Highlights

[PPB] YoY TTM Result on 2014-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -1.47%    YoY -     -9.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,095,938 4,264,514 3,824,184 3,570,411 3,144,831 2,909,890 2,445,390 8.97%
  YoY % -3.95% 11.51% 7.11% 13.53% 8.07% 18.99% -
  Horiz. % 167.50% 174.39% 156.38% 146.01% 128.60% 118.99% 100.00%
PBT 1,452,428 970,202 1,127,673 974,200 1,048,426 801,991 1,081,140 5.04%
  YoY % 49.70% -13.96% 15.75% -7.08% 30.73% -25.82% -
  Horiz. % 134.34% 89.74% 104.30% 90.11% 96.97% 74.18% 100.00%
Tax -86,364 -111,754 -96,586 -85,187 -54,547 -48,157 -58,492 6.70%
  YoY % 22.72% -15.70% -13.38% -56.17% -13.27% 17.67% -
  Horiz. % 147.65% 191.06% 165.13% 145.64% 93.26% 82.33% 100.00%
NP 1,366,064 858,448 1,031,087 889,013 993,879 753,834 1,022,648 4.94%
  YoY % 59.13% -16.74% 15.98% -10.55% 31.84% -26.29% -
  Horiz. % 133.58% 83.94% 100.83% 86.93% 97.19% 73.71% 100.00%
NP to SH 1,325,029 803,280 1,021,683 877,397 971,052 725,631 983,513 5.09%
  YoY % 64.95% -21.38% 16.44% -9.64% 33.82% -26.22% -
  Horiz. % 134.72% 81.67% 103.88% 89.21% 98.73% 73.78% 100.00%
Tax Rate 5.95 % 11.52 % 8.57 % 8.74 % 5.20 % 6.00 % 5.41 % 1.60%
  YoY % -48.35% 34.42% -1.95% 68.08% -13.33% 10.91% -
  Horiz. % 109.98% 212.94% 158.41% 161.55% 96.12% 110.91% 100.00%
Total Cost 2,729,874 3,406,066 2,793,097 2,681,398 2,150,952 2,156,056 1,422,742 11.46%
  YoY % -19.85% 21.95% 4.17% 24.66% -0.24% 51.54% -
  Horiz. % 191.87% 239.40% 196.32% 188.47% 151.18% 151.54% 100.00%
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 7.42%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 4.16% -
  Horiz. % 153.68% 137.32% 131.66% 113.47% 104.44% 104.16% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 296,374 296,374 284,519 284,519 248,966 237,099 337,211 -2.13%
  YoY % 0.00% 4.17% 0.00% 14.28% 5.00% -29.69% -
  Horiz. % 87.89% 87.89% 84.37% 84.37% 73.83% 70.31% 100.00%
Div Payout % 22.37 % 36.90 % 27.85 % 32.43 % 25.64 % 32.68 % 34.29 % -6.87%
  YoY % -39.38% 32.50% -14.12% 26.48% -21.54% -4.70% -
  Horiz. % 65.24% 107.61% 81.22% 94.58% 74.77% 95.30% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 13,623,490 7.42%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 4.16% -
  Horiz. % 153.68% 137.32% 131.66% 113.47% 104.44% 104.16% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 -0.73%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.01% -4.28% -
  Horiz. % 95.72% 95.72% 95.72% 95.72% 95.73% 95.72% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 33.35 % 20.13 % 26.96 % 24.90 % 31.60 % 25.91 % 41.82 % -3.70%
  YoY % 65.67% -25.33% 8.27% -21.20% 21.96% -38.04% -
  Horiz. % 79.75% 48.13% 64.47% 59.54% 75.56% 61.96% 100.00%
ROE 6.33 % 4.29 % 5.70 % 5.68 % 6.83 % 5.11 % 7.22 % -2.17%
  YoY % 47.55% -24.74% 0.35% -16.84% 33.66% -29.22% -
  Horiz. % 87.67% 59.42% 78.95% 78.67% 94.60% 70.78% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 345.50 359.72 322.58 301.17 265.24 245.46 197.45 9.76%
  YoY % -3.95% 11.51% 7.11% 13.55% 8.06% 24.32% -
  Horiz. % 174.98% 182.18% 163.37% 152.53% 134.33% 124.32% 100.00%
EPS 111.77 67.76 86.18 74.01 81.90 61.21 79.41 5.86%
  YoY % 64.95% -21.37% 16.44% -9.63% 33.80% -22.92% -
  Horiz. % 140.75% 85.33% 108.53% 93.20% 103.14% 77.08% 100.00%
DPS 25.00 25.00 24.00 24.00 21.00 20.00 27.23 -1.41%
  YoY % 0.00% 4.17% 0.00% 14.29% 5.00% -26.55% -
  Horiz. % 91.81% 91.81% 88.14% 88.14% 77.12% 73.45% 100.00%
NAPS 17.6600 15.7800 15.1300 13.0400 12.0000 11.9700 11.0000 8.20%
  YoY % 11.91% 4.30% 16.03% 8.67% 0.25% 8.82% -
  Horiz. % 160.55% 143.45% 137.55% 118.55% 109.09% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 287.92 299.77 268.82 250.98 221.06 204.55 171.90 8.97%
  YoY % -3.95% 11.51% 7.11% 13.53% 8.07% 18.99% -
  Horiz. % 167.49% 174.39% 156.38% 146.00% 128.60% 118.99% 100.00%
EPS 93.14 56.47 71.82 61.68 68.26 51.01 69.13 5.09%
  YoY % 64.94% -21.37% 16.44% -9.64% 33.82% -26.21% -
  Horiz. % 134.73% 81.69% 103.89% 89.22% 98.74% 73.79% 100.00%
DPS 20.83 20.83 20.00 20.00 17.50 16.67 23.70 -2.13%
  YoY % 0.00% 4.15% 0.00% 14.29% 4.98% -29.66% -
  Horiz. % 87.89% 87.89% 84.39% 84.39% 73.84% 70.34% 100.00%
NAPS 14.7167 13.1500 12.6083 10.8667 10.0012 9.9750 9.5765 7.42%
  YoY % 11.91% 4.30% 16.03% 8.65% 0.26% 4.16% -
  Horiz. % 153.68% 137.32% 131.66% 113.47% 104.43% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 17.1600 16.5000 15.1200 15.1400 14.1600 15.9800 17.2200 -
P/RPS 4.97 4.59 4.69 5.03 5.34 6.51 8.72 -8.94%
  YoY % 8.28% -2.13% -6.76% -5.81% -17.97% -25.34% -
  Horiz. % 57.00% 52.64% 53.78% 57.68% 61.24% 74.66% 100.00%
P/EPS 15.35 24.35 17.54 20.46 17.29 26.11 21.68 -5.59%
  YoY % -36.96% 38.83% -14.27% 18.33% -33.78% 20.43% -
  Horiz. % 70.80% 112.32% 80.90% 94.37% 79.75% 120.43% 100.00%
EY 6.51 4.11 5.70 4.89 5.78 3.83 4.61 5.91%
  YoY % 58.39% -27.89% 16.56% -15.40% 50.91% -16.92% -
  Horiz. % 141.21% 89.15% 123.64% 106.07% 125.38% 83.08% 100.00%
DY 1.46 1.52 1.59 1.59 1.48 1.25 1.58 -1.31%
  YoY % -3.95% -4.40% 0.00% 7.43% 18.40% -20.89% -
  Horiz. % 92.41% 96.20% 100.63% 100.63% 93.67% 79.11% 100.00%
P/NAPS 0.97 1.05 1.00 1.16 1.18 1.34 1.57 -7.71%
  YoY % -7.62% 5.00% -13.79% -1.69% -11.94% -14.65% -
  Horiz. % 61.78% 66.88% 63.69% 73.89% 75.16% 85.35% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 23/08/11 -
Price 16.7000 16.1400 15.0200 14.8000 14.1000 13.9800 17.2000 -
P/RPS 4.83 4.49 4.66 4.91 5.32 5.70 8.71 -9.35%
  YoY % 7.57% -3.65% -5.09% -7.71% -6.67% -34.56% -
  Horiz. % 55.45% 51.55% 53.50% 56.37% 61.08% 65.44% 100.00%
P/EPS 14.94 23.82 17.43 20.00 17.22 22.84 21.66 -6.00%
  YoY % -37.28% 36.66% -12.85% 16.14% -24.61% 5.45% -
  Horiz. % 68.98% 109.97% 80.47% 92.34% 79.50% 105.45% 100.00%
EY 6.69 4.20 5.74 5.00 5.81 4.38 4.62 6.36%
  YoY % 59.29% -26.83% 14.80% -13.94% 32.65% -5.19% -
  Horiz. % 144.81% 90.91% 124.24% 108.23% 125.76% 94.81% 100.00%
DY 1.50 1.55 1.60 1.62 1.49 1.43 1.58 -0.86%
  YoY % -3.23% -3.13% -1.23% 8.72% 4.20% -9.49% -
  Horiz. % 94.94% 98.10% 101.27% 102.53% 94.30% 90.51% 100.00%
P/NAPS 0.95 1.02 0.99 1.13 1.18 1.17 1.56 -7.93%
  YoY % -6.86% 3.03% -12.39% -4.24% 0.85% -25.00% -
  Horiz. % 60.90% 65.38% 63.46% 72.44% 75.64% 75.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

231  294  470  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.145+0.025 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.105-0.005 
 HSI-C9J 0.205-0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers