Highlights

[PPB] YoY Quarter Result on 2013-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1.88%    YoY -     -8.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,023,445 1,090,600 933,214 900,187 782,623 744,197 614,780 8.86%
  YoY % -6.16% 16.86% 3.67% 15.02% 5.16% 21.05% -
  Horiz. % 166.47% 177.40% 151.80% 146.42% 127.30% 121.05% 100.00%
PBT 526,825 378,748 295,927 315,269 331,321 226,053 185,909 18.94%
  YoY % 39.10% 27.99% -6.14% -4.84% 46.57% 21.59% -
  Horiz. % 283.38% 203.73% 159.18% 169.58% 178.22% 121.59% 100.00%
Tax -21,415 -23,309 -15,085 -35,564 -17,220 -13,741 -16,956 3.96%
  YoY % 8.13% -54.52% 57.58% -106.53% -25.32% 18.96% -
  Horiz. % 126.30% 137.47% 88.97% 209.74% 101.56% 81.04% 100.00%
NP 505,410 355,439 280,842 279,705 314,101 212,312 168,953 20.02%
  YoY % 42.19% 26.56% 0.41% -10.95% 47.94% 25.66% -
  Horiz. % 299.14% 210.38% 166.22% 165.55% 185.91% 125.66% 100.00%
NP to SH 496,028 341,021 281,434 280,692 305,994 209,303 153,858 21.52%
  YoY % 45.45% 21.17% 0.26% -8.27% 46.20% 36.04% -
  Horiz. % 322.39% 221.65% 182.92% 182.44% 198.88% 136.04% 100.00%
Tax Rate 4.06 % 6.15 % 5.10 % 11.28 % 5.20 % 6.08 % 9.12 % -12.61%
  YoY % -33.98% 20.59% -54.79% 116.92% -14.47% -33.33% -
  Horiz. % 44.52% 67.43% 55.92% 123.68% 57.02% 66.67% 100.00%
Total Cost 518,035 735,161 652,372 620,482 468,522 531,885 445,827 2.53%
  YoY % -29.53% 12.69% 5.14% 32.43% -11.91% 19.30% -
  Horiz. % 116.20% 164.90% 146.33% 139.18% 105.09% 119.30% 100.00%
Net Worth 20,971,493 19,916,397 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 7.91%
  YoY % 5.30% 18.39% 7.42% 9.72% 1.52% 5.91% -
  Horiz. % 157.97% 150.02% 126.71% 117.96% 107.51% 105.91% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 201,534 201,534 189,679 201,534 154,114 154,114 213,361 -0.95%
  YoY % 0.00% 6.25% -5.88% 30.77% 0.00% -27.77% -
  Horiz. % 94.46% 94.46% 88.90% 94.46% 72.23% 72.23% 100.00%
Div Payout % 40.63 % 59.10 % 67.40 % 71.80 % 50.37 % 73.63 % 138.67 % -18.49%
  YoY % -31.25% -12.31% -6.13% 42.55% -31.59% -46.90% -
  Horiz. % 29.30% 42.62% 48.60% 51.78% 36.32% 53.10% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 20,971,493 19,916,397 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 7.91%
  YoY % 5.30% 18.39% 7.42% 9.72% 1.52% 5.91% -
  Horiz. % 157.97% 150.02% 126.71% 117.96% 107.51% 105.91% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,341 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 49.38 % 32.59 % 30.09 % 31.07 % 40.13 % 28.53 % 27.48 % 10.25%
  YoY % 51.52% 8.31% -3.15% -22.58% 40.66% 3.82% -
  Horiz. % 179.69% 118.60% 109.50% 113.06% 146.03% 103.82% 100.00%
ROE 2.37 % 1.71 % 1.67 % 1.79 % 2.14 % 1.49 % 1.16 % 12.63%
  YoY % 38.60% 2.40% -6.70% -16.36% 43.62% 28.45% -
  Horiz. % 204.31% 147.41% 143.97% 154.31% 184.48% 128.45% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.33 91.99 78.72 75.93 66.02 62.77 51.87 8.85%
  YoY % -6.15% 16.86% 3.67% 15.01% 5.18% 21.01% -
  Horiz. % 166.44% 177.35% 151.76% 146.39% 127.28% 121.01% 100.00%
EPS 41.84 28.77 23.74 23.68 25.81 17.66 12.98 21.52%
  YoY % 45.43% 21.19% 0.25% -8.25% 46.15% 36.06% -
  Horiz. % 322.34% 221.65% 182.90% 182.43% 198.84% 136.06% 100.00%
DPS 17.00 17.00 16.00 17.00 13.00 13.00 18.00 -0.95%
  YoY % 0.00% 6.25% -5.88% 30.77% 0.00% -27.78% -
  Horiz. % 94.44% 94.44% 88.89% 94.44% 72.22% 72.22% 100.00%
NAPS 17.6900 16.8000 14.1900 13.2100 12.0400 11.8600 11.2000 7.91%
  YoY % 5.30% 18.39% 7.42% 9.72% 1.52% 5.89% -
  Horiz. % 157.95% 150.00% 126.70% 117.95% 107.50% 105.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 71.94 76.66 65.60 63.28 55.01 52.31 43.22 8.85%
  YoY % -6.16% 16.86% 3.67% 15.03% 5.16% 21.03% -
  Horiz. % 166.45% 177.37% 151.78% 146.41% 127.28% 121.03% 100.00%
EPS 34.87 23.97 19.78 19.73 21.51 14.71 10.82 21.51%
  YoY % 45.47% 21.18% 0.25% -8.28% 46.23% 35.95% -
  Horiz. % 322.27% 221.53% 182.81% 182.35% 198.80% 135.95% 100.00%
DPS 14.17 14.17 13.33 14.17 10.83 10.83 15.00 -0.94%
  YoY % 0.00% 6.30% -5.93% 30.84% 0.00% -27.80% -
  Horiz. % 94.47% 94.47% 88.87% 94.47% 72.20% 72.20% 100.00%
NAPS 14.7417 14.0000 11.8250 11.0083 10.0333 9.8833 9.3321 7.91%
  YoY % 5.30% 18.39% 7.42% 9.72% 1.52% 5.91% -
  Horiz. % 157.97% 150.02% 126.71% 117.96% 107.51% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 15.8600 15.9000 14.3000 16.1400 11.6000 17.1600 17.2600 -
P/RPS 18.37 17.28 18.17 21.26 17.57 27.34 33.28 -9.42%
  YoY % 6.31% -4.90% -14.53% 21.00% -35.74% -17.85% -
  Horiz. % 55.20% 51.92% 54.60% 63.88% 52.79% 82.15% 100.00%
P/EPS 37.91 55.27 60.24 68.17 44.94 97.19 132.97 -18.86%
  YoY % -31.41% -8.25% -11.63% 51.69% -53.76% -26.91% -
  Horiz. % 28.51% 41.57% 45.30% 51.27% 33.80% 73.09% 100.00%
EY 2.64 1.81 1.66 1.47 2.23 1.03 0.75 23.31%
  YoY % 45.86% 9.04% 12.93% -34.08% 116.50% 37.33% -
  Horiz. % 352.00% 241.33% 221.33% 196.00% 297.33% 137.33% 100.00%
DY 1.07 1.07 1.12 1.05 1.12 0.76 1.04 0.47%
  YoY % 0.00% -4.46% 6.67% -6.25% 47.37% -26.92% -
  Horiz. % 102.88% 102.88% 107.69% 100.96% 107.69% 73.08% 100.00%
P/NAPS 0.90 0.95 1.01 1.22 0.96 1.45 1.54 -8.56%
  YoY % -5.26% -5.94% -17.21% 27.08% -33.79% -5.84% -
  Horiz. % 58.44% 61.69% 65.58% 79.22% 62.34% 94.16% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 -
Price 16.5400 16.0000 14.5800 15.9200 12.2200 17.2000 16.5000 -
P/RPS 19.16 17.39 18.52 20.97 18.51 27.40 31.81 -8.10%
  YoY % 10.18% -6.10% -11.68% 13.29% -32.45% -13.86% -
  Horiz. % 60.23% 54.67% 58.22% 65.92% 58.19% 86.14% 100.00%
P/EPS 39.53 55.62 61.42 67.24 47.34 97.42 127.12 -17.68%
  YoY % -28.93% -9.44% -8.66% 42.04% -51.41% -23.36% -
  Horiz. % 31.10% 43.75% 48.32% 52.89% 37.24% 76.64% 100.00%
EY 2.53 1.80 1.63 1.49 2.11 1.03 0.79 21.39%
  YoY % 40.56% 10.43% 9.40% -29.38% 104.85% 30.38% -
  Horiz. % 320.25% 227.85% 206.33% 188.61% 267.09% 130.38% 100.00%
DY 1.03 1.06 1.10 1.07 1.06 0.76 1.09 -0.94%
  YoY % -2.83% -3.64% 2.80% 0.94% 39.47% -30.28% -
  Horiz. % 94.50% 97.25% 100.92% 98.17% 97.25% 69.72% 100.00%
P/NAPS 0.93 0.95 1.03 1.21 1.01 1.45 1.47 -7.34%
  YoY % -2.11% -7.77% -14.88% 19.80% -30.34% -1.36% -
  Horiz. % 63.27% 64.63% 70.07% 82.31% 68.71% 98.64% 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. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers