Highlights

[PPB] YoY Quarter Result on 2012-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -39.26%    YoY -     -60.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 986,019 956,644 818,489 758,475 676,242 581,092 543,725 10.42%
  YoY % 3.07% 16.88% 7.91% 12.16% 16.37% 6.87% -
  Horiz. % 181.35% 175.94% 150.53% 139.50% 124.37% 106.87% 100.00%
PBT 198,939 192,243 198,852 123,902 294,650 325,903 361,669 -9.48%
  YoY % 3.48% -3.32% 60.49% -57.95% -9.59% -9.89% -
  Horiz. % 55.01% 53.15% 54.98% 34.26% 81.47% 90.11% 100.00%
Tax -15,933 -21,592 -13,849 -8,334 -7,284 -6,809 43,444 -
  YoY % 26.21% -55.91% -66.17% -14.42% -6.98% -115.67% -
  Horiz. % -36.67% -49.70% -31.88% -19.18% -16.77% -15.67% 100.00%
NP 183,006 170,651 185,003 115,568 287,366 319,094 405,113 -12.40%
  YoY % 7.24% -7.76% 60.08% -59.78% -9.94% -21.23% -
  Horiz. % 45.17% 42.12% 45.67% 28.53% 70.93% 78.77% 100.00%
NP to SH 182,636 166,375 179,480 108,419 276,433 317,746 397,532 -12.15%
  YoY % 9.77% -7.30% 65.54% -60.78% -13.00% -20.07% -
  Horiz. % 45.94% 41.85% 45.15% 27.27% 69.54% 79.93% 100.00%
Tax Rate 8.01 % 11.23 % 6.96 % 6.73 % 2.47 % 2.09 % -12.01 % -
  YoY % -28.67% 61.35% 3.42% 172.47% 18.18% 117.40% -
  Horiz. % -66.69% -93.51% -57.95% -56.04% -20.57% -17.40% 100.00%
Total Cost 803,013 785,993 633,486 642,907 388,876 261,998 138,612 34.00%
  YoY % 2.17% 24.07% -1.47% 65.32% 48.43% 89.02% -
  Horiz. % 579.32% 567.05% 457.02% 463.82% 280.55% 189.02% 100.00%
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 4.90%
  YoY % 16.03% 8.65% 0.26% 0.42% -0.09% 5.11% -
  Horiz. % 133.29% 114.88% 105.73% 105.45% 105.01% 105.11% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 94,839 82,984 94,851 82,984 123,849 829,933 59,280 8.14%
  YoY % 14.29% -12.51% 14.30% -33.00% -85.08% 1,300.02% -
  Horiz. % 159.99% 139.99% 160.01% 139.99% 208.92% 1,400.02% 100.00%
Div Payout % 51.93 % 49.88 % 52.85 % 76.54 % 44.80 % 261.19 % 14.91 % 23.11%
  YoY % 4.11% -5.62% -30.95% 70.85% -82.85% 1,651.78% -
  Horiz. % 348.29% 334.54% 354.46% 513.35% 300.47% 1,751.78% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 4.90%
  YoY % 16.03% 8.65% 0.26% 0.42% -0.09% 5.11% -
  Horiz. % 133.29% 114.88% 105.73% 105.45% 105.01% 105.11% 100.00%
NOSH 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 -0.00%
  YoY % 0.00% -0.01% 0.01% -4.28% 4.46% 0.00% -
  Horiz. % 99.99% 99.99% 100.00% 99.99% 104.46% 100.00% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.56 % 17.84 % 22.60 % 15.24 % 42.49 % 54.91 % 74.51 % -20.67%
  YoY % 4.04% -21.06% 48.29% -64.13% -22.62% -26.31% -
  Horiz. % 24.91% 23.94% 30.33% 20.45% 57.03% 73.69% 100.00%
ROE 1.02 % 1.08 % 1.26 % 0.76 % 1.96 % 2.25 % 2.95 % -16.22%
  YoY % -5.56% -14.29% 65.79% -61.22% -12.89% -23.73% -
  Horiz. % 34.58% 36.61% 42.71% 25.76% 66.44% 76.27% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.17 80.70 69.03 63.98 54.60 49.01 45.86 10.43%
  YoY % 3.06% 16.91% 7.89% 17.18% 11.41% 6.87% -
  Horiz. % 181.36% 175.97% 150.52% 139.51% 119.06% 106.87% 100.00%
EPS 15.41 14.03 15.14 9.15 22.32 26.80 33.53 -12.15%
  YoY % 9.84% -7.33% 65.46% -59.01% -16.72% -20.07% -
  Horiz. % 45.96% 41.84% 45.15% 27.29% 66.57% 79.93% 100.00%
DPS 8.00 7.00 8.00 7.00 10.00 70.00 5.00 8.14%
  YoY % 14.29% -12.50% 14.29% -30.00% -85.71% 1,300.00% -
  Horiz. % 160.00% 140.00% 160.00% 140.00% 200.00% 1,400.00% 100.00%
NAPS 15.1300 13.0400 12.0000 11.9700 11.4100 11.9300 11.3500 4.91%
  YoY % 16.03% 8.67% 0.25% 4.91% -4.36% 5.11% -
  Horiz. % 133.30% 114.89% 105.73% 105.46% 100.53% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 69.31 67.25 57.53 53.32 47.54 40.85 38.22 10.42%
  YoY % 3.06% 16.90% 7.90% 12.16% 16.38% 6.88% -
  Horiz. % 181.34% 175.96% 150.52% 139.51% 124.39% 106.88% 100.00%
EPS 12.84 11.70 12.62 7.62 19.43 22.34 27.94 -12.15%
  YoY % 9.74% -7.29% 65.62% -60.78% -13.03% -20.04% -
  Horiz. % 45.96% 41.88% 45.17% 27.27% 69.54% 79.96% 100.00%
DPS 6.67 5.83 6.67 5.83 8.71 58.34 4.17 8.14%
  YoY % 14.41% -12.59% 14.41% -33.07% -85.07% 1,299.04% -
  Horiz. % 159.95% 139.81% 159.95% 139.81% 208.87% 1,399.04% 100.00%
NAPS 12.6083 10.8667 10.0012 9.9750 9.9334 9.9427 9.4591 4.90%
  YoY % 16.03% 8.65% 0.26% 0.42% -0.09% 5.11% -
  Horiz. % 133.29% 114.88% 105.73% 105.45% 105.01% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 11.6000 -
P/RPS 18.18 18.76 20.51 24.98 31.54 32.60 25.29 -5.35%
  YoY % -3.09% -8.53% -17.89% -20.80% -3.25% 28.90% -
  Horiz. % 71.89% 74.18% 81.10% 98.77% 124.71% 128.90% 100.00%
P/EPS 98.14 107.88 93.54 174.73 77.15 59.63 34.60 18.97%
  YoY % -9.03% 15.33% -46.47% 126.48% 29.38% 72.34% -
  Horiz. % 283.64% 311.79% 270.35% 505.00% 222.98% 172.34% 100.00%
EY 1.02 0.93 1.07 0.57 1.30 1.68 2.89 -15.93%
  YoY % 9.68% -13.08% 87.72% -56.15% -22.62% -41.87% -
  Horiz. % 35.29% 32.18% 37.02% 19.72% 44.98% 58.13% 100.00%
DY 0.53 0.46 0.56 0.44 0.58 4.38 0.43 3.54%
  YoY % 15.22% -17.86% 27.27% -24.14% -86.76% 918.60% -
  Horiz. % 123.26% 106.98% 130.23% 102.33% 134.88% 1,018.60% 100.00%
P/NAPS 1.00 1.16 1.18 1.34 1.51 1.34 1.02 -0.33%
  YoY % -13.79% -1.69% -11.94% -11.26% 12.69% 31.37% -
  Horiz. % 98.04% 113.73% 115.69% 131.37% 148.04% 131.37% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 21/08/09 -
Price 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 15.3000 -
P/RPS 18.06 18.34 20.42 21.85 31.50 34.48 33.36 -9.72%
  YoY % -1.53% -10.19% -6.54% -30.63% -8.64% 3.36% -
  Horiz. % 54.14% 54.98% 61.21% 65.50% 94.42% 103.36% 100.00%
P/EPS 97.50 105.46 93.14 152.86 77.06 63.06 45.63 13.48%
  YoY % -7.55% 13.23% -39.07% 98.36% 22.20% 38.20% -
  Horiz. % 213.68% 231.12% 204.12% 335.00% 168.88% 138.20% 100.00%
EY 1.03 0.95 1.07 0.65 1.30 1.59 2.19 -11.81%
  YoY % 8.42% -11.21% 64.62% -50.00% -18.24% -27.40% -
  Horiz. % 47.03% 43.38% 48.86% 29.68% 59.36% 72.60% 100.00%
DY 0.53 0.47 0.57 0.50 0.58 4.14 0.33 8.21%
  YoY % 12.77% -17.54% 14.00% -13.79% -85.99% 1,154.55% -
  Horiz. % 160.61% 142.42% 172.73% 151.52% 175.76% 1,254.55% 100.00%
P/NAPS 0.99 1.13 1.18 1.17 1.51 1.42 1.35 -5.04%
  YoY % -12.39% -4.24% 0.85% -22.52% 6.34% 5.19% -
  Horiz. % 73.33% 83.70% 87.41% 86.67% 111.85% 105.19% 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
 
 

160  223  581  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 ARMADA 0.315-0.005 
 PHB-WB 0.020.00 
 YONGTAI 0.175+0.005 
 TDM 0.33+0.025 
 SAPNRG 0.120.00 
 MTOUCHE 0.080.00 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 

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