Highlights

[PPB] YoY Quarter Result on 2012-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     22.77%    YoY -     46.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,090,600 933,214 900,187 782,623 744,197 614,780 503,640 13.74%
  YoY % 16.86% 3.67% 15.02% 5.16% 21.05% 22.07% -
  Horiz. % 216.54% 185.29% 178.74% 155.39% 147.76% 122.07% 100.00%
PBT 378,748 295,927 315,269 331,321 226,053 185,909 322,418 2.72%
  YoY % 27.99% -6.14% -4.84% 46.57% 21.59% -42.34% -
  Horiz. % 117.47% 91.78% 97.78% 102.76% 70.11% 57.66% 100.00%
Tax -23,309 -15,085 -35,564 -17,220 -13,741 -16,956 31,146 -
  YoY % -54.52% 57.58% -106.53% -25.32% 18.96% -154.44% -
  Horiz. % -74.84% -48.43% -114.18% -55.29% -44.12% -54.44% 100.00%
NP 355,439 280,842 279,705 314,101 212,312 168,953 353,564 0.09%
  YoY % 26.56% 0.41% -10.95% 47.94% 25.66% -52.21% -
  Horiz. % 100.53% 79.43% 79.11% 88.84% 60.05% 47.79% 100.00%
NP to SH 341,021 281,434 280,692 305,994 209,303 153,858 351,525 -0.50%
  YoY % 21.17% 0.26% -8.27% 46.20% 36.04% -56.23% -
  Horiz. % 97.01% 80.06% 79.85% 87.05% 59.54% 43.77% 100.00%
Tax Rate 6.15 % 5.10 % 11.28 % 5.20 % 6.08 % 9.12 % -9.66 % -
  YoY % 20.59% -54.79% 116.92% -14.47% -33.33% 194.41% -
  Horiz. % -63.66% -52.80% -116.77% -53.83% -62.94% -94.41% 100.00%
Total Cost 735,161 652,372 620,482 468,522 531,885 445,827 150,076 30.30%
  YoY % 12.69% 5.14% 32.43% -11.91% 19.30% 197.07% -
  Horiz. % 489.86% 434.69% 413.45% 312.19% 354.41% 297.07% 100.00%
Net Worth 19,916,397 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 5.94%
  YoY % 18.39% 7.42% 9.72% 1.52% 5.91% -5.74% -
  Horiz. % 141.40% 119.44% 111.19% 101.34% 99.82% 94.26% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 201,534 189,679 201,534 154,114 154,114 213,361 806,195 -20.62%
  YoY % 6.25% -5.88% 30.77% 0.00% -27.77% -73.53% -
  Horiz. % 25.00% 23.53% 25.00% 19.12% 19.12% 26.47% 100.00%
Div Payout % 59.10 % 67.40 % 71.80 % 50.37 % 73.63 % 138.67 % 229.34 % -20.22%
  YoY % -12.31% -6.13% 42.55% -31.59% -46.90% -39.54% -
  Horiz. % 25.77% 29.39% 31.31% 21.96% 32.11% 60.46% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 19,916,397 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 5.94%
  YoY % 18.39% 7.42% 9.72% 1.52% 5.91% -5.74% -
  Horiz. % 141.40% 119.44% 111.19% 101.34% 99.82% 94.26% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 32.59 % 30.09 % 31.07 % 40.13 % 28.53 % 27.48 % 70.20 % -12.00%
  YoY % 8.31% -3.15% -22.58% 40.66% 3.82% -60.85% -
  Horiz. % 46.42% 42.86% 44.26% 57.17% 40.64% 39.15% 100.00%
ROE 1.71 % 1.67 % 1.79 % 2.14 % 1.49 % 1.16 % 2.50 % -6.13%
  YoY % 2.40% -6.70% -16.36% 43.62% 28.45% -53.60% -
  Horiz. % 68.40% 66.80% 71.60% 85.60% 59.60% 46.40% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.99 78.72 75.93 66.02 62.77 51.87 42.48 13.74%
  YoY % 16.86% 3.67% 15.01% 5.18% 21.01% 22.10% -
  Horiz. % 216.55% 185.31% 178.74% 155.41% 147.76% 122.10% 100.00%
EPS 28.77 23.74 23.68 25.81 17.66 12.98 29.65 -0.50%
  YoY % 21.19% 0.25% -8.25% 46.15% 36.06% -56.22% -
  Horiz. % 97.03% 80.07% 79.87% 87.05% 59.56% 43.78% 100.00%
DPS 17.00 16.00 17.00 13.00 13.00 18.00 68.00 -20.62%
  YoY % 6.25% -5.88% 30.77% 0.00% -27.78% -73.53% -
  Horiz. % 25.00% 23.53% 25.00% 19.12% 19.12% 26.47% 100.00%
NAPS 16.8000 14.1900 13.2100 12.0400 11.8600 11.2000 11.8800 5.94%
  YoY % 18.39% 7.42% 9.72% 1.52% 5.89% -5.72% -
  Horiz. % 141.41% 119.44% 111.20% 101.35% 99.83% 94.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.66 65.60 63.28 55.01 52.31 43.22 35.40 13.74%
  YoY % 16.86% 3.67% 15.03% 5.16% 21.03% 22.09% -
  Horiz. % 216.55% 185.31% 178.76% 155.40% 147.77% 122.09% 100.00%
EPS 23.97 19.78 19.73 21.51 14.71 10.82 24.71 -0.51%
  YoY % 21.18% 0.25% -8.28% 46.23% 35.95% -56.21% -
  Horiz. % 97.01% 80.05% 79.85% 87.05% 59.53% 43.79% 100.00%
DPS 14.17 13.33 14.17 10.83 10.83 15.00 56.67 -20.62%
  YoY % 6.30% -5.93% 30.84% 0.00% -27.80% -73.53% -
  Horiz. % 25.00% 23.52% 25.00% 19.11% 19.11% 26.47% 100.00%
NAPS 14.0000 11.8250 11.0083 10.0333 9.8833 9.3321 9.9007 5.94%
  YoY % 18.39% 7.42% 9.72% 1.52% 5.91% -5.74% -
  Horiz. % 141.40% 119.44% 111.19% 101.34% 99.82% 94.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 15.9000 14.3000 16.1400 11.6000 17.1600 17.2600 15.9600 -
P/RPS 17.28 18.17 21.26 17.57 27.34 33.28 37.57 -12.14%
  YoY % -4.90% -14.53% 21.00% -35.74% -17.85% -11.42% -
  Horiz. % 45.99% 48.36% 56.59% 46.77% 72.77% 88.58% 100.00%
P/EPS 55.27 60.24 68.17 44.94 97.19 132.97 53.83 0.44%
  YoY % -8.25% -11.63% 51.69% -53.76% -26.91% 147.02% -
  Horiz. % 102.68% 111.91% 126.64% 83.49% 180.55% 247.02% 100.00%
EY 1.81 1.66 1.47 2.23 1.03 0.75 1.86 -0.45%
  YoY % 9.04% 12.93% -34.08% 116.50% 37.33% -59.68% -
  Horiz. % 97.31% 89.25% 79.03% 119.89% 55.38% 40.32% 100.00%
DY 1.07 1.12 1.05 1.12 0.76 1.04 4.26 -20.56%
  YoY % -4.46% 6.67% -6.25% 47.37% -26.92% -75.59% -
  Horiz. % 25.12% 26.29% 24.65% 26.29% 17.84% 24.41% 100.00%
P/NAPS 0.95 1.01 1.22 0.96 1.45 1.54 1.34 -5.57%
  YoY % -5.94% -17.21% 27.08% -33.79% -5.84% 14.93% -
  Horiz. % 70.90% 75.37% 91.04% 71.64% 108.21% 114.93% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 -
Price 16.0000 14.5800 15.9200 12.2200 17.2000 16.5000 16.1600 -
P/RPS 17.39 18.52 20.97 18.51 27.40 31.81 38.04 -12.23%
  YoY % -6.10% -11.68% 13.29% -32.45% -13.86% -16.38% -
  Horiz. % 45.72% 48.69% 55.13% 48.66% 72.03% 83.62% 100.00%
P/EPS 55.62 61.42 67.24 47.34 97.42 127.12 54.50 0.34%
  YoY % -9.44% -8.66% 42.04% -51.41% -23.36% 133.25% -
  Horiz. % 102.06% 112.70% 123.38% 86.86% 178.75% 233.25% 100.00%
EY 1.80 1.63 1.49 2.11 1.03 0.79 1.83 -0.27%
  YoY % 10.43% 9.40% -29.38% 104.85% 30.38% -56.83% -
  Horiz. % 98.36% 89.07% 81.42% 115.30% 56.28% 43.17% 100.00%
DY 1.06 1.10 1.07 1.06 0.76 1.09 4.21 -20.53%
  YoY % -3.64% 2.80% 0.94% 39.47% -30.28% -74.11% -
  Horiz. % 25.18% 26.13% 25.42% 25.18% 18.05% 25.89% 100.00%
P/NAPS 0.95 1.03 1.21 1.01 1.45 1.47 1.36 -5.80%
  YoY % -7.77% -14.88% 19.80% -30.34% -1.36% 8.09% -
  Horiz. % 69.85% 75.74% 88.97% 74.26% 106.62% 108.09% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers