Highlights

[PPB] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     24.58%    YoY -     -30.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,943,618 3,690,392 3,216,973 2,980,404 2,621,789 2,212,341 2,066,838 11.36%
  YoY % 6.86% 14.72% 7.94% 13.68% 18.51% 7.04% -
  Horiz. % 190.80% 178.55% 155.65% 144.20% 126.85% 107.04% 100.00%
PBT 1,069,832 976,289 997,530 780,657 1,107,369 1,260,769 1,510,629 -5.59%
  YoY % 9.58% -2.13% 27.78% -29.50% -12.17% -16.54% -
  Horiz. % 70.82% 64.63% 66.03% 51.68% 73.31% 83.46% 100.00%
Tax -108,925 -98,856 -49,218 -41,862 -40,441 1,059,594 190,004 -
  YoY % -10.19% -100.85% -17.57% -3.51% -103.82% 457.67% -
  Horiz. % -57.33% -52.03% -25.90% -22.03% -21.28% 557.67% 100.00%
NP 960,906 877,433 948,312 738,794 1,066,928 2,320,364 1,700,633 -9.07%
  YoY % 9.51% -7.47% 28.36% -30.75% -54.02% 36.44% -
  Horiz. % 56.50% 51.59% 55.76% 43.44% 62.74% 136.44% 100.00%
NP to SH 947,053 847,126 935,841 714,877 1,028,092 2,308,121 1,685,918 -9.16%
  YoY % 11.80% -9.48% 30.91% -30.47% -55.46% 36.91% -
  Horiz. % 56.17% 50.25% 55.51% 42.40% 60.98% 136.91% 100.00%
Tax Rate 10.18 % 10.13 % 4.93 % 5.36 % 3.65 % -84.04 % -12.58 % -
  YoY % 0.49% 105.48% -8.02% 46.85% 104.34% -568.04% -
  Horiz. % -80.92% -80.52% -39.19% -42.61% -29.01% 668.04% 100.00%
Total Cost 2,982,712 2,812,958 2,268,661 2,241,609 1,554,861 -108,022 366,205 41.82%
  YoY % 6.03% 23.99% 1.21% 44.17% 1,539.38% -129.50% -
  Horiz. % 814.49% 768.14% 619.51% 612.12% 424.59% -29.50% 100.00%
Net Worth 20,046,802 15,826,423 15,280,550 13,929,623 13,977,403 13,076,244 13,929,456 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% -
  Horiz. % 143.92% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 126,453 110,646 126,448 1,106 158,070 1,106,481 79,032 8.14%
  YoY % 14.29% -12.50% 11,328.17% -99.30% -85.71% 1,300.04% -
  Horiz. % 160.00% 140.00% 160.00% 1.40% 200.01% 1,400.04% 100.00%
Div Payout % 13.35 % 13.06 % 13.51 % 0.15 % 15.38 % 47.94 % 4.69 % 19.04%
  YoY % 2.22% -3.33% 8,906.67% -99.02% -67.92% 922.17% -
  Horiz. % 284.65% 278.46% 288.06% 3.20% 327.93% 1,022.17% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 20,046,802 15,826,423 15,280,550 13,929,623 13,977,403 13,076,244 13,929,456 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% -
  Horiz. % 143.92% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
NOSH 1,185,499 1,185,499 1,185,457 1,185,499 1,185,530 1,185,516 1,185,485 0.00%
  YoY % 0.00% 0.00% -0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.37 % 23.78 % 29.48 % 24.79 % 40.69 % 104.88 % 82.28 % -18.35%
  YoY % 2.48% -19.34% 18.92% -39.08% -61.20% 27.47% -
  Horiz. % 29.62% 28.90% 35.83% 30.13% 49.45% 127.47% 100.00%
ROE 4.72 % 5.35 % 6.12 % 5.13 % 7.36 % 17.65 % 12.10 % -14.51%
  YoY % -11.78% -12.58% 19.30% -30.30% -58.30% 45.87% -
  Horiz. % 39.01% 44.21% 50.58% 42.40% 60.83% 145.87% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 332.65 311.29 271.37 251.40 221.15 186.61 174.35 11.36%
  YoY % 6.86% 14.71% 7.94% 13.68% 18.51% 7.03% -
  Horiz. % 190.79% 178.54% 155.65% 144.19% 126.84% 107.03% 100.00%
EPS 79.88 71.45 78.95 60.31 86.72 194.69 142.21 -9.16%
  YoY % 11.80% -9.50% 30.91% -30.45% -55.46% 36.90% -
  Horiz. % 56.17% 50.24% 55.52% 42.41% 60.98% 136.90% 100.00%
DPS 10.67 9.33 10.67 0.09 13.33 93.33 6.67 8.14%
  YoY % 14.36% -12.56% 11,755.55% -99.32% -85.72% 1,299.25% -
  Horiz. % 159.97% 139.88% 159.97% 1.35% 199.85% 1,399.25% 100.00%
NAPS 16.9100 13.3500 12.8900 11.7500 11.7900 11.0300 11.7500 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% -
  Horiz. % 143.91% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 277.21 259.41 226.13 209.50 184.30 155.51 145.29 11.36%
  YoY % 6.86% 14.72% 7.94% 13.67% 18.51% 7.03% -
  Horiz. % 190.80% 178.55% 155.64% 144.19% 126.85% 107.03% 100.00%
EPS 66.57 59.55 65.78 50.25 72.27 162.25 118.51 -9.16%
  YoY % 11.79% -9.47% 30.91% -30.47% -55.46% 36.91% -
  Horiz. % 56.17% 50.25% 55.51% 42.40% 60.98% 136.91% 100.00%
DPS 8.89 7.78 8.89 0.08 11.11 77.78 5.56 8.13%
  YoY % 14.27% -12.49% 11,012.50% -99.28% -85.72% 1,298.92% -
  Horiz. % 159.89% 139.93% 159.89% 1.44% 199.82% 1,398.92% 100.00%
NAPS 14.0917 11.1250 10.7413 9.7917 9.8253 9.1918 9.7916 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% -
  Horiz. % 143.92% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 15.4200 14.2000 14.2200 12.0600 16.6200 17.2000 15.4000 -
P/RPS 4.64 4.56 5.24 4.80 7.52 9.22 8.83 -10.16%
  YoY % 1.75% -12.98% 9.17% -36.17% -18.44% 4.42% -
  Horiz. % 52.55% 51.64% 59.34% 54.36% 85.16% 104.42% 100.00%
P/EPS 19.30 19.87 18.01 20.00 19.17 8.83 10.83 10.10%
  YoY % -2.87% 10.33% -9.95% 4.33% 117.10% -18.47% -
  Horiz. % 178.21% 183.47% 166.30% 184.67% 177.01% 81.53% 100.00%
EY 5.18 5.03 5.55 5.00 5.22 11.32 9.23 -9.17%
  YoY % 2.98% -9.37% 11.00% -4.21% -53.89% 22.64% -
  Horiz. % 56.12% 54.50% 60.13% 54.17% 56.55% 122.64% 100.00%
DY 0.69 0.66 0.75 0.01 0.80 5.43 0.43 8.20%
  YoY % 4.55% -12.00% 7,400.00% -98.75% -85.27% 1,162.79% -
  Horiz. % 160.47% 153.49% 174.42% 2.33% 186.05% 1,262.79% 100.00%
P/NAPS 0.91 1.06 1.10 1.03 1.41 1.56 1.31 -5.89%
  YoY % -14.15% -3.64% 6.80% -26.95% -9.62% 19.08% -
  Horiz. % 69.47% 80.92% 83.97% 78.63% 107.63% 119.08% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 -
Price 15.6200 15.5000 14.6000 12.0000 16.1000 18.8000 15.7000 -
P/RPS 4.70 4.98 5.38 4.77 7.28 10.07 9.01 -10.27%
  YoY % -5.62% -7.43% 12.79% -34.48% -27.71% 11.76% -
  Horiz. % 52.16% 55.27% 59.71% 52.94% 80.80% 111.76% 100.00%
P/EPS 19.55 21.69 18.49 19.90 18.57 9.66 11.04 9.99%
  YoY % -9.87% 17.31% -7.09% 7.16% 92.24% -12.50% -
  Horiz. % 177.08% 196.47% 167.48% 180.25% 168.21% 87.50% 100.00%
EY 5.11 4.61 5.41 5.03 5.39 10.36 9.06 -9.10%
  YoY % 10.85% -14.79% 7.55% -6.68% -47.97% 14.35% -
  Horiz. % 56.40% 50.88% 59.71% 55.52% 59.49% 114.35% 100.00%
DY 0.68 0.60 0.73 0.01 0.83 4.96 0.42 8.36%
  YoY % 13.33% -17.81% 7,200.00% -98.80% -83.27% 1,080.95% -
  Horiz. % 161.90% 142.86% 173.81% 2.38% 197.62% 1,180.95% 100.00%
P/NAPS 0.92 1.16 1.13 1.02 1.37 1.70 1.34 -6.07%
  YoY % -20.69% 2.65% 10.78% -25.55% -19.41% 26.87% -
  Horiz. % 68.66% 86.57% 84.33% 76.12% 102.24% 126.87% 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