Highlights

[PPB] YoY Quarter Result on 2014-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     15.32%    YoY -     -7.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,055,504 1,056,591 986,019 956,644 818,489 758,475 676,242 7.70%
  YoY % -0.10% 7.16% 3.07% 16.88% 7.91% 12.16% -
  Horiz. % 156.08% 156.24% 145.81% 141.46% 121.03% 112.16% 100.00%
PBT 106,308 -28,856 198,939 192,243 198,852 123,902 294,650 -15.61%
  YoY % 468.41% -114.50% 3.48% -3.32% 60.49% -57.95% -
  Horiz. % 36.08% -9.79% 67.52% 65.24% 67.49% 42.05% 100.00%
Tax -14,712 -30,030 -15,933 -21,592 -13,849 -8,334 -7,284 12.42%
  YoY % 51.01% -88.48% 26.21% -55.91% -66.17% -14.42% -
  Horiz. % 201.98% 412.27% 218.74% 296.43% 190.13% 114.42% 100.00%
NP 91,596 -58,886 183,006 170,651 185,003 115,568 287,366 -17.34%
  YoY % 255.55% -132.18% 7.24% -7.76% 60.08% -59.78% -
  Horiz. % 31.87% -20.49% 63.68% 59.38% 64.38% 40.22% 100.00%
NP to SH 89,290 -78,720 182,636 166,375 179,480 108,419 276,433 -17.15%
  YoY % 213.43% -143.10% 9.77% -7.30% 65.54% -60.78% -
  Horiz. % 32.30% -28.48% 66.07% 60.19% 64.93% 39.22% 100.00%
Tax Rate 13.84 % - % 8.01 % 11.23 % 6.96 % 6.73 % 2.47 % 33.24%
  YoY % 0.00% 0.00% -28.67% 61.35% 3.42% 172.47% -
  Horiz. % 560.32% 0.00% 324.29% 454.66% 281.78% 272.47% 100.00%
Total Cost 963,908 1,115,477 803,013 785,993 633,486 642,907 388,876 16.32%
  YoY % -13.59% 38.91% 2.17% 24.07% -1.47% 65.32% -
  Horiz. % 247.87% 286.85% 206.50% 202.12% 162.90% 165.32% 100.00%
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 6.76%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 0.42% -
  Horiz. % 148.15% 132.38% 126.93% 109.40% 100.68% 100.42% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 94,839 94,839 94,839 82,984 94,851 82,984 123,849 -4.35%
  YoY % 0.00% 0.00% 14.29% -12.51% 14.30% -33.00% -
  Horiz. % 76.58% 76.58% 76.58% 67.00% 76.59% 67.00% 100.00%
Div Payout % 106.22 % - % 51.93 % 49.88 % 52.85 % 76.54 % 44.80 % 15.46%
  YoY % 0.00% 0.00% 4.11% -5.62% -30.95% 70.85% -
  Horiz. % 237.10% 0.00% 115.92% 111.34% 117.97% 170.85% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 6.76%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 0.42% -
  Horiz. % 148.15% 132.38% 126.93% 109.40% 100.68% 100.42% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 -0.73%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.01% -4.28% -
  Horiz. % 95.72% 95.72% 95.72% 95.72% 95.73% 95.72% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.68 % -5.57 % 18.56 % 17.84 % 22.60 % 15.24 % 42.49 % -23.24%
  YoY % 255.83% -130.01% 4.04% -21.06% 48.29% -64.13% -
  Horiz. % 20.43% -13.11% 43.68% 41.99% 53.19% 35.87% 100.00%
ROE 0.43 % -0.42 % 1.02 % 1.08 % 1.26 % 0.76 % 1.96 % -22.32%
  YoY % 202.38% -141.18% -5.56% -14.29% 65.79% -61.22% -
  Horiz. % 21.94% -21.43% 52.04% 55.10% 64.29% 38.78% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 89.03 89.13 83.17 80.70 69.03 63.98 54.60 8.48%
  YoY % -0.11% 7.17% 3.06% 16.91% 7.89% 17.18% -
  Horiz. % 163.06% 163.24% 152.33% 147.80% 126.43% 117.18% 100.00%
EPS 7.53 -6.64 15.41 14.03 15.14 9.15 22.32 -16.55%
  YoY % 213.40% -143.09% 9.84% -7.33% 65.46% -59.01% -
  Horiz. % 33.74% -29.75% 69.04% 62.86% 67.83% 40.99% 100.00%
DPS 8.00 8.00 8.00 7.00 8.00 7.00 10.00 -3.65%
  YoY % 0.00% 0.00% 14.29% -12.50% 14.29% -30.00% -
  Horiz. % 80.00% 80.00% 80.00% 70.00% 80.00% 70.00% 100.00%
NAPS 17.6600 15.7800 15.1300 13.0400 12.0000 11.9700 11.4100 7.54%
  YoY % 11.91% 4.30% 16.03% 8.67% 0.25% 4.91% -
  Horiz. % 154.78% 138.30% 132.60% 114.29% 105.17% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 74.20 74.27 69.31 67.25 57.53 53.32 47.54 7.69%
  YoY % -0.09% 7.16% 3.06% 16.90% 7.90% 12.16% -
  Horiz. % 156.08% 156.23% 145.79% 141.46% 121.01% 112.16% 100.00%
EPS 6.28 -5.53 12.84 11.70 12.62 7.62 19.43 -17.14%
  YoY % 213.56% -143.07% 9.74% -7.29% 65.62% -60.78% -
  Horiz. % 32.32% -28.46% 66.08% 60.22% 64.95% 39.22% 100.00%
DPS 6.67 6.67 6.67 5.83 6.67 5.83 8.71 -4.35%
  YoY % 0.00% 0.00% 14.41% -12.59% 14.41% -33.07% -
  Horiz. % 76.58% 76.58% 76.58% 66.93% 76.58% 66.93% 100.00%
NAPS 14.7167 13.1500 12.6083 10.8667 10.0012 9.9750 9.9334 6.76%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 0.42% -
  Horiz. % 148.15% 132.38% 126.93% 109.40% 100.68% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 17.1600 16.5000 15.1200 15.1400 14.1600 15.9800 17.2200 -
P/RPS 19.27 18.51 18.18 18.76 20.51 24.98 31.54 -7.88%
  YoY % 4.11% 1.82% -3.09% -8.53% -17.89% -20.80% -
  Horiz. % 61.10% 58.69% 57.64% 59.48% 65.03% 79.20% 100.00%
P/EPS 227.83 -248.49 98.14 107.88 93.54 174.73 77.15 19.76%
  YoY % 191.69% -353.20% -9.03% 15.33% -46.47% 126.48% -
  Horiz. % 295.31% -322.09% 127.21% 139.83% 121.24% 226.48% 100.00%
EY 0.44 -0.40 1.02 0.93 1.07 0.57 1.30 -16.51%
  YoY % 210.00% -139.22% 9.68% -13.08% 87.72% -56.15% -
  Horiz. % 33.85% -30.77% 78.46% 71.54% 82.31% 43.85% 100.00%
DY 0.47 0.48 0.53 0.46 0.56 0.44 0.58 -3.44%
  YoY % -2.08% -9.43% 15.22% -17.86% 27.27% -24.14% -
  Horiz. % 81.03% 82.76% 91.38% 79.31% 96.55% 75.86% 100.00%
P/NAPS 0.97 1.05 1.00 1.16 1.18 1.34 1.51 -7.10%
  YoY % -7.62% 5.00% -13.79% -1.69% -11.94% -11.26% -
  Horiz. % 64.24% 69.54% 66.23% 76.82% 78.15% 88.74% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 -
Price 16.7000 16.1400 15.0200 14.8000 14.1000 13.9800 17.2000 -
P/RPS 18.76 18.11 18.06 18.34 20.42 21.85 31.50 -8.27%
  YoY % 3.59% 0.28% -1.53% -10.19% -6.54% -30.63% -
  Horiz. % 59.56% 57.49% 57.33% 58.22% 64.83% 69.37% 100.00%
P/EPS 221.73 -243.06 97.50 105.46 93.14 152.86 77.06 19.24%
  YoY % 191.22% -349.29% -7.55% 13.23% -39.07% 98.36% -
  Horiz. % 287.74% -315.42% 126.52% 136.85% 120.87% 198.36% 100.00%
EY 0.45 -0.41 1.03 0.95 1.07 0.65 1.30 -16.19%
  YoY % 209.76% -139.81% 8.42% -11.21% 64.62% -50.00% -
  Horiz. % 34.62% -31.54% 79.23% 73.08% 82.31% 50.00% 100.00%
DY 0.48 0.50 0.53 0.47 0.57 0.50 0.58 -3.10%
  YoY % -4.00% -5.66% 12.77% -17.54% 14.00% -13.79% -
  Horiz. % 82.76% 86.21% 91.38% 81.03% 98.28% 86.21% 100.00%
P/NAPS 0.95 1.02 0.99 1.13 1.18 1.17 1.51 -7.43%
  YoY % -6.86% 3.03% -12.39% -4.24% 0.85% -22.52% -
  Horiz. % 62.91% 67.55% 65.56% 74.83% 78.15% 77.48% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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