Highlights

[PPB] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     104.52%    YoY -     -9.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,168,243 3,162,931 2,957,714 2,767,794 2,412,730 2,235,303 1,966,342 8.27%
  YoY % 0.17% 6.94% 6.86% 14.72% 7.94% 13.68% -
  Horiz. % 161.12% 160.85% 150.42% 140.76% 122.70% 113.68% 100.00%
PBT 903,911 684,285 802,374 732,217 748,148 585,493 830,527 1.42%
  YoY % 32.10% -14.72% 9.58% -2.13% 27.78% -29.50% -
  Horiz. % 108.84% 82.39% 96.61% 88.16% 90.08% 70.50% 100.00%
Tax -45,437 -82,824 -81,694 -74,142 -36,914 -31,397 -30,331 6.96%
  YoY % 45.14% -1.38% -10.19% -100.85% -17.57% -3.51% -
  Horiz. % 149.80% 273.07% 269.34% 244.44% 121.70% 103.51% 100.00%
NP 858,474 601,461 720,680 658,075 711,234 554,096 800,196 1.18%
  YoY % 42.73% -16.54% 9.51% -7.47% 28.36% -30.75% -
  Horiz. % 107.28% 75.16% 90.06% 82.24% 88.88% 69.25% 100.00%
NP to SH 829,522 548,965 710,290 635,345 701,881 536,158 771,069 1.22%
  YoY % 51.11% -22.71% 11.80% -9.48% 30.91% -30.47% -
  Horiz. % 107.58% 71.20% 92.12% 82.40% 91.03% 69.53% 100.00%
Tax Rate 5.03 % 12.10 % 10.18 % 10.13 % 4.93 % 5.36 % 3.65 % 5.49%
  YoY % -58.43% 18.86% 0.49% 105.48% -8.02% 46.85% -
  Horiz. % 137.81% 331.51% 278.90% 277.53% 135.07% 146.85% 100.00%
Total Cost 2,309,769 2,561,470 2,237,034 2,109,719 1,701,496 1,681,207 1,166,146 12.05%
  YoY % -9.83% 14.50% 6.03% 23.99% 1.21% 44.17% -
  Horiz. % 198.07% 219.65% 191.83% 180.91% 145.91% 144.17% 100.00%
Net Worth 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 13,977,403 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 94,839 94,839 94,839 82,984 94,836 829 118,553 -3.65%
  YoY % 0.00% 0.00% 14.29% -12.50% 11,328.18% -99.30% -
  Horiz. % 80.00% 80.00% 80.00% 70.00% 80.00% 0.70% 100.00%
Div Payout % 11.43 % 17.28 % 13.35 % 13.06 % 13.51 % 0.15 % 15.38 % -4.82%
  YoY % -33.85% 29.44% 2.22% -3.33% 8,906.67% -99.02% -
  Horiz. % 74.32% 112.35% 86.80% 84.92% 87.84% 0.98% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 13,977,403 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,457 1,185,499 1,185,530 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 27.10 % 19.02 % 24.37 % 23.78 % 29.48 % 24.79 % 40.69 % -6.54%
  YoY % 42.48% -21.95% 2.48% -19.34% 18.92% -39.08% -
  Horiz. % 66.60% 46.74% 59.89% 58.44% 72.45% 60.92% 100.00%
ROE 3.94 % 2.81 % 3.54 % 4.01 % 4.59 % 3.85 % 5.52 % -5.46%
  YoY % 40.21% -20.62% -11.72% -12.64% 19.22% -30.25% -
  Horiz. % 71.38% 50.91% 64.13% 72.64% 83.15% 69.75% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 267.25 266.80 249.49 233.47 203.53 188.55 165.86 8.27%
  YoY % 0.17% 6.94% 6.86% 14.71% 7.94% 13.68% -
  Horiz. % 161.13% 160.86% 150.42% 140.76% 122.71% 113.68% 100.00%
EPS 69.97 46.31 59.91 53.59 59.21 45.23 65.04 1.22%
  YoY % 51.09% -22.70% 11.79% -9.49% 30.91% -30.46% -
  Horiz. % 107.58% 71.20% 92.11% 82.40% 91.04% 69.54% 100.00%
DPS 8.00 8.00 8.00 7.00 8.00 0.07 10.00 -3.65%
  YoY % 0.00% 0.00% 14.29% -12.50% 11,328.57% -99.30% -
  Horiz. % 80.00% 80.00% 80.00% 70.00% 80.00% 0.70% 100.00%
NAPS 17.7800 16.4500 16.9100 13.3500 12.8900 11.7500 11.7900 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.81% 139.53% 143.43% 113.23% 109.33% 99.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 222.71 222.33 207.91 194.56 169.60 157.13 138.22 8.27%
  YoY % 0.17% 6.94% 6.86% 14.72% 7.94% 13.68% -
  Horiz. % 161.13% 160.85% 150.42% 140.76% 122.70% 113.68% 100.00%
EPS 58.31 38.59 49.93 44.66 49.34 37.69 54.20 1.22%
  YoY % 51.10% -22.71% 11.80% -9.49% 30.91% -30.46% -
  Horiz. % 107.58% 71.20% 92.12% 82.40% 91.03% 69.54% 100.00%
DPS 6.67 6.67 6.67 5.83 6.67 0.06 8.33 -3.63%
  YoY % 0.00% 0.00% 14.41% -12.59% 11,016.67% -99.28% -
  Horiz. % 80.07% 80.07% 80.07% 69.99% 80.07% 0.72% 100.00%
NAPS 14.8167 13.7083 14.0917 11.1250 10.7413 9.7917 9.8253 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 16.8600 16.1800 15.4200 14.2000 14.2200 12.0600 16.6200 -
P/RPS 6.31 6.06 6.18 6.08 6.99 6.40 10.02 -7.41%
  YoY % 4.13% -1.94% 1.64% -13.02% 9.22% -36.13% -
  Horiz. % 62.97% 60.48% 61.68% 60.68% 69.76% 63.87% 100.00%
P/EPS 24.10 34.94 25.74 26.50 24.02 26.67 25.55 -0.97%
  YoY % -31.02% 35.74% -2.87% 10.32% -9.94% 4.38% -
  Horiz. % 94.32% 136.75% 100.74% 103.72% 94.01% 104.38% 100.00%
EY 4.15 2.86 3.89 3.77 4.16 3.75 3.91 1.00%
  YoY % 45.10% -26.48% 3.18% -9.37% 10.93% -4.09% -
  Horiz. % 106.14% 73.15% 99.49% 96.42% 106.39% 95.91% 100.00%
DY 0.47 0.49 0.52 0.49 0.56 0.01 0.60 -3.98%
  YoY % -4.08% -5.77% 6.12% -12.50% 5,500.00% -98.33% -
  Horiz. % 78.33% 81.67% 86.67% 81.67% 93.33% 1.67% 100.00%
P/NAPS 0.95 0.98 0.91 1.06 1.10 1.03 1.41 -6.36%
  YoY % -3.06% 7.69% -14.15% -3.64% 6.80% -26.95% -
  Horiz. % 67.38% 69.50% 64.54% 75.18% 78.01% 73.05% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 -
Price 16.7600 15.7600 15.6200 15.5000 14.6000 12.0000 16.1000 -
P/RPS 6.27 5.91 6.26 6.64 7.17 6.36 9.71 -7.02%
  YoY % 6.09% -5.59% -5.72% -7.39% 12.74% -34.50% -
  Horiz. % 64.57% 60.87% 64.47% 68.38% 73.84% 65.50% 100.00%
P/EPS 23.95 34.03 26.07 28.92 24.66 26.53 24.75 -0.55%
  YoY % -29.62% 30.53% -9.85% 17.27% -7.05% 7.19% -
  Horiz. % 96.77% 137.49% 105.33% 116.85% 99.64% 107.19% 100.00%
EY 4.17 2.94 3.84 3.46 4.06 3.77 4.04 0.53%
  YoY % 41.84% -23.44% 10.98% -14.78% 7.69% -6.68% -
  Horiz. % 103.22% 72.77% 95.05% 85.64% 100.50% 93.32% 100.00%
DY 0.48 0.51 0.51 0.45 0.55 0.01 0.62 -4.17%
  YoY % -5.88% 0.00% 13.33% -18.18% 5,400.00% -98.39% -
  Horiz. % 77.42% 82.26% 82.26% 72.58% 88.71% 1.61% 100.00%
P/NAPS 0.94 0.96 0.92 1.16 1.13 1.02 1.37 -6.08%
  YoY % -2.08% 4.35% -20.69% 2.65% 10.78% -25.55% -
  Horiz. % 68.61% 70.07% 67.15% 84.67% 82.48% 74.45% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS