Highlights

[PPB] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     12.26%    YoY -     32.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,490,456 3,907,944 3,532,740 3,055,384 2,787,820 2,319,348 2,014,532 14.28%
  YoY % 14.91% 10.62% 15.62% 9.60% 20.20% 15.13% -
  Horiz. % 222.90% 193.99% 175.36% 151.67% 138.39% 115.13% 100.00%
PBT 1,133,664 1,066,164 694,832 1,025,264 798,616 1,133,980 1,210,352 -1.08%
  YoY % 6.33% 53.44% -32.23% 28.38% -29.57% -6.31% -
  Horiz. % 93.66% 88.09% 57.41% 84.71% 65.98% 93.69% 100.00%
Tax -98,080 -127,464 -75,392 -55,528 -53,868 -41,728 3,301,300 -
  YoY % 23.05% -69.07% -35.77% -3.08% -29.09% -101.26% -
  Horiz. % -2.97% -3.86% -2.28% -1.68% -1.63% -1.26% 100.00%
NP 1,035,584 938,700 619,440 969,736 744,748 1,092,252 4,511,652 -21.73%
  YoY % 10.32% 51.54% -36.12% 30.21% -31.82% -75.79% -
  Horiz. % 22.95% 20.81% 13.73% 21.49% 16.51% 24.21% 100.00%
NP to SH 984,960 931,660 577,088 945,372 714,016 1,060,924 4,501,416 -22.36%
  YoY % 5.72% 61.44% -38.96% 32.40% -32.70% -76.43% -
  Horiz. % 21.88% 20.70% 12.82% 21.00% 15.86% 23.57% 100.00%
Tax Rate 8.65 % 11.96 % 10.85 % 5.42 % 6.75 % 3.68 % -272.76 % -
  YoY % -27.68% 10.23% 100.18% -19.70% 83.42% 101.35% -
  Horiz. % -3.17% -4.38% -3.98% -1.99% -2.47% -1.35% 100.00%
Total Cost 3,454,872 2,969,244 2,913,300 2,085,648 2,043,072 1,227,096 -2,497,120 -
  YoY % 16.36% 1.92% 39.68% 2.08% 66.50% 149.14% -
  Horiz. % -138.35% -118.91% -116.67% -83.52% -81.82% -49.14% 100.00%
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,654 1,185,456 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.06 % 24.02 % 17.53 % 31.74 % 26.71 % 47.09 % 223.96 % -31.51%
  YoY % -4.00% 37.02% -44.77% 18.83% -43.28% -78.97% -
  Horiz. % 10.30% 10.73% 7.83% 14.17% 11.93% 21.03% 100.00%
ROE 5.24 % 5.28 % 3.67 % 6.46 % 5.13 % 7.84 % 31.83 % -25.95%
  YoY % -0.76% 43.87% -43.19% 25.93% -34.57% -75.37% -
  Horiz. % 16.46% 16.59% 11.53% 20.30% 16.12% 24.63% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 378.78 329.65 298.00 257.73 235.16 195.62 169.94 14.28%
  YoY % 14.90% 10.62% 15.62% 9.60% 20.21% 15.11% -
  Horiz. % 222.89% 193.98% 175.36% 151.66% 138.38% 115.11% 100.00%
EPS 83.08 78.60 48.68 79.76 60.24 89.48 379.72 -22.36%
  YoY % 5.70% 61.46% -38.97% 32.40% -32.68% -76.44% -
  Horiz. % 21.88% 20.70% 12.82% 21.00% 15.86% 23.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 15.8600 14.8900 13.2500 12.3500 11.7300 11.4200 11.9300 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.71% -4.27% -
  Horiz. % 132.94% 124.81% 111.06% 103.52% 98.32% 95.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 315.65 274.70 248.33 214.77 195.97 163.04 141.61 14.28%
  YoY % 14.91% 10.62% 15.63% 9.59% 20.20% 15.13% -
  Horiz. % 222.90% 193.98% 175.36% 151.66% 138.39% 115.13% 100.00%
EPS 69.24 65.49 40.57 66.45 50.19 74.58 316.42 -22.35%
  YoY % 5.73% 61.42% -38.95% 32.40% -32.70% -76.43% -
  Horiz. % 21.88% 20.70% 12.82% 21.00% 15.86% 23.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 13.2167 12.4083 11.0417 10.2917 9.7750 9.5179 9.9413 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 16.7000 15.3800 16.6200 12.6400 16.9000 17.0200 18.0000 -
P/RPS 4.41 4.67 5.58 4.90 7.19 8.70 10.59 -13.57%
  YoY % -5.57% -16.31% 13.88% -31.85% -17.36% -17.85% -
  Horiz. % 41.64% 44.10% 52.69% 46.27% 67.89% 82.15% 100.00%
P/EPS 20.10 19.57 34.14 15.85 28.06 19.02 4.74 27.20%
  YoY % 2.71% -42.68% 115.39% -43.51% 47.53% 301.27% -
  Horiz. % 424.05% 412.87% 720.25% 334.39% 591.98% 401.27% 100.00%
EY 4.98 5.11 2.93 6.31 3.56 5.26 21.10 -21.37%
  YoY % -2.54% 74.40% -53.57% 77.25% -32.32% -75.07% -
  Horiz. % 23.60% 24.22% 13.89% 29.91% 16.87% 24.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.03 1.25 1.02 1.44 1.49 1.51 -5.87%
  YoY % 1.94% -17.60% 22.55% -29.17% -3.36% -1.32% -
  Horiz. % 69.54% 68.21% 82.78% 67.55% 95.36% 98.68% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 24/05/11 24/05/10 -
Price 16.3200 15.7000 16.2600 13.7000 15.7000 17.4000 16.2000 -
P/RPS 4.31 4.76 5.46 5.32 6.68 8.89 9.53 -12.38%
  YoY % -9.45% -12.82% 2.63% -20.36% -24.86% -6.72% -
  Horiz. % 45.23% 49.95% 57.29% 55.82% 70.09% 93.28% 100.00%
P/EPS 19.64 19.98 33.40 17.18 26.07 19.45 4.27 28.93%
  YoY % -1.70% -40.18% 94.41% -34.10% 34.04% 355.50% -
  Horiz. % 459.95% 467.92% 782.20% 402.34% 610.54% 455.50% 100.00%
EY 5.09 5.01 2.99 5.82 3.84 5.14 23.44 -22.45%
  YoY % 1.60% 67.56% -48.63% 51.56% -25.29% -78.07% -
  Horiz. % 21.72% 21.37% 12.76% 24.83% 16.38% 21.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 1.05 1.23 1.11 1.34 1.52 1.36 -4.52%
  YoY % -1.90% -14.63% 10.81% -17.16% -11.84% 11.76% -
  Horiz. % 75.74% 77.21% 90.44% 81.62% 98.53% 111.76% 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.
 


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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS