Highlights

[PPB] YoY TTM Result on 2013-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     7.90%    YoY -     33.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,264,514 3,824,184 3,570,411 3,144,831 2,909,890 2,445,390 2,099,541 12.52%
  YoY % 11.51% 7.11% 13.53% 8.07% 18.99% 16.47% -
  Horiz. % 203.12% 182.14% 170.06% 149.79% 138.60% 116.47% 100.00%
PBT 970,202 1,127,673 974,200 1,048,426 801,991 1,081,140 1,457,800 -6.56%
  YoY % -13.96% 15.75% -7.08% 30.73% -25.82% -25.84% -
  Horiz. % 66.55% 77.35% 66.83% 71.92% 55.01% 74.16% 100.00%
Tax -111,754 -96,586 -85,187 -54,547 -48,157 -58,492 941,702 -
  YoY % -15.70% -13.38% -56.17% -13.27% 17.67% -106.21% -
  Horiz. % -11.87% -10.26% -9.05% -5.79% -5.11% -6.21% 100.00%
NP 858,448 1,031,087 889,013 993,879 753,834 1,022,648 2,399,502 -15.73%
  YoY % -16.74% 15.98% -10.55% 31.84% -26.29% -57.38% -
  Horiz. % 35.78% 42.97% 37.05% 41.42% 31.42% 42.62% 100.00%
NP to SH 803,280 1,021,683 877,397 971,052 725,631 983,513 2,389,697 -16.60%
  YoY % -21.38% 16.44% -9.64% 33.82% -26.22% -58.84% -
  Horiz. % 33.61% 42.75% 36.72% 40.63% 30.36% 41.16% 100.00%
Tax Rate 11.52 % 8.57 % 8.74 % 5.20 % 6.00 % 5.41 % -64.60 % -
  YoY % 34.42% -1.95% 68.08% -13.33% 10.91% 108.37% -
  Horiz. % -17.83% -13.27% -13.53% -8.05% -9.29% -8.37% 100.00%
Total Cost 3,406,066 2,793,097 2,681,398 2,150,952 2,156,056 1,422,742 -299,961 -
  YoY % 21.95% 4.17% 24.66% -0.24% 51.54% 574.31% -
  Horiz. % -1,135.50% -931.15% -893.92% -717.08% -718.78% -474.31% 100.00%
Net Worth 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 14,144,440 4.77%
  YoY % 4.30% 16.03% 8.65% 0.26% 4.16% -3.68% -
  Horiz. % 132.26% 126.81% 109.29% 100.59% 100.33% 96.32% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 296,374 284,519 284,519 248,966 237,099 337,211 1,636,129 -24.76%
  YoY % 4.17% 0.00% 14.28% 5.00% -29.69% -79.39% -
  Horiz. % 18.11% 17.39% 17.39% 15.22% 14.49% 20.61% 100.00%
Div Payout % 36.90 % 27.85 % 32.43 % 25.64 % 32.68 % 34.29 % 68.47 % -9.78%
  YoY % 32.50% -14.12% 26.48% -21.54% -4.70% -49.92% -
  Horiz. % 53.89% 40.67% 47.36% 37.45% 47.73% 50.08% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 14,144,440 4.77%
  YoY % 4.30% 16.03% 8.65% 0.26% 4.16% -3.68% -
  Horiz. % 132.26% 126.81% 109.29% 100.59% 100.33% 96.32% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 -0.00%
  YoY % 0.00% 0.00% -0.01% 0.01% -4.28% 4.46% -
  Horiz. % 99.99% 99.99% 99.99% 100.00% 99.99% 104.46% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.13 % 26.96 % 24.90 % 31.60 % 25.91 % 41.82 % 114.29 % -25.11%
  YoY % -25.33% 8.27% -21.20% 21.96% -38.04% -63.41% -
  Horiz. % 17.61% 23.59% 21.79% 27.65% 22.67% 36.59% 100.00%
ROE 4.29 % 5.70 % 5.68 % 6.83 % 5.11 % 7.22 % 16.89 % -20.40%
  YoY % -24.74% 0.35% -16.84% 33.66% -29.22% -57.25% -
  Horiz. % 25.40% 33.75% 33.63% 40.44% 30.25% 42.75% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 359.72 322.58 301.17 265.24 245.46 197.45 177.08 12.53%
  YoY % 11.51% 7.11% 13.55% 8.06% 24.32% 11.50% -
  Horiz. % 203.14% 182.17% 170.08% 149.79% 138.62% 111.50% 100.00%
EPS 67.76 86.18 74.01 81.90 61.21 79.41 201.56 -16.60%
  YoY % -21.37% 16.44% -9.63% 33.80% -22.92% -60.60% -
  Horiz. % 33.62% 42.76% 36.72% 40.63% 30.37% 39.40% 100.00%
DPS 25.00 24.00 24.00 21.00 20.00 27.23 138.00 -24.76%
  YoY % 4.17% 0.00% 14.29% 5.00% -26.55% -80.27% -
  Horiz. % 18.12% 17.39% 17.39% 15.22% 14.49% 19.73% 100.00%
NAPS 15.7800 15.1300 13.0400 12.0000 11.9700 11.0000 11.9300 4.77%
  YoY % 4.30% 16.03% 8.67% 0.25% 8.82% -7.80% -
  Horiz. % 132.27% 126.82% 109.30% 100.59% 100.34% 92.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 299.77 268.82 250.98 221.06 204.55 171.90 147.58 12.52%
  YoY % 11.51% 7.11% 13.53% 8.07% 18.99% 16.48% -
  Horiz. % 203.12% 182.15% 170.06% 149.79% 138.60% 116.48% 100.00%
EPS 56.47 71.82 61.68 68.26 51.01 69.13 167.98 -16.60%
  YoY % -21.37% 16.44% -9.64% 33.82% -26.21% -58.85% -
  Horiz. % 33.62% 42.76% 36.72% 40.64% 30.37% 41.15% 100.00%
DPS 20.83 20.00 20.00 17.50 16.67 23.70 115.01 -24.76%
  YoY % 4.15% 0.00% 14.29% 4.98% -29.66% -79.39% -
  Horiz. % 18.11% 17.39% 17.39% 15.22% 14.49% 20.61% 100.00%
NAPS 13.1500 12.6083 10.8667 10.0012 9.9750 9.5765 9.9427 4.77%
  YoY % 4.30% 16.03% 8.65% 0.26% 4.16% -3.68% -
  Horiz. % 132.26% 126.81% 109.29% 100.59% 100.32% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 16.5000 15.1200 15.1400 14.1600 15.9800 17.2200 15.9800 -
P/RPS 4.59 4.69 5.03 5.34 6.51 8.72 9.02 -10.64%
  YoY % -2.13% -6.76% -5.81% -17.97% -25.34% -3.33% -
  Horiz. % 50.89% 52.00% 55.76% 59.20% 72.17% 96.67% 100.00%
P/EPS 24.35 17.54 20.46 17.29 26.11 21.68 7.93 20.54%
  YoY % 38.83% -14.27% 18.33% -33.78% 20.43% 173.39% -
  Horiz. % 307.06% 221.19% 258.01% 218.03% 329.26% 273.39% 100.00%
EY 4.11 5.70 4.89 5.78 3.83 4.61 12.61 -17.03%
  YoY % -27.89% 16.56% -15.40% 50.91% -16.92% -63.44% -
  Horiz. % 32.59% 45.20% 38.78% 45.84% 30.37% 36.56% 100.00%
DY 1.52 1.59 1.59 1.48 1.25 1.58 8.64 -25.13%
  YoY % -4.40% 0.00% 7.43% 18.40% -20.89% -81.71% -
  Horiz. % 17.59% 18.40% 18.40% 17.13% 14.47% 18.29% 100.00%
P/NAPS 1.05 1.00 1.16 1.18 1.34 1.57 1.34 -3.98%
  YoY % 5.00% -13.79% -1.69% -11.94% -14.65% 17.16% -
  Horiz. % 78.36% 74.63% 86.57% 88.06% 100.00% 117.16% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 25/08/10 -
Price 16.1400 15.0200 14.8000 14.1000 13.9800 17.2000 16.9000 -
P/RPS 4.49 4.66 4.91 5.32 5.70 8.71 9.54 -11.79%
  YoY % -3.65% -5.09% -7.71% -6.67% -34.56% -8.70% -
  Horiz. % 47.06% 48.85% 51.47% 55.77% 59.75% 91.30% 100.00%
P/EPS 23.82 17.43 20.00 17.22 22.84 21.66 8.38 19.00%
  YoY % 36.66% -12.85% 16.14% -24.61% 5.45% 158.47% -
  Horiz. % 284.25% 208.00% 238.66% 205.49% 272.55% 258.47% 100.00%
EY 4.20 5.74 5.00 5.81 4.38 4.62 11.93 -15.96%
  YoY % -26.83% 14.80% -13.94% 32.65% -5.19% -61.27% -
  Horiz. % 35.21% 48.11% 41.91% 48.70% 36.71% 38.73% 100.00%
DY 1.55 1.60 1.62 1.49 1.43 1.58 8.17 -24.18%
  YoY % -3.13% -1.23% 8.72% 4.20% -9.49% -80.66% -
  Horiz. % 18.97% 19.58% 19.83% 18.24% 17.50% 19.34% 100.00%
P/NAPS 1.02 0.99 1.13 1.18 1.17 1.56 1.42 -5.36%
  YoY % 3.03% -12.39% -4.24% 0.85% -25.00% 9.86% -
  Horiz. % 71.83% 69.72% 79.58% 83.10% 82.39% 109.86% 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.
 


 

261  314  534  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers