Highlights

[PPB] YoY Quarter Result on 2013-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     59.38%    YoY -     14.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 983,726 994,709 927,965 830,395 779,873 710,263 574,531 9.37%
  YoY % -1.10% 7.19% 11.75% 6.48% 9.80% 23.62% -
  Horiz. % 171.22% 173.13% 161.52% 144.53% 135.74% 123.62% 100.00%
PBT 429,725 336,894 366,266 292,980 261,937 252,382 317,086 5.19%
  YoY % 27.55% -8.02% 25.01% 11.85% 3.79% -20.41% -
  Horiz. % 135.52% 106.25% 115.51% 92.40% 82.61% 79.59% 100.00%
Tax -28,274 -33,895 -33,702 -9,183 -9,596 -12,615 -23,820 2.90%
  YoY % 16.58% -0.57% -267.00% 4.30% 23.93% 47.04% -
  Horiz. % 118.70% 142.30% 141.49% 38.55% 40.29% 52.96% 100.00%
NP 401,451 302,999 332,564 283,797 252,341 239,767 293,266 5.37%
  YoY % 32.49% -8.89% 17.18% 12.47% 5.24% -18.24% -
  Horiz. % 136.89% 103.32% 113.40% 96.77% 86.05% 81.76% 100.00%
NP to SH 381,445 294,739 324,698 286,058 249,235 229,405 287,991 4.79%
  YoY % 29.42% -9.23% 13.51% 14.77% 8.64% -20.34% -
  Horiz. % 132.45% 102.34% 112.75% 99.33% 86.54% 79.66% 100.00%
Tax Rate 6.58 % 10.06 % 9.20 % 3.13 % 3.66 % 5.00 % 7.51 % -2.18%
  YoY % -34.59% 9.35% 193.93% -14.48% -26.80% -33.42% -
  Horiz. % 87.62% 133.95% 122.50% 41.68% 48.74% 66.58% 100.00%
Total Cost 582,275 691,710 595,401 546,598 527,532 470,496 281,265 12.88%
  YoY % -15.82% 16.18% 8.93% 3.61% 12.12% 67.28% -
  Horiz. % 207.02% 245.93% 211.69% 194.34% 187.56% 167.28% 100.00%
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 -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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 40.81 % 30.46 % 35.84 % 34.18 % 32.36 % 33.76 % 51.04 % -3.66%
  YoY % 33.98% -15.01% 4.86% 5.62% -4.15% -33.86% -
  Horiz. % 79.96% 59.68% 70.22% 66.97% 63.40% 66.14% 100.00%
ROE 1.96 % 1.47 % 2.05 % 1.87 % 1.79 % 1.64 % 2.20 % -1.91%
  YoY % 33.33% -28.29% 9.63% 4.47% 9.15% -25.45% -
  Horiz. % 89.09% 66.82% 93.18% 85.00% 81.36% 74.55% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.98 83.91 78.28 70.05 65.78 59.91 48.46 9.37%
  YoY % -1.11% 7.19% 11.75% 6.49% 9.80% 23.63% -
  Horiz. % 171.23% 173.15% 161.54% 144.55% 135.74% 123.63% 100.00%
EPS 32.18 24.86 27.39 24.13 21.02 19.35 24.29 4.80%
  YoY % 29.44% -9.24% 13.51% 14.80% 8.63% -20.34% -
  Horiz. % 132.48% 102.35% 112.76% 99.34% 86.54% 79.66% 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 16.4500 16.9100 13.3500 12.8900 11.7500 11.7900 11.0300 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.89% -
  Horiz. % 149.14% 153.31% 121.03% 116.86% 106.53% 106.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.15 69.92 65.23 58.37 54.82 49.93 40.39 9.37%
  YoY % -1.10% 7.19% 11.75% 6.48% 9.79% 23.62% -
  Horiz. % 171.21% 173.11% 161.50% 144.52% 135.73% 123.62% 100.00%
EPS 26.81 20.72 22.82 20.11 17.52 16.13 20.24 4.79%
  YoY % 29.39% -9.20% 13.48% 14.78% 8.62% -20.31% -
  Horiz. % 132.46% 102.37% 112.75% 99.36% 86.56% 79.69% 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 13.7083 14.0917 11.1250 10.7417 9.7917 9.8255 9.1927 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.1800 15.4200 14.2000 14.2200 12.0600 16.6200 17.2000 -
P/RPS 19.50 18.38 18.14 20.30 18.33 27.74 35.49 -9.49%
  YoY % 6.09% 1.32% -10.64% 10.75% -33.92% -21.84% -
  Horiz. % 54.95% 51.79% 51.11% 57.20% 51.65% 78.16% 100.00%
P/EPS 50.29 62.02 51.85 58.93 57.36 85.89 70.81 -5.54%
  YoY % -18.91% 19.61% -12.01% 2.74% -33.22% 21.30% -
  Horiz. % 71.02% 87.59% 73.22% 83.22% 81.01% 121.30% 100.00%
EY 1.99 1.61 1.93 1.70 1.74 1.16 1.41 5.90%
  YoY % 23.60% -16.58% 13.53% -2.30% 50.00% -17.73% -
  Horiz. % 141.13% 114.18% 136.88% 120.57% 123.40% 82.27% 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 0.98 0.91 1.06 1.10 1.03 1.41 1.56 -7.45%
  YoY % 7.69% -14.15% -3.64% 6.80% -26.95% -9.62% -
  Horiz. % 62.82% 58.33% 67.95% 70.51% 66.03% 90.38% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 -
Price 15.7600 15.6200 15.5000 14.6000 12.0000 16.1000 18.8000 -
P/RPS 18.99 18.62 19.80 20.84 18.24 26.87 38.80 -11.22%
  YoY % 1.99% -5.96% -4.99% 14.25% -32.12% -30.75% -
  Horiz. % 48.94% 47.99% 51.03% 53.71% 47.01% 69.25% 100.00%
P/EPS 48.98 62.83 56.59 60.51 57.08 83.20 77.40 -7.34%
  YoY % -22.04% 11.03% -6.48% 6.01% -31.39% 7.49% -
  Horiz. % 63.28% 81.18% 73.11% 78.18% 73.75% 107.49% 100.00%
EY 2.04 1.59 1.77 1.65 1.75 1.20 1.29 7.93%
  YoY % 28.30% -10.17% 7.27% -5.71% 45.83% -6.98% -
  Horiz. % 158.14% 123.26% 137.21% 127.91% 135.66% 93.02% 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 0.96 0.92 1.16 1.13 1.02 1.37 1.70 -9.08%
  YoY % 4.35% -20.69% 2.65% 10.78% -25.55% -19.41% -
  Horiz. % 56.47% 54.12% 68.24% 66.47% 60.00% 80.59% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers