Highlights

[PPB] YoY Annual (Unaudited) 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 YoY -     -14.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,048,314 3,701,008 3,312,917 3,017,926 2,710,539 2,274,036 2,053,769 11.97%
  YoY % 9.38% 11.71% 9.77% 11.34% 19.20% 10.73% -
  Horiz. % 197.12% 180.21% 161.31% 146.95% 131.98% 110.73% 100.00%
PBT 1,181,122 1,028,144 1,063,417 916,814 1,056,580 1,131,486 1,455,390 -3.42%
  YoY % 14.88% -3.32% 15.99% -13.23% -6.62% -22.26% -
  Horiz. % 81.16% 70.64% 73.07% 62.99% 72.60% 77.74% 100.00%
Tax -105,003 -89,227 -72,478 -48,617 -44,072 777,740 173,649 -
  YoY % -17.68% -23.11% -49.08% -10.31% -105.67% 347.88% -
  Horiz. % -60.47% -51.38% -41.74% -28.00% -25.38% 447.88% 100.00%
NP 1,076,119 938,917 990,939 868,197 1,012,508 1,909,226 1,629,039 -6.67%
  YoY % 14.61% -5.25% 14.14% -14.25% -46.97% 17.20% -
  Horiz. % 66.06% 57.64% 60.83% 53.30% 62.15% 117.20% 100.00%
NP to SH 1,051,311 916,779 982,573 842,152 980,372 1,884,949 1,615,964 -6.91%
  YoY % 14.67% -6.70% 16.67% -14.10% -47.99% 16.65% -
  Horiz. % 65.06% 56.73% 60.80% 52.11% 60.67% 116.65% 100.00%
Tax Rate 8.89 % 8.68 % 6.82 % 5.30 % 4.17 % -68.74 % -11.93 % -
  YoY % 2.42% 27.27% 28.68% 27.10% 106.07% -476.19% -
  Horiz. % -74.52% -72.76% -57.17% -44.43% -34.95% 576.19% 100.00%
Total Cost 2,972,195 2,762,091 2,321,978 2,149,729 1,698,031 364,810 424,730 38.28%
  YoY % 7.61% 18.95% 8.01% 26.60% 365.46% -14.11% -
  Horiz. % 699.78% 650.32% 546.70% 506.14% 399.79% 85.89% 100.00%
Net Worth 19,916,397 16,822,242 15,649,523 14,273,418 14,060,028 13,277,624 14,083,818 5.94%
  YoY % 18.39% 7.49% 9.64% 1.52% 5.89% -5.72% -
  Horiz. % 141.41% 119.44% 111.12% 101.35% 99.83% 94.28% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 296,374 272,664 296,392 237,099 272,664 1,043,241 865,419 -16.35%
  YoY % 8.70% -8.01% 25.01% -13.04% -73.86% 20.55% -
  Horiz. % 34.25% 31.51% 34.25% 27.40% 31.51% 120.55% 100.00%
Div Payout % 28.19 % 29.74 % 30.16 % 28.15 % 27.81 % 55.35 % 53.55 % -10.14%
  YoY % -5.21% -1.39% 7.14% 1.22% -49.76% 3.36% -
  Horiz. % 52.64% 55.54% 56.32% 52.57% 51.93% 103.36% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 19,916,397 16,822,242 15,649,523 14,273,418 14,060,028 13,277,624 14,083,818 5.94%
  YoY % 18.39% 7.49% 9.64% 1.52% 5.89% -5.72% -
  Horiz. % 141.41% 119.44% 111.12% 101.35% 99.83% 94.28% 100.00%
NOSH 1,185,499 1,185,499 1,185,569 1,185,499 1,185,499 1,185,502 1,185,506 -0.00%
  YoY % 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 26.58 % 25.37 % 29.91 % 28.77 % 37.35 % 83.96 % 79.32 % -16.65%
  YoY % 4.77% -15.18% 3.96% -22.97% -55.51% 5.85% -
  Horiz. % 33.51% 31.98% 37.71% 36.27% 47.09% 105.85% 100.00%
ROE 5.28 % 5.45 % 6.28 % 5.90 % 6.97 % 14.20 % 11.47 % -12.12%
  YoY % -3.12% -13.22% 6.44% -15.35% -50.92% 23.80% -
  Horiz. % 46.03% 47.52% 54.75% 51.44% 60.77% 123.80% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 341.49 312.19 279.44 254.57 228.64 191.82 173.24 11.97%
  YoY % 9.39% 11.72% 9.77% 11.34% 19.20% 10.73% -
  Horiz. % 197.12% 180.21% 161.30% 146.95% 131.98% 110.73% 100.00%
EPS 88.68 77.33 82.88 71.04 82.70 159.00 136.31 -6.91%
  YoY % 14.68% -6.70% 16.67% -14.10% -47.99% 16.65% -
  Horiz. % 65.06% 56.73% 60.80% 52.12% 60.67% 116.65% 100.00%
DPS 25.00 23.00 25.00 20.00 23.00 88.00 73.00 -16.35%
  YoY % 8.70% -8.00% 25.00% -13.04% -73.86% 20.55% -
  Horiz. % 34.25% 31.51% 34.25% 27.40% 31.51% 120.55% 100.00%
NAPS 16.8000 14.1900 13.2000 12.0400 11.8600 11.2000 11.8800 5.94%
  YoY % 18.39% 7.50% 9.63% 1.52% 5.89% -5.72% -
  Horiz. % 141.41% 119.44% 111.11% 101.35% 99.83% 94.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 284.57 260.16 232.88 212.14 190.53 159.85 144.37 11.97%
  YoY % 9.38% 11.71% 9.78% 11.34% 19.19% 10.72% -
  Horiz. % 197.11% 180.20% 161.31% 146.94% 131.97% 110.72% 100.00%
EPS 73.90 64.44 69.07 59.20 68.91 132.50 113.59 -6.91%
  YoY % 14.68% -6.70% 16.67% -14.09% -47.99% 16.65% -
  Horiz. % 65.06% 56.73% 60.81% 52.12% 60.67% 116.65% 100.00%
DPS 20.83 19.17 20.83 16.67 19.17 73.33 60.83 -16.35%
  YoY % 8.66% -7.97% 24.96% -13.04% -73.86% 20.55% -
  Horiz. % 34.24% 31.51% 34.24% 27.40% 31.51% 120.55% 100.00%
NAPS 14.0000 11.8250 11.0007 10.0333 9.8833 9.3334 9.9001 5.94%
  YoY % 18.39% 7.49% 9.64% 1.52% 5.89% -5.72% -
  Horiz. % 141.41% 119.44% 111.12% 101.35% 99.83% 94.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 15.9000 14.3000 16.1400 11.6000 17.1600 17.2600 15.9600 -
P/RPS 4.66 4.58 5.78 4.56 7.51 9.00 9.21 -10.73%
  YoY % 1.75% -20.76% 26.75% -39.28% -16.56% -2.28% -
  Horiz. % 50.60% 49.73% 62.76% 49.51% 81.54% 97.72% 100.00%
P/EPS 17.93 18.49 19.47 16.33 20.75 10.86 11.71 7.36%
  YoY % -3.03% -5.03% 19.23% -21.30% 91.07% -7.26% -
  Horiz. % 153.12% 157.90% 166.27% 139.45% 177.20% 92.74% 100.00%
EY 5.58 5.41 5.13 6.12 4.82 9.21 8.54 -6.84%
  YoY % 3.14% 5.46% -16.18% 26.97% -47.67% 7.85% -
  Horiz. % 65.34% 63.35% 60.07% 71.66% 56.44% 107.85% 100.00%
DY 1.57 1.61 1.55 1.72 1.34 5.10 4.57 -16.31%
  YoY % -2.48% 3.87% -9.88% 28.36% -73.73% 11.60% -
  Horiz. % 34.35% 35.23% 33.92% 37.64% 29.32% 111.60% 100.00%
P/NAPS 0.95 1.01 1.22 0.96 1.45 1.54 1.34 -5.57%
  YoY % -5.94% -17.21% 27.08% -33.79% -5.84% 14.93% -
  Horiz. % 70.90% 75.37% 91.04% 71.64% 108.21% 114.93% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 -
Price 16.0000 14.5800 15.9200 12.2200 17.2000 16.5000 16.1600 -
P/RPS 4.69 4.67 5.70 4.80 7.52 8.60 9.33 -10.83%
  YoY % 0.43% -18.07% 18.75% -36.17% -12.56% -7.82% -
  Horiz. % 50.27% 50.05% 61.09% 51.45% 80.60% 92.18% 100.00%
P/EPS 18.04 18.85 19.21 17.20 20.80 10.38 11.86 7.24%
  YoY % -4.30% -1.87% 11.69% -17.31% 100.39% -12.48% -
  Horiz. % 152.11% 158.94% 161.97% 145.03% 175.38% 87.52% 100.00%
EY 5.54 5.30 5.21 5.81 4.81 9.64 8.44 -6.77%
  YoY % 4.53% 1.73% -10.33% 20.79% -50.10% 14.22% -
  Horiz. % 65.64% 62.80% 61.73% 68.84% 56.99% 114.22% 100.00%
DY 1.56 1.58 1.57 1.64 1.34 5.33 4.52 -16.24%
  YoY % -1.27% 0.64% -4.27% 22.39% -74.86% 17.92% -
  Horiz. % 34.51% 34.96% 34.73% 36.28% 29.65% 117.92% 100.00%
P/NAPS 0.95 1.03 1.21 1.01 1.45 1.47 1.36 -5.80%
  YoY % -7.77% -14.88% 19.80% -30.34% -1.36% 8.09% -
  Horiz. % 69.85% 75.74% 88.97% 74.26% 106.62% 108.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers