Highlights

[PPB] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -19.63%    YoY -     -47.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,926,010 3,679,658 3,164,670 2,910,860 2,512,158 2,169,450 2,077,906 11.18%
  YoY % 6.69% 16.27% 8.72% 15.87% 15.80% 4.41% -
  Horiz. % 188.94% 177.08% 152.30% 140.09% 120.90% 104.41% 100.00%
PBT 930,960 731,902 910,336 647,112 1,156,290 1,256,982 1,252,162 -4.82%
  YoY % 27.20% -19.60% 40.68% -44.04% -8.01% 0.38% -
  Horiz. % 74.35% 58.45% 72.70% 51.68% 92.34% 100.38% 100.00%
Tax -95,598 -80,880 -55,462 -43,602 -35,432 1,637,032 100,926 -
  YoY % -18.20% -45.83% -27.20% -23.06% -102.16% 1,522.01% -
  Horiz. % -94.72% -80.14% -54.95% -43.20% -35.11% 1,622.01% 100.00%
NP 835,362 651,022 854,874 603,510 1,120,858 2,894,014 1,353,088 -7.72%
  YoY % 28.32% -23.85% 41.65% -46.16% -61.27% 113.88% -
  Horiz. % 61.74% 48.11% 63.18% 44.60% 82.84% 213.88% 100.00%
NP to SH 831,102 621,294 831,646 573,846 1,083,328 2,886,200 1,338,734 -7.63%
  YoY % 33.77% -25.29% 44.92% -47.03% -62.47% 115.59% -
  Horiz. % 62.08% 46.41% 62.12% 42.86% 80.92% 215.59% 100.00%
Tax Rate 10.27 % 11.05 % 6.09 % 6.74 % 3.06 % -130.24 % -8.06 % -
  YoY % -7.06% 81.44% -9.64% 120.26% 102.35% -1,515.88% -
  Horiz. % -127.42% -137.10% -75.56% -83.62% -37.97% 1,615.88% 100.00%
Total Cost 3,090,648 3,028,636 2,309,796 2,307,350 1,391,300 -724,564 724,818 27.33%
  YoY % 2.05% 31.12% 0.11% 65.84% 292.02% -199.96% -
  Horiz. % 426.40% 417.85% 318.67% 318.34% 191.95% -99.96% 100.00%
Net Worth 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 4.90%
  YoY % 16.03% 8.67% 0.25% 4.91% -4.36% 5.10% -
  Horiz. % 133.30% 114.88% 105.72% 105.46% 100.53% 105.10% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 189,679 165,969 189,670 165,969 237,103 1,659,689 118,555 8.14%
  YoY % 14.29% -12.50% 14.28% -30.00% -85.71% 1,299.92% -
  Horiz. % 159.99% 139.99% 159.98% 139.99% 199.99% 1,399.92% 100.00%
Div Payout % 22.82 % 26.71 % 22.81 % 28.92 % 21.89 % 57.50 % 8.86 % 17.07%
  YoY % -14.56% 17.10% -21.13% 32.12% -61.93% 548.98% -
  Horiz. % 257.56% 301.47% 257.45% 326.41% 247.07% 648.98% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 13,456,103 4.90%
  YoY % 16.03% 8.67% 0.25% 4.91% -4.36% 5.10% -
  Horiz. % 133.30% 114.88% 105.72% 105.46% 100.53% 105.10% 100.00%
NOSH 1,185,499 1,185,499 1,185,438 1,185,499 1,185,519 1,185,492 1,185,559 -0.00%
  YoY % 0.00% 0.01% -0.01% -0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.28 % 17.69 % 27.01 % 20.73 % 44.62 % 133.40 % 65.12 % -17.00%
  YoY % 20.29% -34.51% 30.29% -53.54% -66.55% 104.85% -
  Horiz. % 32.68% 27.17% 41.48% 31.83% 68.52% 204.85% 100.00%
ROE 4.63 % 4.02 % 5.85 % 4.04 % 8.01 % 20.41 % 9.95 % -11.97%
  YoY % 15.17% -31.28% 44.80% -49.56% -60.75% 105.13% -
  Horiz. % 46.53% 40.40% 58.79% 40.60% 80.50% 205.13% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 331.17 310.39 266.96 245.54 211.90 183.00 175.27 11.18%
  YoY % 6.69% 16.27% 8.72% 15.88% 15.79% 4.41% -
  Horiz. % 188.95% 177.09% 152.31% 140.09% 120.90% 104.41% 100.00%
EPS 70.10 52.40 70.16 48.40 91.38 243.46 112.92 -7.64%
  YoY % 33.78% -25.31% 44.96% -47.03% -62.47% 115.60% -
  Horiz. % 62.08% 46.40% 62.13% 42.86% 80.92% 215.60% 100.00%
DPS 16.00 14.00 16.00 14.00 20.00 140.00 10.00 8.14%
  YoY % 14.29% -12.50% 14.29% -30.00% -85.71% 1,300.00% -
  Horiz. % 160.00% 140.00% 160.00% 140.00% 200.00% 1,400.00% 100.00%
NAPS 15.1300 13.0400 12.0000 11.9700 11.4100 11.9300 11.3500 4.91%
  YoY % 16.03% 8.67% 0.25% 4.91% -4.36% 5.11% -
  Horiz. % 133.30% 114.89% 105.73% 105.46% 100.53% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 275.97 258.66 222.46 204.62 176.59 152.50 146.06 11.18%
  YoY % 6.69% 16.27% 8.72% 15.87% 15.80% 4.41% -
  Horiz. % 188.94% 177.09% 152.31% 140.09% 120.90% 104.41% 100.00%
EPS 58.42 43.67 58.46 40.34 76.15 202.88 94.10 -7.63%
  YoY % 33.78% -25.30% 44.92% -47.03% -62.47% 115.60% -
  Horiz. % 62.08% 46.41% 62.13% 42.87% 80.92% 215.60% 100.00%
DPS 13.33 11.67 13.33 11.67 16.67 116.67 8.33 8.15%
  YoY % 14.22% -12.45% 14.22% -29.99% -85.71% 1,300.60% -
  Horiz. % 160.02% 140.10% 160.02% 140.10% 200.12% 1,400.60% 100.00%
NAPS 12.6083 10.8667 9.9995 9.9750 9.5085 9.9416 9.4588 4.90%
  YoY % 16.03% 8.67% 0.25% 4.91% -4.36% 5.10% -
  Horiz. % 133.30% 114.88% 105.72% 105.46% 100.53% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 -
P/RPS 4.57 4.88 5.30 6.51 8.13 8.73 6.62 -5.99%
  YoY % -6.35% -7.92% -18.59% -19.93% -6.87% 31.87% -
  Horiz. % 69.03% 73.72% 80.06% 98.34% 122.81% 131.87% 100.00%
P/EPS 21.57 28.89 20.18 33.01 18.84 6.56 10.27 13.16%
  YoY % -25.34% 43.16% -38.87% 75.21% 187.20% -36.12% -
  Horiz. % 210.03% 281.30% 196.49% 321.42% 183.45% 63.88% 100.00%
EY 4.64 3.46 4.95 3.03 5.31 15.24 9.73 -11.61%
  YoY % 34.10% -30.10% 63.37% -42.94% -65.16% 56.63% -
  Horiz. % 47.69% 35.56% 50.87% 31.14% 54.57% 156.63% 100.00%
DY 1.06 0.92 1.13 0.88 1.16 8.76 0.86 3.54%
  YoY % 15.22% -18.58% 28.41% -24.14% -86.76% 918.60% -
  Horiz. % 123.26% 106.98% 131.40% 102.33% 134.88% 1,018.60% 100.00%
P/NAPS 1.00 1.16 1.18 1.34 1.51 1.34 1.02 -0.33%
  YoY % -13.79% -1.69% -11.94% -11.26% 12.69% 31.37% -
  Horiz. % 98.04% 113.73% 115.69% 131.37% 148.04% 131.37% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 -
Price 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 -
P/RPS 4.54 4.77 5.28 5.69 8.12 9.23 8.73 -10.32%
  YoY % -4.82% -9.66% -7.21% -29.93% -12.03% 5.73% -
  Horiz. % 52.00% 54.64% 60.48% 65.18% 93.01% 105.73% 100.00%
P/EPS 21.42 28.24 20.10 28.88 18.82 6.94 13.55 7.93%
  YoY % -24.15% 40.50% -30.40% 53.45% 171.18% -48.78% -
  Horiz. % 158.08% 208.41% 148.34% 213.14% 138.89% 51.22% 100.00%
EY 4.67 3.54 4.98 3.46 5.31 14.41 7.38 -7.34%
  YoY % 31.92% -28.92% 43.93% -34.84% -63.15% 95.26% -
  Horiz. % 63.28% 47.97% 67.48% 46.88% 71.95% 195.26% 100.00%
DY 1.07 0.95 1.13 1.00 1.16 8.28 0.65 8.66%
  YoY % 12.63% -15.93% 13.00% -13.79% -85.99% 1,173.85% -
  Horiz. % 164.62% 146.15% 173.85% 153.85% 178.46% 1,273.85% 100.00%
P/NAPS 0.99 1.13 1.18 1.17 1.51 1.42 1.35 -5.04%
  YoY % -12.39% -4.24% 0.85% -22.52% 6.34% 5.19% -
  Horiz. % 73.33% 83.70% 87.41% 86.67% 111.85% 105.19% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS