Highlights

[PPB] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -41.27%    YoY -     -38.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,122,344 4,490,456 3,907,944 3,532,740 3,055,384 2,787,820 2,319,348 10.05%
  YoY % -8.20% 14.91% 10.62% 15.62% 9.60% 20.20% -
  Horiz. % 177.74% 193.61% 168.49% 152.32% 131.73% 120.20% 100.00%
PBT 1,469,192 1,133,664 1,066,164 694,832 1,025,264 798,616 1,133,980 4.41%
  YoY % 29.60% 6.33% 53.44% -32.23% 28.38% -29.57% -
  Horiz. % 129.56% 99.97% 94.02% 61.27% 90.41% 70.43% 100.00%
Tax -81,880 -98,080 -127,464 -75,392 -55,528 -53,868 -41,728 11.88%
  YoY % 16.52% 23.05% -69.07% -35.77% -3.08% -29.09% -
  Horiz. % 196.22% 235.05% 305.46% 180.67% 133.07% 129.09% 100.00%
NP 1,387,312 1,035,584 938,700 619,440 969,736 744,748 1,092,252 4.06%
  YoY % 33.96% 10.32% 51.54% -36.12% 30.21% -31.82% -
  Horiz. % 127.01% 94.81% 85.94% 56.71% 88.78% 68.18% 100.00%
NP to SH 1,353,728 984,960 931,660 577,088 945,372 714,016 1,060,924 4.14%
  YoY % 37.44% 5.72% 61.44% -38.96% 32.40% -32.70% -
  Horiz. % 127.60% 92.84% 87.82% 54.39% 89.11% 67.30% 100.00%
Tax Rate 5.57 % 8.65 % 11.96 % 10.85 % 5.42 % 6.75 % 3.68 % 7.15%
  YoY % -35.61% -27.68% 10.23% 100.18% -19.70% 83.42% -
  Horiz. % 151.36% 235.05% 325.00% 294.84% 147.28% 183.42% 100.00%
Total Cost 2,735,032 3,454,872 2,969,244 2,913,300 2,085,648 2,043,072 1,227,096 14.28%
  YoY % -20.84% 16.36% 1.92% 39.68% 2.08% 66.50% -
  Horiz. % 222.89% 281.55% 241.97% 237.41% 169.97% 166.50% 100.00%
Net Worth 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 7.87%
  YoY % 13.49% 6.51% 12.38% 7.29% 5.29% 2.70% -
  Horiz. % 157.60% 138.86% 130.37% 116.01% 108.13% 102.70% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 7.87%
  YoY % 13.49% 6.51% 12.38% 7.29% 5.29% 2.70% -
  Horiz. % 157.60% 138.86% 130.37% 116.01% 108.13% 102.70% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,654 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 33.65 % 23.06 % 24.02 % 17.53 % 31.74 % 26.71 % 47.09 % -5.44%
  YoY % 45.92% -4.00% 37.02% -44.77% 18.83% -43.28% -
  Horiz. % 71.46% 48.97% 51.01% 37.23% 67.40% 56.72% 100.00%
ROE 6.34 % 5.24 % 5.28 % 3.67 % 6.46 % 5.13 % 7.84 % -3.47%
  YoY % 20.99% -0.76% 43.87% -43.19% 25.93% -34.57% -
  Horiz. % 80.87% 66.84% 67.35% 46.81% 82.40% 65.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 347.73 378.78 329.65 298.00 257.73 235.16 195.62 10.05%
  YoY % -8.20% 14.90% 10.62% 15.62% 9.60% 20.21% -
  Horiz. % 177.76% 193.63% 168.52% 152.34% 131.75% 120.21% 100.00%
EPS 114.20 83.08 78.60 48.68 79.76 60.24 89.48 4.15%
  YoY % 37.46% 5.70% 61.46% -38.97% 32.40% -32.68% -
  Horiz. % 127.63% 92.85% 87.84% 54.40% 89.14% 67.32% 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 18.0000 15.8600 14.8900 13.2500 12.3500 11.7300 11.4200 7.87%
  YoY % 13.49% 6.51% 12.38% 7.29% 5.29% 2.71% -
  Horiz. % 157.62% 138.88% 130.39% 116.02% 108.14% 102.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 289.78 315.65 274.70 248.33 214.77 195.97 163.04 10.05%
  YoY % -8.20% 14.91% 10.62% 15.63% 9.59% 20.20% -
  Horiz. % 177.74% 193.60% 168.49% 152.31% 131.73% 120.20% 100.00%
EPS 95.16 69.24 65.49 40.57 66.45 50.19 74.58 4.14%
  YoY % 37.44% 5.73% 61.42% -38.95% 32.40% -32.70% -
  Horiz. % 127.59% 92.84% 87.81% 54.40% 89.10% 67.30% 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 15.0000 13.2167 12.4083 11.0417 10.2917 9.7750 9.5179 7.87%
  YoY % 13.49% 6.51% 12.38% 7.29% 5.29% 2.70% -
  Horiz. % 157.60% 138.86% 130.37% 116.01% 108.13% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 16.7400 16.7000 15.3800 16.6200 12.6400 16.9000 17.0200 -
P/RPS 4.81 4.41 4.67 5.58 4.90 7.19 8.70 -9.40%
  YoY % 9.07% -5.57% -16.31% 13.88% -31.85% -17.36% -
  Horiz. % 55.29% 50.69% 53.68% 64.14% 56.32% 82.64% 100.00%
P/EPS 14.66 20.10 19.57 34.14 15.85 28.06 19.02 -4.24%
  YoY % -27.06% 2.71% -42.68% 115.39% -43.51% 47.53% -
  Horiz. % 77.08% 105.68% 102.89% 179.50% 83.33% 147.53% 100.00%
EY 6.82 4.98 5.11 2.93 6.31 3.56 5.26 4.42%
  YoY % 36.95% -2.54% 74.40% -53.57% 77.25% -32.32% -
  Horiz. % 129.66% 94.68% 97.15% 55.70% 119.96% 67.68% 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 0.93 1.05 1.03 1.25 1.02 1.44 1.49 -7.55%
  YoY % -11.43% 1.94% -17.60% 22.55% -29.17% -3.36% -
  Horiz. % 62.42% 70.47% 69.13% 83.89% 68.46% 96.64% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 24/05/11 -
Price 16.9000 16.3200 15.7000 16.2600 13.7000 15.7000 17.4000 -
P/RPS 4.86 4.31 4.76 5.46 5.32 6.68 8.89 -9.57%
  YoY % 12.76% -9.45% -12.82% 2.63% -20.36% -24.86% -
  Horiz. % 54.67% 48.48% 53.54% 61.42% 59.84% 75.14% 100.00%
P/EPS 14.80 19.64 19.98 33.40 17.18 26.07 19.45 -4.45%
  YoY % -24.64% -1.70% -40.18% 94.41% -34.10% 34.04% -
  Horiz. % 76.09% 100.98% 102.72% 171.72% 88.33% 134.04% 100.00%
EY 6.76 5.09 5.01 2.99 5.82 3.84 5.14 4.67%
  YoY % 32.81% 1.60% 67.56% -48.63% 51.56% -25.29% -
  Horiz. % 131.52% 99.03% 97.47% 58.17% 113.23% 74.71% 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 0.94 1.03 1.05 1.23 1.11 1.34 1.52 -7.69%
  YoY % -8.74% -1.90% -14.63% 10.81% -17.16% -11.84% -
  Horiz. % 61.84% 67.76% 69.08% 80.92% 73.03% 88.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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