Highlights

[PPB] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -12.03%    YoY -     44.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,358,410 3,926,010 3,679,658 3,164,670 2,910,860 2,512,158 2,169,450 12.32%
  YoY % 11.01% 6.69% 16.27% 8.72% 15.87% 15.80% -
  Horiz. % 200.90% 180.97% 169.61% 145.87% 134.18% 115.80% 100.00%
PBT 509,120 930,960 731,902 910,336 647,112 1,156,290 1,256,982 -13.97%
  YoY % -45.31% 27.20% -19.60% 40.68% -44.04% -8.01% -
  Horiz. % 40.50% 74.06% 58.23% 72.42% 51.48% 91.99% 100.00%
Tax -109,100 -95,598 -80,880 -55,462 -43,602 -35,432 1,637,032 -
  YoY % -14.12% -18.20% -45.83% -27.20% -23.06% -102.16% -
  Horiz. % -6.66% -5.84% -4.94% -3.39% -2.66% -2.16% 100.00%
NP 400,020 835,362 651,022 854,874 603,510 1,120,858 2,894,014 -28.07%
  YoY % -52.11% 28.32% -23.85% 41.65% -46.16% -61.27% -
  Horiz. % 13.82% 28.87% 22.50% 29.54% 20.85% 38.73% 100.00%
NP to SH 335,040 831,102 621,294 831,646 573,846 1,083,328 2,886,200 -30.13%
  YoY % -59.69% 33.77% -25.29% 44.92% -47.03% -62.47% -
  Horiz. % 11.61% 28.80% 21.53% 28.81% 19.88% 37.53% 100.00%
Tax Rate 21.43 % 10.27 % 11.05 % 6.09 % 6.74 % 3.06 % -130.24 % -
  YoY % 108.67% -7.06% 81.44% -9.64% 120.26% 102.35% -
  Horiz. % -16.45% -7.89% -8.48% -4.68% -5.18% -2.35% 100.00%
Total Cost 3,958,390 3,090,648 3,028,636 2,309,796 2,307,350 1,391,300 -724,564 -
  YoY % 28.08% 2.05% 31.12% 0.11% 65.84% 292.02% -
  Horiz. % -546.31% -426.55% -417.99% -318.78% -318.45% -192.02% 100.00%
Net Worth 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 4.77%
  YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% -
  Horiz. % 132.27% 126.82% 109.30% 100.58% 100.34% 95.64% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 189,679 189,679 165,969 189,670 165,969 237,103 1,659,689 -30.31%
  YoY % 0.00% 14.29% -12.50% 14.28% -30.00% -85.71% -
  Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
Div Payout % 56.61 % 22.82 % 26.71 % 22.81 % 28.92 % 21.89 % 57.50 % -0.26%
  YoY % 148.07% -14.56% 17.10% -21.13% 32.12% -61.93% -
  Horiz. % 98.45% 39.69% 46.45% 39.67% 50.30% 38.07% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 13,526,781 14,142,925 4.77%
  YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% -
  Horiz. % 132.27% 126.82% 109.30% 100.58% 100.34% 95.64% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,438 1,185,499 1,185,519 1,185,492 0.00%
  YoY % 0.00% 0.00% 0.01% -0.01% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.18 % 21.28 % 17.69 % 27.01 % 20.73 % 44.62 % 133.40 % -35.96%
  YoY % -56.86% 20.29% -34.51% 30.29% -53.54% -66.55% -
  Horiz. % 6.88% 15.95% 13.26% 20.25% 15.54% 33.45% 100.00%
ROE 1.79 % 4.63 % 4.02 % 5.85 % 4.04 % 8.01 % 20.41 % -33.32%
  YoY % -61.34% 15.17% -31.28% 44.80% -49.56% -60.75% -
  Horiz. % 8.77% 22.68% 19.70% 28.66% 19.79% 39.25% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 367.64 331.17 310.39 266.96 245.54 211.90 183.00 12.32%
  YoY % 11.01% 6.69% 16.27% 8.72% 15.88% 15.79% -
  Horiz. % 200.90% 180.97% 169.61% 145.88% 134.17% 115.79% 100.00%
EPS 28.26 70.10 52.40 70.16 48.40 91.38 243.46 -30.13%
  YoY % -59.69% 33.78% -25.31% 44.96% -47.03% -62.47% -
  Horiz. % 11.61% 28.79% 21.52% 28.82% 19.88% 37.53% 100.00%
DPS 16.00 16.00 14.00 16.00 14.00 20.00 140.00 -30.31%
  YoY % 0.00% 14.29% -12.50% 14.29% -30.00% -85.71% -
  Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
NAPS 15.7800 15.1300 13.0400 12.0000 11.9700 11.4100 11.9300 4.77%
  YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% -
  Horiz. % 132.27% 126.82% 109.30% 100.59% 100.34% 95.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 306.37 275.97 258.66 222.46 204.62 176.59 152.50 12.32%
  YoY % 11.02% 6.69% 16.27% 8.72% 15.87% 15.80% -
  Horiz. % 200.90% 180.96% 169.61% 145.88% 134.18% 115.80% 100.00%
EPS 23.55 58.42 43.67 58.46 40.34 76.15 202.88 -30.13%
  YoY % -59.69% 33.78% -25.30% 44.92% -47.03% -62.47% -
  Horiz. % 11.61% 28.80% 21.53% 28.82% 19.88% 37.53% 100.00%
DPS 13.33 13.33 11.67 13.33 11.67 16.67 116.67 -30.32%
  YoY % 0.00% 14.22% -12.45% 14.22% -29.99% -85.71% -
  Horiz. % 11.43% 11.43% 10.00% 11.43% 10.00% 14.29% 100.00%
NAPS 13.1500 12.6083 10.8667 9.9995 9.9750 9.5085 9.9416 4.77%
  YoY % 4.30% 16.03% 8.67% 0.25% 4.91% -4.36% -
  Horiz. % 132.27% 126.82% 109.31% 100.58% 100.34% 95.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 16.5000 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 -
P/RPS 4.49 4.57 4.88 5.30 6.51 8.13 8.73 -10.48%
  YoY % -1.75% -6.35% -7.92% -18.59% -19.93% -6.87% -
  Horiz. % 51.43% 52.35% 55.90% 60.71% 74.57% 93.13% 100.00%
P/EPS 58.38 21.57 28.89 20.18 33.01 18.84 6.56 43.91%
  YoY % 170.65% -25.34% 43.16% -38.87% 75.21% 187.20% -
  Horiz. % 889.94% 328.81% 440.40% 307.62% 503.20% 287.20% 100.00%
EY 1.71 4.64 3.46 4.95 3.03 5.31 15.24 -30.53%
  YoY % -63.15% 34.10% -30.10% 63.37% -42.94% -65.16% -
  Horiz. % 11.22% 30.45% 22.70% 32.48% 19.88% 34.84% 100.00%
DY 0.97 1.06 0.92 1.13 0.88 1.16 8.76 -30.68%
  YoY % -8.49% 15.22% -18.58% 28.41% -24.14% -86.76% -
  Horiz. % 11.07% 12.10% 10.50% 12.90% 10.05% 13.24% 100.00%
P/NAPS 1.05 1.00 1.16 1.18 1.34 1.51 1.34 -3.98%
  YoY % 5.00% -13.79% -1.69% -11.94% -11.26% 12.69% -
  Horiz. % 78.36% 74.63% 86.57% 88.06% 100.00% 112.69% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 -
Price 16.1400 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 -
P/RPS 4.39 4.54 4.77 5.28 5.69 8.12 9.23 -11.64%
  YoY % -3.30% -4.82% -9.66% -7.21% -29.93% -12.03% -
  Horiz. % 47.56% 49.19% 51.68% 57.20% 61.65% 87.97% 100.00%
P/EPS 57.11 21.42 28.24 20.10 28.88 18.82 6.94 42.04%
  YoY % 166.62% -24.15% 40.50% -30.40% 53.45% 171.18% -
  Horiz. % 822.91% 308.65% 406.92% 289.63% 416.14% 271.18% 100.00%
EY 1.75 4.67 3.54 4.98 3.46 5.31 14.41 -29.61%
  YoY % -62.53% 31.92% -28.92% 43.93% -34.84% -63.15% -
  Horiz. % 12.14% 32.41% 24.57% 34.56% 24.01% 36.85% 100.00%
DY 0.99 1.07 0.95 1.13 1.00 1.16 8.28 -29.79%
  YoY % -7.48% 12.63% -15.93% 13.00% -13.79% -85.99% -
  Horiz. % 11.96% 12.92% 11.47% 13.65% 12.08% 14.01% 100.00%
P/NAPS 1.02 0.99 1.13 1.18 1.17 1.51 1.42 -5.36%
  YoY % 3.03% -12.39% -4.24% 0.85% -22.52% 6.34% -
  Horiz. % 71.83% 69.72% 79.58% 83.10% 82.39% 106.34% 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