Highlights

[PPB] YoY TTM Result on 2012-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     2.73%    YoY -     -19.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,890,928 3,667,981 3,195,353 2,979,500 2,581,122 2,162,896 2,144,979 10.43%
  YoY % 6.08% 14.79% 7.24% 15.43% 19.34% 0.84% -
  Horiz. % 181.40% 171.00% 148.97% 138.91% 120.33% 100.84% 100.00%
PBT 1,098,301 1,047,486 1,079,469 811,546 1,016,436 1,267,995 1,469,151 -4.73%
  YoY % 4.85% -2.96% 33.01% -20.16% -19.84% -13.69% -
  Horiz. % 74.76% 71.30% 73.48% 55.24% 69.19% 86.31% 100.00%
Tax -96,779 -109,706 -54,134 -45,138 -47,287 825,842 167,682 -
  YoY % 11.78% -102.66% -19.93% 4.54% -105.73% 392.50% -
  Horiz. % -57.72% -65.43% -32.28% -26.92% -28.20% 492.50% 100.00%
NP 1,001,522 937,780 1,025,335 766,408 969,149 2,093,837 1,636,833 -7.86%
  YoY % 6.80% -8.54% 33.78% -20.92% -53.71% 27.92% -
  Horiz. % 61.19% 57.29% 62.64% 46.82% 59.21% 127.92% 100.00%
NP to SH 991,724 916,037 1,007,875 745,461 924,927 2,082,616 1,627,719 -7.92%
  YoY % 8.26% -9.11% 35.20% -19.40% -55.59% 27.95% -
  Horiz. % 60.93% 56.28% 61.92% 45.80% 56.82% 127.95% 100.00%
Tax Rate 8.81 % 10.47 % 5.01 % 5.56 % 4.65 % -65.13 % -11.41 % -
  YoY % -15.85% 108.98% -9.89% 19.57% 107.14% -470.82% -
  Horiz. % -77.21% -91.76% -43.91% -48.73% -40.75% 570.82% 100.00%
Total Cost 2,889,406 2,730,201 2,170,018 2,213,092 1,611,973 69,059 508,146 33.58%
  YoY % 5.83% 25.81% -1.95% 37.29% 2,234.20% -86.41% -
  Horiz. % 568.62% 537.29% 427.05% 435.52% 317.23% 13.59% 100.00%
Net Worth 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% -
  Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 284,519 284,519 248,966 237,099 337,211 1,636,129 272,695 0.71%
  YoY % 0.00% 14.28% 5.00% -29.69% -79.39% 499.98% -
  Horiz. % 104.34% 104.34% 91.30% 86.95% 123.66% 599.98% 100.00%
Div Payout % 28.69 % 31.06 % 24.70 % 31.81 % 36.46 % 78.56 % 16.75 % 9.38%
  YoY % -7.63% 25.75% -22.35% -12.75% -53.59% 369.01% -
  Horiz. % 171.28% 185.43% 147.46% 189.91% 217.67% 469.01% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 13,928,477 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% -
  Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 1,185,402 0.00%
  YoY % 0.00% 0.00% 0.00% -0.00% -0.01% 0.02% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.02% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.74 % 25.57 % 32.09 % 25.72 % 37.55 % 96.81 % 76.31 % -16.56%
  YoY % 0.66% -20.32% 24.77% -31.50% -61.21% 26.86% -
  Horiz. % 33.73% 33.51% 42.05% 33.70% 49.21% 126.86% 100.00%
ROE 4.95 % 5.79 % 6.60 % 5.35 % 6.62 % 15.93 % 11.69 % -13.34%
  YoY % -14.51% -12.27% 23.36% -19.18% -58.44% 36.27% -
  Horiz. % 42.34% 49.53% 56.46% 45.77% 56.63% 136.27% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 328.21 309.40 269.54 251.33 217.71 182.42 180.95 10.43%
  YoY % 6.08% 14.79% 7.25% 15.44% 19.35% 0.81% -
  Horiz. % 181.38% 170.99% 148.96% 138.89% 120.32% 100.81% 100.00%
EPS 83.65 77.27 85.02 62.88 78.02 175.65 137.31 -7.92%
  YoY % 8.26% -9.12% 35.21% -19.41% -55.58% 27.92% -
  Horiz. % 60.92% 56.27% 61.92% 45.79% 56.82% 127.92% 100.00%
DPS 24.00 24.00 21.00 20.00 28.44 138.00 23.00 0.71%
  YoY % 0.00% 14.29% 5.00% -29.68% -79.39% 500.00% -
  Horiz. % 104.35% 104.35% 91.30% 86.96% 123.65% 600.00% 100.00%
NAPS 16.9100 13.3500 12.8900 11.7500 11.7900 11.0300 11.7500 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.89% -6.13% -
  Horiz. % 143.91% 113.62% 109.70% 100.00% 100.34% 93.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 273.51 257.84 224.61 209.44 181.44 152.04 150.78 10.43%
  YoY % 6.08% 14.79% 7.24% 15.43% 19.34% 0.84% -
  Horiz. % 181.40% 171.00% 148.97% 138.90% 120.33% 100.84% 100.00%
EPS 69.71 64.39 70.85 52.40 65.02 146.40 114.42 -7.92%
  YoY % 8.26% -9.12% 35.21% -19.41% -55.59% 27.95% -
  Horiz. % 60.92% 56.28% 61.92% 45.80% 56.83% 127.95% 100.00%
DPS 20.00 20.00 17.50 16.67 23.70 115.01 19.17 0.71%
  YoY % 0.00% 14.29% 4.98% -29.66% -79.39% 499.95% -
  Horiz. % 104.33% 104.33% 91.29% 86.96% 123.63% 599.95% 100.00%
NAPS 14.0917 11.1250 10.7417 9.7917 9.8255 9.1927 9.7909 6.25%
  YoY % 26.67% 3.57% 9.70% -0.34% 6.88% -6.11% -
  Horiz. % 143.93% 113.63% 109.71% 100.01% 100.35% 93.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 15.4200 14.2000 14.2200 12.0600 16.6200 17.2000 15.4000 -
P/RPS 4.70 4.59 5.28 4.80 7.63 9.43 8.51 -9.42%
  YoY % 2.40% -13.07% 10.00% -37.09% -19.09% 10.81% -
  Horiz. % 55.23% 53.94% 62.04% 56.40% 89.66% 110.81% 100.00%
P/EPS 18.43 18.38 16.73 19.18 21.30 9.79 11.22 8.62%
  YoY % 0.27% 9.86% -12.77% -9.95% 117.57% -12.75% -
  Horiz. % 164.26% 163.81% 149.11% 170.94% 189.84% 87.25% 100.00%
EY 5.43 5.44 5.98 5.21 4.69 10.21 8.92 -7.94%
  YoY % -0.18% -9.03% 14.78% 11.09% -54.06% 14.46% -
  Horiz. % 60.87% 60.99% 67.04% 58.41% 52.58% 114.46% 100.00%
DY 1.56 1.69 1.48 1.66 1.71 8.02 1.49 0.77%
  YoY % -7.69% 14.19% -10.84% -2.92% -78.68% 438.26% -
  Horiz. % 104.70% 113.42% 99.33% 111.41% 114.77% 538.26% 100.00%
P/NAPS 0.91 1.06 1.10 1.03 1.41 1.56 1.31 -5.89%
  YoY % -14.15% -3.64% 6.80% -26.95% -9.62% 19.08% -
  Horiz. % 69.47% 80.92% 83.97% 78.63% 107.63% 119.08% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 20/11/09 -
Price 15.6200 15.5000 14.6000 12.0000 16.1000 18.8000 15.7000 -
P/RPS 4.76 5.01 5.42 4.77 7.40 10.31 8.68 -9.52%
  YoY % -4.99% -7.56% 13.63% -35.54% -28.23% 18.78% -
  Horiz. % 54.84% 57.72% 62.44% 54.95% 85.25% 118.78% 100.00%
P/EPS 18.67 20.06 17.17 19.08 20.64 10.70 11.43 8.52%
  YoY % -6.93% 16.83% -10.01% -7.56% 92.90% -6.39% -
  Horiz. % 163.34% 175.50% 150.22% 166.93% 180.58% 93.61% 100.00%
EY 5.36 4.99 5.82 5.24 4.85 9.34 8.75 -7.84%
  YoY % 7.41% -14.26% 11.07% 8.04% -48.07% 6.74% -
  Horiz. % 61.26% 57.03% 66.51% 59.89% 55.43% 106.74% 100.00%
DY 1.54 1.55 1.44 1.67 1.77 7.34 1.46 0.89%
  YoY % -0.65% 7.64% -13.77% -5.65% -75.89% 402.74% -
  Horiz. % 105.48% 106.16% 98.63% 114.38% 121.23% 502.74% 100.00%
P/NAPS 0.92 1.16 1.13 1.02 1.37 1.70 1.34 -6.07%
  YoY % -20.69% 2.65% 10.78% -25.55% -19.41% 26.87% -
  Horiz. % 68.66% 86.57% 84.33% 76.12% 102.24% 126.87% 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.
 


 

254  321  548  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers