,478 -54,134 -54,547 -49,032 70.98%
  QoQ % -28.78% -10.00% -6.85% -33.89% 0.76% -11.25% -
  Horiz. % 223.74% 173.74% 157.95% 147.82% 110.41% 111.25% 100.00%
NP 937,780 889,013 903,365 990,939 1,025,335 993,879 924,444 0.96%
  QoQ % 5.49% -1.59% -8.84% -3.35% 3.16% 7.51% -
  Horiz. % 101.44% 96.17% 97.72% 107.19% 110.91% 107.51% 100.00%
NP to SH 916,037 877,397 890,502 982,573 1,007,875 971,052 899,991 1.18%
  QoQ % 4.40% -1.47% -9.37% -2.51% 3.79% 7.90% -
  Horiz. % 101.78% 97.49% 98.95% 109.18% 111.99% 107.90% 100.00%
Tax Rate 10.47 % 8.74 % 7.90 % 6.82 % 5.01 % 5.20 % 5.04 % 62.74%
  QoQ % 19.79% 10.63% 15.84% 36.13% -3.65% 3.17% -
  Horiz. % 207.74% 173.41% 156.75% 135.32% 99.40% 103.17% 100.00%
Total Cost 2,730,201 2,681,398 2,528,891 2,321,978 2,170,018 2,150,952 2,160,373 16.87%
  QoQ % 1.82% 6.03% 8.91% 7.00% 0.89% -0.44% -
  Horiz. % 126.38% 124.12% 117.06% 107.48% 100.45% 99.56% 100.00%
Net Worth 15,826,423 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.38% 2.40% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.88% 104.37% 97.18% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 284,519 284,519 296,386 296,386 248,966 248,966 237,099 12.91%
  QoQ % 0.00% -4.00% 0.00% 19.05% 0.00% 5.00% -
  Horiz. % 120.00% 120.00% 125.00% 125.00% 105.00% 105.00% 100.00%
Div Payout % 31.06 % 32.43 % 33.28 % 30.16 % 24.70 % 25.64 % 26.34 % 11.60%
  QoQ % -4.22% -2.55% 10.34% 22.11% -3.67% -2.66% -
  Horiz. % 117.92% 123.12% 126.35% 114.50% 93.77% 97.34% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,826,423 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 14,640,923 5.32%
  QoQ % 2.38% -1.58% 0.38% 2.40% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.88% 104.37% 97.18% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.57 % 24.90 % 26.32 % 29.91 % 32.09 % 31.60 % 29.97 % -10.04%
  QoQ % 2.69% -5.40% -12.00% -6.79% 1.55% 5.44% -
  Horiz. % 85.32% 83.08% 87.82% 99.80% 107.07% 105.44% 100.00%
ROE 5.79 % 5.68 % 5.67 % 6.28 % 6.60 % 6.83 % 6.15 % -3.94%
  QoQ % 1.94% 0.18% -9.71% -4.85% -3.37% 11.06% -
  Horiz. % 94.15% 92.36% 92.20% 102.11% 107.32% 111.06% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.40 301.17 289.52 279.45 269.54 265.24 260.21 12.22%
  QoQ % 2.73% 4.02% 3.60% 3.68% 1.62% 1.93% -
  Horiz. % 118.90% 115.74% 111.26% 107.39% 103.59% 101.93% 100.00%
EPS 77.27 74.01 75.12 82.88 85.02 81.90 75.92 1.18%
  QoQ % 4.40% -1.48% -9.36% -2.52% 3.81% 7.88% -
  Horiz. % 101.78% 97.48% 98.95% 109.17% 111.99% 107.88% 100.00%
DPS 24.00 24.00 25.00 25.00 21.00 21.00 20.00 12.91%
  QoQ % 0.00% -4.00% 0.00% 19.05% 0.00% 5.00% -
  Horiz. % 120.00% 120.00% 125.00% 125.00% 105.00% 105.00% 100.00%
NAPS 13.3500 13.0400 13.2500 13.2000 12.8900 12.0000 12.3500 5.32%
  QoQ % 2.38% -1.58% 0.38% 2.40% 7.42% -2.83% -
  Horiz. % 108.10% 105.59% 107.29% 106.88% 104.37% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 257.84 250.98 241.27 232.88 224.61 221.06 216.84 12.23%
  QoQ % 2.73% 4.02% 3.60% 3.68% 1.61% 1.95% -
  Horiz. % 118.91% 115.74% 111.27% 107.40% 103.58% 101.95% 100.00%
EPS 64.39 61.68 62.60 69.07 70.85 68.26 63.26 1.19%
  QoQ % 4.39% -1.47% -9.37% -2.51% 3.79% 7.90% -
  Horiz. % 101.79% 97.50% 98.96% 109.18% 112.00% 107.90% 100.00%
DPS 20.00 20.00 20.83 20.83 17.50 17.50 16.67 12.90%
  QoQ % 0.00% -3.98% 0.00% 19.03% 0.00% 4.98% -
  Horiz. % 119.98% 119.98% 124.96% 124.96% 104.98% 104.98% 100.00%
NAPS 11.1250 10.8667 11.0417 11.0000 10.7417 10.0012 10.2917 5.32%
  QoQ % 2.38% -1.58% 0.38% 2.40% 7.40% -2.82% -
  Horiz. % 108.10% 105.59% 107.29% 106.88% 104.37% 97.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 14.2000 15.1400 16.6200 16.1400 14.2200 14.1600 12.6400 -
P/RPS 4.59 5.03 5.74 5.78 5.28 5.34 4.86 -3.74%
  QoQ % -8.75% -12.37% -0.69% 9.47% -1.12% 9.88% -
  Horiz. % 94.44% 103.50% 118.11% 118.93% 108.64% 109.88% 100.00%
P/EPS 18.38 20.46 22.13 19.47 16.73 17.29 16.65 6.81%
  QoQ % -10.17% -7.55% 13.66% 16.38% -3.24% 3.84% -
  Horiz. % 110.39% 122.88% 132.91% 116.94% 100.48% 103.84% 100.00%
EY 5.44 4.89 4.52 5.14 5.98 5.78 6.01 -6.42%
  QoQ % 11.25% 8.19% -12.06% -14.05% 3.46% -3.83% -
  Horiz. % 90.52% 81.36% 75.21% 85.52% 99.50% 96.17% 100.00%
DY 1.69 1.59 1.50 1.55 1.48 1.48 1.58 4.58%
  QoQ % 6.29% 6.00% -3.23% 4.73% 0.00% -6.33% -
  Horiz. % 106.96% 100.63% 94.94% 98.10% 93.67% 93.67% 100.00%
P/NAPS 1.06 1.16 1.25 1.22 1.10 1.18 1.02 2.60%
  QoQ % -8.62% -7.20% 2.46% 10.91% -6.78% 15.69% -
  Horiz. % 103.92% 113.73% 122.55% 119.61% 107.84% 115.69% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 -
Price 15.5000 14.8000 16.2600 15.9200 14.6000 14.1000 13.7000 -
P/RPS 5.01 4.91 5.62 5.70 5.42 5.32 5.26 -3.19%
  QoQ % 2.04% -12.63% -1.40% 5.17% 1.88% 1.14% -
  Horiz. % 95.25% 93.35% 106.84% 108.37% 103.04% 101.14% 100.00%
P/EPS 20.06 20.00 21.65 19.21 17.17 17.22 18.05 7.29%
  QoQ % 0.30% -7.62% 12.70% 11.88% -0.29% -4.60% -
  Horiz. % 111.14% 110.80% 119.94% 106.43% 95.12% 95.40% 100.00%
EY 4.99 5.00 4.62 5.21 5.82 5.81 5.54 -6.73%
  QoQ % -0.20% 8.23% -11.32% -10.48% 0.17% 4.87% -
  Horiz. % 90.07% 90.25% 83.39% 94.04% 105.05% 104.87% 100.00%
DY 1.55 1.62 1.54 1.57 1.44 1.49 1.46 4.06%
  QoQ % -4.32% 5.19% -1.91% 9.03% -3.36% 2.05% -
  Horiz. % 106.16% 110.96% 105.48% 107.53% 98.63% 102.05% 100.00%
P/NAPS 1.16 1.13 1.23 1.21 1.13 1.18 1.11 2.98%
  QoQ % 2.65% -8.13% 1.65% 7.08% -4.24% 6.31% -
  Horiz. % 104.50% 101.80% 110.81% 109.01% 101.80% 106.31% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers