Highlights

[PPB] QoQ TTM Result on 2013-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     6.87%    YoY -     0.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,312,917 3,195,353 3,144,831 3,084,817 3,017,926 2,979,500 2,909,890 9.01%
  QoQ % 3.68% 1.61% 1.95% 2.22% 1.29% 2.39% -
  Horiz. % 113.85% 109.81% 108.07% 106.01% 103.71% 102.39% 100.00%
PBT 1,063,417 1,079,469 1,048,426 973,476 916,814 811,546 801,991 20.63%
  QoQ % -1.49% 2.96% 7.70% 6.18% 12.97% 1.19% -
  Horiz. % 132.60% 134.60% 130.73% 121.38% 114.32% 101.19% 100.00%
Tax -72,478 -54,134 -54,547 -49,032 -48,617 -45,138 -48,157 31.23%
  QoQ % -33.89% 0.76% -11.25% -0.85% -7.71% 6.27% -
  Horiz. % 150.50% 112.41% 113.27% 101.82% 100.96% 93.73% 100.00%
NP 990,939 1,025,335 993,879 924,444 868,197 766,408 753,834 19.94%
  QoQ % -3.35% 3.16% 7.51% 6.48% 13.28% 1.67% -
  Horiz. % 131.45% 136.02% 131.84% 122.63% 115.17% 101.67% 100.00%
NP to SH 982,573 1,007,875 971,052 899,991 842,152 745,461 725,631 22.33%
  QoQ % -2.51% 3.79% 7.90% 6.87% 12.97% 2.73% -
  Horiz. % 135.41% 138.90% 133.82% 124.03% 116.06% 102.73% 100.00%
Tax Rate 6.82 % 5.01 % 5.20 % 5.04 % 5.30 % 5.56 % 6.00 % 8.89%
  QoQ % 36.13% -3.65% 3.17% -4.91% -4.68% -7.33% -
  Horiz. % 113.67% 83.50% 86.67% 84.00% 88.33% 92.67% 100.00%
Total Cost 2,321,978 2,170,018 2,150,952 2,160,373 2,149,729 2,213,092 2,156,056 5.05%
  QoQ % 7.00% 0.89% -0.44% 0.50% -2.86% 2.65% -
  Horiz. % 107.70% 100.65% 99.76% 100.20% 99.71% 102.65% 100.00%
Net Worth 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.72%
  QoQ % 2.40% 7.40% -2.82% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.69% 100.26% 103.17% 100.58% 98.16% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 296,386 248,966 248,966 237,099 237,099 237,099 237,099 16.00%
  QoQ % 19.05% 0.00% 5.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 105.00% 105.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 30.16 % 24.70 % 25.64 % 26.34 % 28.15 % 31.81 % 32.68 % -5.20%
  QoQ % 22.11% -3.67% -2.66% -6.43% -11.51% -2.66% -
  Horiz. % 92.29% 75.58% 78.46% 80.60% 86.14% 97.34% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.72%
  QoQ % 2.40% 7.40% -2.82% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.69% 100.26% 103.17% 100.58% 98.16% 100.00%
NOSH 1,185,499 1,185,499 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 -
  QoQ % 0.00% -0.01% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.91 % 32.09 % 31.60 % 29.97 % 28.77 % 25.72 % 25.91 % 10.02%
  QoQ % -6.79% 1.55% 5.44% 4.17% 11.86% -0.73% -
  Horiz. % 115.44% 123.85% 121.96% 115.67% 111.04% 99.27% 100.00%
ROE 6.28 % 6.60 % 6.83 % 6.15 % 5.90 % 5.35 % 5.11 % 14.69%
  QoQ % -4.85% -3.37% 11.06% 4.24% 10.28% 4.70% -
  Horiz. % 122.90% 129.16% 133.66% 120.35% 115.46% 104.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 279.45 269.54 265.24 260.21 254.57 251.33 245.46 9.00%
  QoQ % 3.68% 1.62% 1.93% 2.22% 1.29% 2.39% -
  Horiz. % 113.85% 109.81% 108.06% 106.01% 103.71% 102.39% 100.00%
EPS 82.88 85.02 81.90 75.92 71.04 62.88 61.21 22.32%
  QoQ % -2.52% 3.81% 7.88% 6.87% 12.98% 2.73% -
  Horiz. % 135.40% 138.90% 133.80% 124.03% 116.06% 102.73% 100.00%
DPS 25.00 21.00 21.00 20.00 20.00 20.00 20.00 15.99%
  QoQ % 19.05% 0.00% 5.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 105.00% 105.00% 100.00% 100.00% 100.00% 100.00%
NAPS 13.2000 12.8900 12.0000 12.3500 12.0400 11.7500 11.9700 6.72%
  QoQ % 2.40% 7.42% -2.83% 2.57% 2.47% -1.84% -
  Horiz. % 110.28% 107.69% 100.25% 103.17% 100.58% 98.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 232.88 224.61 221.06 216.84 212.14 209.44 204.55 9.01%
  QoQ % 3.68% 1.61% 1.95% 2.22% 1.29% 2.39% -
  Horiz. % 113.85% 109.81% 108.07% 106.01% 103.71% 102.39% 100.00%
EPS 69.07 70.85 68.26 63.26 59.20 52.40 51.01 22.33%
  QoQ % -2.51% 3.79% 7.90% 6.86% 12.98% 2.72% -
  Horiz. % 135.40% 138.89% 133.82% 124.01% 116.06% 102.72% 100.00%
DPS 20.83 17.50 17.50 16.67 16.67 16.67 16.67 15.96%
  QoQ % 19.03% 0.00% 4.98% 0.00% 0.00% 0.00% -
  Horiz. % 124.96% 104.98% 104.98% 100.00% 100.00% 100.00% 100.00%
NAPS 11.0000 10.7417 10.0012 10.2917 10.0333 9.7917 9.9750 6.72%
  QoQ % 2.40% 7.40% -2.82% 2.58% 2.47% -1.84% -
  Horiz. % 110.28% 107.69% 100.26% 103.17% 100.58% 98.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.1400 14.2200 14.1600 12.6400 11.6000 12.0600 15.9800 -
P/RPS 5.78 5.28 5.34 4.86 4.56 4.80 6.51 -7.60%
  QoQ % 9.47% -1.12% 9.88% 6.58% -5.00% -26.27% -
  Horiz. % 88.79% 81.11% 82.03% 74.65% 70.05% 73.73% 100.00%
P/EPS 19.47 16.73 17.29 16.65 16.33 19.18 26.11 -17.72%
  QoQ % 16.38% -3.24% 3.84% 1.96% -14.86% -26.54% -
  Horiz. % 74.57% 64.08% 66.22% 63.77% 62.54% 73.46% 100.00%
EY 5.14 5.98 5.78 6.01 6.12 5.21 3.83 21.60%
  QoQ % -14.05% 3.46% -3.83% -1.80% 17.47% 36.03% -
  Horiz. % 134.20% 156.14% 150.91% 156.92% 159.79% 136.03% 100.00%
DY 1.55 1.48 1.48 1.58 1.72 1.66 1.25 15.37%
  QoQ % 4.73% 0.00% -6.33% -8.14% 3.61% 32.80% -
  Horiz. % 124.00% 118.40% 118.40% 126.40% 137.60% 132.80% 100.00%
P/NAPS 1.22 1.10 1.18 1.02 0.96 1.03 1.34 -6.05%
  QoQ % 10.91% -6.78% 15.69% 6.25% -6.80% -23.13% -
  Horiz. % 91.04% 82.09% 88.06% 76.12% 71.64% 76.87% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 -
Price 15.9200 14.6000 14.1000 13.7000 12.2200 12.0000 13.9800 -
P/RPS 5.70 5.42 5.32 5.26 4.80 4.77 5.70 -
  QoQ % 5.17% 1.88% 1.14% 9.58% 0.63% -16.32% -
  Horiz. % 100.00% 95.09% 93.33% 92.28% 84.21% 83.68% 100.00%
P/EPS 19.21 17.17 17.22 18.05 17.20 19.08 22.84 -10.87%
  QoQ % 11.88% -0.29% -4.60% 4.94% -9.85% -16.46% -
  Horiz. % 84.11% 75.18% 75.39% 79.03% 75.31% 83.54% 100.00%
EY 5.21 5.82 5.81 5.54 5.81 5.24 4.38 12.23%
  QoQ % -10.48% 0.17% 4.87% -4.65% 10.88% 19.63% -
  Horiz. % 118.95% 132.88% 132.65% 126.48% 132.65% 119.63% 100.00%
DY 1.57 1.44 1.49 1.46 1.64 1.67 1.43 6.41%
  QoQ % 9.03% -3.36% 2.05% -10.98% -1.80% 16.78% -
  Horiz. % 109.79% 100.70% 104.20% 102.10% 114.69% 116.78% 100.00%
P/NAPS 1.21 1.13 1.18 1.11 1.01 1.02 1.17 2.26%
  QoQ % 7.08% -4.24% 6.31% 9.90% -0.98% -12.82% -
  Horiz. % 103.42% 96.58% 100.85% 94.87% 86.32% 87.18% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers