Highlights

[PPB] QoQ TTM Result on 2014-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -9.37%    YoY -     -1.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,701,008 3,667,981 3,570,411 3,432,256 3,312,917 3,195,353 3,144,831 11.43%
  QoQ % 0.90% 2.73% 4.03% 3.60% 3.68% 1.61% -
  Horiz. % 117.69% 116.64% 113.53% 109.14% 105.34% 101.61% 100.00%
PBT 1,028,144 1,047,486 974,200 980,809 1,063,417 1,079,469 1,048,426 -1.29%
  QoQ % -1.85% 7.52% -0.67% -7.77% -1.49% 2.96% -
  Horiz. % 98.07% 99.91% 92.92% 93.55% 101.43% 102.96% 100.00%
Tax -89,227 -109,706 -85,187 -77,444 -72,478 -54,134 -54,547 38.71%
  QoQ % 18.67% -28.78% -10.00% -6.85% -33.89% 0.76% -
  Horiz. % 163.58% 201.12% 156.17% 141.98% 132.87% 99.24% 100.00%
NP 938,917 937,780 889,013 903,365 990,939 1,025,335 993,879 -3.71%
  QoQ % 0.12% 5.49% -1.59% -8.84% -3.35% 3.16% -
  Horiz. % 94.47% 94.36% 89.45% 90.89% 99.70% 103.16% 100.00%
NP to SH 916,779 916,037 877,397 890,502 982,573 1,007,875 971,052 -3.75%
  QoQ % 0.08% 4.40% -1.47% -9.37% -2.51% 3.79% -
  Horiz. % 94.41% 94.33% 90.36% 91.70% 101.19% 103.79% 100.00%
Tax Rate 8.68 % 10.47 % 8.74 % 7.90 % 6.82 % 5.01 % 5.20 % 40.58%
  QoQ % -17.10% 19.79% 10.63% 15.84% 36.13% -3.65% -
  Horiz. % 166.92% 201.35% 168.08% 151.92% 131.15% 96.35% 100.00%
Total Cost 2,762,091 2,730,201 2,681,398 2,528,891 2,321,978 2,170,018 2,150,952 18.09%
  QoQ % 1.17% 1.82% 6.03% 8.91% 7.00% 0.89% -
  Horiz. % 128.41% 126.93% 124.66% 117.57% 107.95% 100.89% 100.00%
Net Worth 16,822,242 15,826,423 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.38% 2.40% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 109.99% 107.40% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 272,664 284,519 284,519 296,386 296,386 248,966 248,966 6.23%
  QoQ % -4.17% 0.00% -4.00% 0.00% 19.05% 0.00% -
  Horiz. % 109.52% 114.28% 114.28% 119.05% 119.05% 100.00% 100.00%
Div Payout % 29.74 % 31.06 % 32.43 % 33.28 % 30.16 % 24.70 % 25.64 % 10.36%
  QoQ % -4.25% -4.22% -2.55% 10.34% 22.11% -3.67% -
  Horiz. % 115.99% 121.14% 126.48% 129.80% 117.63% 96.33% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 16,822,242 15,826,423 15,458,918 15,707,873 15,648,598 15,281,093 14,227,741 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.38% 2.40% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 109.99% 107.40% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.37 % 25.57 % 24.90 % 26.32 % 29.91 % 32.09 % 31.60 % -13.58%
  QoQ % -0.78% 2.69% -5.40% -12.00% -6.79% 1.55% -
  Horiz. % 80.28% 80.92% 78.80% 83.29% 94.65% 101.55% 100.00%
ROE 5.45 % 5.79 % 5.68 % 5.67 % 6.28 % 6.60 % 6.83 % -13.93%
  QoQ % -5.87% 1.94% 0.18% -9.71% -4.85% -3.37% -
  Horiz. % 79.80% 84.77% 83.16% 83.02% 91.95% 96.63% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 312.19 309.40 301.17 289.52 279.45 269.54 265.24 11.44%
  QoQ % 0.90% 2.73% 4.02% 3.60% 3.68% 1.62% -
  Horiz. % 117.70% 116.65% 113.55% 109.15% 105.36% 101.62% 100.00%
EPS 77.33 77.27 74.01 75.12 82.88 85.02 81.90 -3.75%
  QoQ % 0.08% 4.40% -1.48% -9.36% -2.52% 3.81% -
  Horiz. % 94.42% 94.35% 90.37% 91.72% 101.20% 103.81% 100.00%
DPS 23.00 24.00 24.00 25.00 25.00 21.00 21.00 6.23%
  QoQ % -4.17% 0.00% -4.00% 0.00% 19.05% 0.00% -
  Horiz. % 109.52% 114.29% 114.29% 119.05% 119.05% 100.00% 100.00%
NAPS 14.1900 13.3500 13.0400 13.2500 13.2000 12.8900 12.0000 11.79%
  QoQ % 6.29% 2.38% -1.58% 0.38% 2.40% 7.42% -
  Horiz. % 118.25% 111.25% 108.67% 110.42% 110.00% 107.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 260.16 257.84 250.98 241.27 232.88 224.61 221.06 11.44%
  QoQ % 0.90% 2.73% 4.02% 3.60% 3.68% 1.61% -
  Horiz. % 117.69% 116.64% 113.53% 109.14% 105.35% 101.61% 100.00%
EPS 64.44 64.39 61.68 62.60 69.07 70.85 68.26 -3.76%
  QoQ % 0.08% 4.39% -1.47% -9.37% -2.51% 3.79% -
  Horiz. % 94.40% 94.33% 90.36% 91.71% 101.19% 103.79% 100.00%
DPS 19.17 20.00 20.00 20.83 20.83 17.50 17.50 6.25%
  QoQ % -4.15% 0.00% -3.98% 0.00% 19.03% 0.00% -
  Horiz. % 109.54% 114.29% 114.29% 119.03% 119.03% 100.00% 100.00%
NAPS 11.8250 11.1250 10.8667 11.0417 11.0000 10.7417 10.0012 11.78%
  QoQ % 6.29% 2.38% -1.58% 0.38% 2.40% 7.40% -
  Horiz. % 118.24% 111.24% 108.65% 110.40% 109.99% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 14.3000 14.2000 15.1400 16.6200 16.1400 14.2200 14.1600 -
P/RPS 4.58 4.59 5.03 5.74 5.78 5.28 5.34 -9.70%
  QoQ % -0.22% -8.75% -12.37% -0.69% 9.47% -1.12% -
  Horiz. % 85.77% 85.96% 94.19% 107.49% 108.24% 98.88% 100.00%
P/EPS 18.49 18.38 20.46 22.13 19.47 16.73 17.29 4.56%
  QoQ % 0.60% -10.17% -7.55% 13.66% 16.38% -3.24% -
  Horiz. % 106.94% 106.30% 118.33% 127.99% 112.61% 96.76% 100.00%
EY 5.41 5.44 4.89 4.52 5.14 5.98 5.78 -4.30%
  QoQ % -0.55% 11.25% 8.19% -12.06% -14.05% 3.46% -
  Horiz. % 93.60% 94.12% 84.60% 78.20% 88.93% 103.46% 100.00%
DY 1.61 1.69 1.59 1.50 1.55 1.48 1.48 5.76%
  QoQ % -4.73% 6.29% 6.00% -3.23% 4.73% 0.00% -
  Horiz. % 108.78% 114.19% 107.43% 101.35% 104.73% 100.00% 100.00%
P/NAPS 1.01 1.06 1.16 1.25 1.22 1.10 1.18 -9.83%
  QoQ % -4.72% -8.62% -7.20% 2.46% 10.91% -6.78% -
  Horiz. % 85.59% 89.83% 98.31% 105.93% 103.39% 93.22% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 -
Price 14.5800 15.5000 14.8000 16.2600 15.9200 14.6000 14.1000 -
P/RPS 4.67 5.01 4.91 5.62 5.70 5.42 5.32 -8.30%
  QoQ % -6.79% 2.04% -12.63% -1.40% 5.17% 1.88% -
  Horiz. % 87.78% 94.17% 92.29% 105.64% 107.14% 101.88% 100.00%
P/EPS 18.85 20.06 20.00 21.65 19.21 17.17 17.22 6.20%
  QoQ % -6.03% 0.30% -7.62% 12.70% 11.88% -0.29% -
  Horiz. % 109.47% 116.49% 116.14% 125.73% 111.56% 99.71% 100.00%
EY 5.30 4.99 5.00 4.62 5.21 5.82 5.81 -5.93%
  QoQ % 6.21% -0.20% 8.23% -11.32% -10.48% 0.17% -
  Horiz. % 91.22% 85.89% 86.06% 79.52% 89.67% 100.17% 100.00%
DY 1.58 1.55 1.62 1.54 1.57 1.44 1.49 3.98%
  QoQ % 1.94% -4.32% 5.19% -1.91% 9.03% -3.36% -
  Horiz. % 106.04% 104.03% 108.72% 103.36% 105.37% 96.64% 100.00%
P/NAPS 1.03 1.16 1.13 1.23 1.21 1.13 1.18 -8.64%
  QoQ % -11.21% 2.65% -8.13% 1.65% 7.08% -4.24% -
  Horiz. % 87.29% 98.31% 95.76% 104.24% 102.54% 95.76% 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