Highlights

[PPB] YoY Cumulative 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 -     86.86%    YoY -     -30.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 2,957,714 2,767,794 2,412,730 2,235,303 1,966,342 1,659,256 1,550,129 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 802,374 732,217 748,148 585,493 830,527 945,577 1,132,972 -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 -81,694 -74,142 -36,914 -31,397 -30,331 794,696 142,503 -
  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 720,680 658,075 711,234 554,096 800,196 1,740,273 1,275,475 -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 710,290 635,345 701,881 536,158 771,069 1,731,091 1,264,439 -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 2,237,034 2,109,719 1,701,496 1,681,207 1,166,146 -81,017 274,654 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 13,929,455 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 94,839 82,984 94,836 829 118,553 829,861 59,274 8.14%
  YoY % 14.29% -12.50% 11,328.18% -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 13,929,455 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 3.54 % 4.01 % 4.59 % 3.85 % 5.52 % 13.24 % 9.08 % -14.52%
  YoY % -11.72% -12.64% 19.22% -30.25% -58.31% 45.81% -
  Horiz. % 38.99% 44.16% 50.55% 42.40% 60.79% 145.81% 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 249.49 233.47 203.53 188.55 165.86 139.96 130.76 11.36%
  YoY % 6.86% 14.71% 7.94% 13.68% 18.51% 7.04% -
  Horiz. % 190.80% 178.55% 155.65% 144.20% 126.84% 107.04% 100.00%
EPS 59.91 53.59 59.21 45.23 65.04 146.02 106.66 -9.16%
  YoY % 11.79% -9.49% 30.91% -30.46% -55.46% 36.90% -
  Horiz. % 56.17% 50.24% 55.51% 42.41% 60.98% 136.90% 100.00%
DPS 8.00 7.00 8.00 0.07 10.00 70.00 5.00 8.14%
  YoY % 14.29% -12.50% 11,328.57% -99.30% -85.71% 1,300.00% -
  Horiz. % 160.00% 140.00% 160.00% 1.40% 200.00% 1,400.00% 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 207.91 194.56 169.60 157.13 138.22 116.64 108.96 11.36%
  YoY % 6.86% 14.72% 7.94% 13.68% 18.50% 7.05% -
  Horiz. % 190.81% 178.56% 155.65% 144.21% 126.85% 107.05% 100.00%
EPS 49.93 44.66 49.34 37.69 54.20 121.69 88.88 -9.16%
  YoY % 11.80% -9.49% 30.91% -30.46% -55.46% 36.91% -
  Horiz. % 56.18% 50.25% 55.51% 42.41% 60.98% 136.91% 100.00%
DPS 6.67 5.83 6.67 0.06 8.33 58.33 4.17 8.14%
  YoY % 14.41% -12.59% 11,016.67% -99.28% -85.72% 1,298.80% -
  Horiz. % 159.95% 139.81% 159.95% 1.44% 199.76% 1,398.80% 100.00%
NAPS 14.0917 11.1250 10.7413 9.7917 9.8253 9.1918 9.7915 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.12% -
  Horiz. % 143.92% 113.62% 109.70% 100.00% 100.35% 93.88% 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 6.18 6.08 6.99 6.40 10.02 12.29 11.78 -10.19%
  YoY % 1.64% -13.02% 9.22% -36.13% -18.47% 4.33% -
  Horiz. % 52.46% 51.61% 59.34% 54.33% 85.06% 104.33% 100.00%
P/EPS 25.74 26.50 24.02 26.67 25.55 11.78 14.44 10.11%
  YoY % -2.87% 10.32% -9.94% 4.38% 116.89% -18.42% -
  Horiz. % 178.25% 183.52% 166.34% 184.70% 176.94% 81.58% 100.00%
EY 3.89 3.77 4.16 3.75 3.91 8.49 6.93 -9.17%
  YoY % 3.18% -9.37% 10.93% -4.09% -53.95% 22.51% -
  Horiz. % 56.13% 54.40% 60.03% 54.11% 56.42% 122.51% 100.00%
DY 0.52 0.49 0.56 0.01 0.60 4.07 0.32 8.42%
  YoY % 6.12% -12.50% 5,500.00% -98.33% -85.26% 1,171.88% -
  Horiz. % 162.50% 153.13% 175.00% 3.12% 187.50% 1,271.88% 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 6.26 6.64 7.17 6.36 9.71 13.43 12.01 -10.29%
  YoY % -5.72% -7.39% 12.74% -34.50% -27.70% 11.82% -
  Horiz. % 52.12% 55.29% 59.70% 52.96% 80.85% 111.82% 100.00%
P/EPS 26.07 28.92 24.66 26.53 24.75 12.87 14.72 9.99%
  YoY % -9.85% 17.27% -7.05% 7.19% 92.31% -12.57% -
  Horiz. % 177.11% 196.47% 167.53% 180.23% 168.14% 87.43% 100.00%
EY 3.84 3.46 4.06 3.77 4.04 7.77 6.79 -9.06%
  YoY % 10.98% -14.78% 7.69% -6.68% -48.01% 14.43% -
  Horiz. % 56.55% 50.96% 59.79% 55.52% 59.50% 114.43% 100.00%
DY 0.51 0.45 0.55 0.01 0.62 3.72 0.32 8.07%
  YoY % 13.33% -18.18% 5,400.00% -98.39% -83.33% 1,062.50% -
  Horiz. % 159.38% 140.62% 171.88% 3.12% 193.75% 1,162.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS