Highlights

[PPB] YoY 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 -     95.16%    YoY -     13.51%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,079,476 983,726 994,709 927,965 830,395 779,873 710,263 7.22%
  YoY % 9.73% -1.10% 7.19% 11.75% 6.48% 9.80% -
  Horiz. % 151.98% 138.50% 140.05% 130.65% 116.91% 109.80% 100.00%
PBT 408,033 429,725 336,894 366,266 292,980 261,937 252,382 8.33%
  YoY % -5.05% 27.55% -8.02% 25.01% 11.85% 3.79% -
  Horiz. % 161.67% 170.27% 133.49% 145.12% 116.09% 103.79% 100.00%
Tax -8,762 -28,274 -33,895 -33,702 -9,183 -9,596 -12,615 -5.89%
  YoY % 69.01% 16.58% -0.57% -267.00% 4.30% 23.93% -
  Horiz. % 69.46% 224.13% 268.69% 267.16% 72.79% 76.07% 100.00%
NP 399,271 401,451 302,999 332,564 283,797 252,341 239,767 8.86%
  YoY % -0.54% 32.49% -8.89% 17.18% 12.47% 5.24% -
  Horiz. % 166.52% 167.43% 126.37% 138.70% 118.36% 105.24% 100.00%
NP to SH 381,966 381,445 294,739 324,698 286,058 249,235 229,405 8.86%
  YoY % 0.14% 29.42% -9.23% 13.51% 14.77% 8.64% -
  Horiz. % 166.50% 166.28% 128.48% 141.54% 124.70% 108.64% 100.00%
Tax Rate 2.15 % 6.58 % 10.06 % 9.20 % 3.13 % 3.66 % 5.00 % -13.11%
  YoY % -67.33% -34.59% 9.35% 193.93% -14.48% -26.80% -
  Horiz. % 43.00% 131.60% 201.20% 184.00% 62.60% 73.20% 100.00%
Total Cost 680,205 582,275 691,710 595,401 546,598 527,532 470,496 6.33%
  YoY % 16.82% -15.82% 16.18% 8.93% 3.61% 12.12% -
  Horiz. % 144.57% 123.76% 147.02% 126.55% 116.17% 112.12% 100.00%
Net Worth 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 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 - - - - - - - -
  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
30/09/17 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 15,281,093 13,929,623 13,977,699 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 1,185,499 1,185,499 1,185,555 -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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 36.99 % 40.81 % 30.46 % 35.84 % 34.18 % 32.36 % 33.76 % 1.53%
  YoY % -9.36% 33.98% -15.01% 4.86% 5.62% -4.15% -
  Horiz. % 109.57% 120.88% 90.23% 106.16% 101.24% 95.85% 100.00%
ROE 1.81 % 1.96 % 1.47 % 2.05 % 1.87 % 1.79 % 1.64 % 1.66%
  YoY % -7.65% 33.33% -28.29% 9.63% 4.47% 9.15% -
  Horiz. % 110.37% 119.51% 89.63% 125.00% 114.02% 109.15% 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 91.06 82.98 83.91 78.28 70.05 65.78 59.91 7.22%
  YoY % 9.74% -1.11% 7.19% 11.75% 6.49% 9.80% -
  Horiz. % 151.99% 138.51% 140.06% 130.66% 116.93% 109.80% 100.00%
EPS 32.22 32.18 24.86 27.39 24.13 21.02 19.35 8.86%
  YoY % 0.12% 29.44% -9.24% 13.51% 14.80% 8.63% -
  Horiz. % 166.51% 166.30% 128.48% 141.55% 124.70% 108.63% 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 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 75.88 69.15 69.92 65.23 58.37 54.82 49.93 7.22%
  YoY % 9.73% -1.10% 7.19% 11.75% 6.48% 9.79% -
  Horiz. % 151.97% 138.49% 140.04% 130.64% 116.90% 109.79% 100.00%
EPS 26.85 26.81 20.72 22.82 20.11 17.52 16.13 8.86%
  YoY % 0.15% 29.39% -9.20% 13.48% 14.78% 8.62% -
  Horiz. % 166.46% 166.21% 128.46% 141.48% 124.67% 108.62% 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 14.8167 13.7083 14.0917 11.1250 10.7417 9.7917 9.8255 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 18.52 19.50 18.38 18.14 20.30 18.33 27.74 -6.51%
  YoY % -5.03% 6.09% 1.32% -10.64% 10.75% -33.92% -
  Horiz. % 66.76% 70.30% 66.26% 65.39% 73.18% 66.08% 100.00%
P/EPS 52.33 50.29 62.02 51.85 58.93 57.36 85.89 -7.92%
  YoY % 4.06% -18.91% 19.61% -12.01% 2.74% -33.22% -
  Horiz. % 60.93% 58.55% 72.21% 60.37% 68.61% 66.78% 100.00%
EY 1.91 1.99 1.61 1.93 1.70 1.74 1.16 8.66%
  YoY % -4.02% 23.60% -16.58% 13.53% -2.30% 50.00% -
  Horiz. % 164.66% 171.55% 138.79% 166.38% 146.55% 150.00% 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 0.95 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 18.41 18.99 18.62 19.80 20.84 18.24 26.87 -6.10%
  YoY % -3.05% 1.99% -5.96% -4.99% 14.25% -32.12% -
  Horiz. % 68.52% 70.67% 69.30% 73.69% 77.56% 67.88% 100.00%
P/EPS 52.02 48.98 62.83 56.59 60.51 57.08 83.20 -7.52%
  YoY % 6.21% -22.04% 11.03% -6.48% 6.01% -31.39% -
  Horiz. % 62.52% 58.87% 75.52% 68.02% 72.73% 68.61% 100.00%
EY 1.92 2.04 1.59 1.77 1.65 1.75 1.20 8.14%
  YoY % -5.88% 28.30% -10.17% 7.27% -5.71% 45.83% -
  Horiz. % 160.00% 170.00% 132.50% 147.50% 137.50% 145.83% 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 0.94 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers