Highlights

[PPB] YoY TTM Result on 2013-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     3.79%    YoY -     35.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,253,531 3,890,928 3,667,981 3,195,353 2,979,500 2,581,122 2,162,896 11.92%
  YoY % 9.32% 6.08% 14.79% 7.24% 15.43% 19.34% -
  Horiz. % 196.66% 179.89% 169.59% 147.73% 137.76% 119.34% 100.00%
PBT 1,063,033 1,098,301 1,047,486 1,079,469 811,546 1,016,436 1,267,995 -2.89%
  YoY % -3.21% 4.85% -2.96% 33.01% -20.16% -19.84% -
  Horiz. % 83.84% 86.62% 82.61% 85.13% 64.00% 80.16% 100.00%
Tax -106,133 -96,779 -109,706 -54,134 -45,138 -47,287 825,842 -
  YoY % -9.67% 11.78% -102.66% -19.93% 4.54% -105.73% -
  Horiz. % -12.85% -11.72% -13.28% -6.56% -5.47% -5.73% 100.00%
NP 956,900 1,001,522 937,780 1,025,335 766,408 969,149 2,093,837 -12.22%
  YoY % -4.46% 6.80% -8.54% 33.78% -20.92% -53.71% -
  Horiz. % 45.70% 47.83% 44.79% 48.97% 36.60% 46.29% 100.00%
NP to SH 889,986 991,724 916,037 1,007,875 745,461 924,927 2,082,616 -13.20%
  YoY % -10.26% 8.26% -9.11% 35.20% -19.40% -55.59% -
  Horiz. % 42.73% 47.62% 43.98% 48.39% 35.79% 44.41% 100.00%
Tax Rate 9.98 % 8.81 % 10.47 % 5.01 % 5.56 % 4.65 % -65.13 % -
  YoY % 13.28% -15.85% 108.98% -9.89% 19.57% 107.14% -
  Horiz. % -15.32% -13.53% -16.08% -7.69% -8.54% -7.14% 100.00%
Total Cost 3,296,631 2,889,406 2,730,201 2,170,018 2,213,092 1,611,973 69,059 90.35%
  YoY % 14.09% 5.83% 25.81% -1.95% 37.29% 2,234.20% -
  Horiz. % 4,773.64% 4,183.97% 3,953.43% 3,142.27% 3,204.64% 2,334.20% 100.00%
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % 33.30 % 28.69 % 31.06 % 24.70 % 31.81 % 36.46 % 78.56 % -13.32%
  YoY % 16.07% -7.63% 25.75% -22.35% -12.75% -53.59% -
  Horiz. % 42.39% 36.52% 39.54% 31.44% 40.49% 46.41% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 13,077,564 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 1,185,636 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.50 % 25.74 % 25.57 % 32.09 % 25.72 % 37.55 % 96.81 % -21.57%
  YoY % -12.59% 0.66% -20.32% 24.77% -31.50% -61.21% -
  Horiz. % 23.24% 26.59% 26.41% 33.15% 26.57% 38.79% 100.00%
ROE 4.56 % 4.95 % 5.79 % 6.60 % 5.35 % 6.62 % 15.93 % -18.80%
  YoY % -7.88% -14.51% -12.27% 23.36% -19.18% -58.44% -
  Horiz. % 28.63% 31.07% 36.35% 41.43% 33.58% 41.56% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 358.80 328.21 309.40 269.54 251.33 217.71 182.42 11.92%
  YoY % 9.32% 6.08% 14.79% 7.25% 15.44% 19.35% -
  Horiz. % 196.69% 179.92% 169.61% 147.76% 137.78% 119.35% 100.00%
EPS 75.07 83.65 77.27 85.02 62.88 78.02 175.65 -13.20%
  YoY % -10.26% 8.26% -9.12% 35.21% -19.41% -55.58% -
  Horiz. % 42.74% 47.62% 43.99% 48.40% 35.80% 44.42% 100.00%
DPS 25.00 24.00 24.00 21.00 20.00 28.44 138.00 -24.76%
  YoY % 4.17% 0.00% 14.29% 5.00% -29.68% -79.39% -
  Horiz. % 18.12% 17.39% 17.39% 15.22% 14.49% 20.61% 100.00%
NAPS 16.4500 16.9100 13.3500 12.8900 11.7500 11.7900 11.0300 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.89% -
  Horiz. % 149.14% 153.31% 121.03% 116.86% 106.53% 106.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 299.00 273.51 257.84 224.61 209.44 181.44 152.04 11.92%
  YoY % 9.32% 6.08% 14.79% 7.24% 15.43% 19.34% -
  Horiz. % 196.66% 179.89% 169.59% 147.73% 137.75% 119.34% 100.00%
EPS 62.56 69.71 64.39 70.85 52.40 65.02 146.40 -13.20%
  YoY % -10.26% 8.26% -9.12% 35.21% -19.41% -55.59% -
  Horiz. % 42.73% 47.62% 43.98% 48.39% 35.79% 44.41% 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 13.7083 14.0917 11.1250 10.7417 9.7917 9.8255 9.1927 6.88%
  YoY % -2.72% 26.67% 3.57% 9.70% -0.34% 6.88% -
  Horiz. % 149.12% 153.29% 121.02% 116.85% 106.52% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.1800 15.4200 14.2000 14.2200 12.0600 16.6200 17.2000 -
P/RPS 4.51 4.70 4.59 5.28 4.80 7.63 9.43 -11.56%
  YoY % -4.04% 2.40% -13.07% 10.00% -37.09% -19.09% -
  Horiz. % 47.83% 49.84% 48.67% 55.99% 50.90% 80.91% 100.00%
P/EPS 21.55 18.43 18.38 16.73 19.18 21.30 9.79 14.04%
  YoY % 16.93% 0.27% 9.86% -12.77% -9.95% 117.57% -
  Horiz. % 220.12% 188.25% 187.74% 170.89% 195.91% 217.57% 100.00%
EY 4.64 5.43 5.44 5.98 5.21 4.69 10.21 -12.31%
  YoY % -14.55% -0.18% -9.03% 14.78% 11.09% -54.06% -
  Horiz. % 45.45% 53.18% 53.28% 58.57% 51.03% 45.94% 100.00%
DY 1.55 1.56 1.69 1.48 1.66 1.71 8.02 -23.94%
  YoY % -0.64% -7.69% 14.19% -10.84% -2.92% -78.68% -
  Horiz. % 19.33% 19.45% 21.07% 18.45% 20.70% 21.32% 100.00%
P/NAPS 0.98 0.91 1.06 1.10 1.03 1.41 1.56 -7.45%
  YoY % 7.69% -14.15% -3.64% 6.80% -26.95% -9.62% -
  Horiz. % 62.82% 58.33% 67.95% 70.51% 66.03% 90.38% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 22/11/10 -
Price 15.7600 15.6200 15.5000 14.6000 12.0000 16.1000 18.8000 -
P/RPS 4.39 4.76 5.01 5.42 4.77 7.40 10.31 -13.25%
  YoY % -7.77% -4.99% -7.56% 13.63% -35.54% -28.23% -
  Horiz. % 42.58% 46.17% 48.59% 52.57% 46.27% 71.77% 100.00%
P/EPS 20.99 18.67 20.06 17.17 19.08 20.64 10.70 11.87%
  YoY % 12.43% -6.93% 16.83% -10.01% -7.56% 92.90% -
  Horiz. % 196.17% 174.49% 187.48% 160.47% 178.32% 192.90% 100.00%
EY 4.76 5.36 4.99 5.82 5.24 4.85 9.34 -10.62%
  YoY % -11.19% 7.41% -14.26% 11.07% 8.04% -48.07% -
  Horiz. % 50.96% 57.39% 53.43% 62.31% 56.10% 51.93% 100.00%
DY 1.59 1.54 1.55 1.44 1.67 1.77 7.34 -22.49%
  YoY % 3.25% -0.65% 7.64% -13.77% -5.65% -75.89% -
  Horiz. % 21.66% 20.98% 21.12% 19.62% 22.75% 24.11% 100.00%
P/NAPS 0.96 0.92 1.16 1.13 1.02 1.37 1.70 -9.08%
  YoY % 4.35% -20.69% 2.65% 10.78% -25.55% -19.41% -
  Horiz. % 56.47% 54.12% 68.24% 66.47% 60.00% 80.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

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