Highlights

[PPB] YoY TTM Result on 2014-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     4.40%    YoY -     -9.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,191,688 4,253,531 3,890,928 3,667,981 3,195,353 2,979,500 2,581,122 8.41%
  YoY % -1.45% 9.32% 6.08% 14.79% 7.24% 15.43% -
  Horiz. % 162.40% 164.79% 150.75% 142.11% 123.80% 115.43% 100.00%
PBT 1,430,736 1,063,033 1,098,301 1,047,486 1,079,469 811,546 1,016,436 5.86%
  YoY % 34.59% -3.21% 4.85% -2.96% 33.01% -20.16% -
  Horiz. % 140.76% 104.58% 108.05% 103.05% 106.20% 79.84% 100.00%
Tax -66,852 -106,133 -96,779 -109,706 -54,134 -45,138 -47,287 5.93%
  YoY % 37.01% -9.67% 11.78% -102.66% -19.93% 4.54% -
  Horiz. % 141.38% 224.44% 204.66% 232.00% 114.48% 95.46% 100.00%
NP 1,363,884 956,900 1,001,522 937,780 1,025,335 766,408 969,149 5.85%
  YoY % 42.53% -4.46% 6.80% -8.54% 33.78% -20.92% -
  Horiz. % 140.73% 98.74% 103.34% 96.76% 105.80% 79.08% 100.00%
NP to SH 1,325,550 889,986 991,724 916,037 1,007,875 745,461 924,927 6.18%
  YoY % 48.94% -10.26% 8.26% -9.11% 35.20% -19.40% -
  Horiz. % 143.31% 96.22% 107.22% 99.04% 108.97% 80.60% 100.00%
Tax Rate 4.67 % 9.98 % 8.81 % 10.47 % 5.01 % 5.56 % 4.65 % 0.07%
  YoY % -53.21% 13.28% -15.85% 108.98% -9.89% 19.57% -
  Horiz. % 100.43% 214.62% 189.46% 225.16% 107.74% 119.57% 100.00%
Total Cost 2,827,804 3,296,631 2,889,406 2,730,201 2,170,018 2,213,092 1,611,973 9.81%
  YoY % -14.22% 14.09% 5.83% 25.81% -1.95% 37.29% -
  Horiz. % 175.43% 204.51% 179.25% 169.37% 134.62% 137.29% 100.00%
Net Worth 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 % 22.36 % 33.30 % 28.69 % 31.06 % 24.70 % 31.81 % 36.46 % -7.82%
  YoY % -32.85% 16.07% -7.63% 25.75% -22.35% -12.75% -
  Horiz. % 61.33% 91.33% 78.69% 85.19% 67.75% 87.25% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 13,977,699 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.54 % 22.50 % 25.74 % 25.57 % 32.09 % 25.72 % 37.55 % -2.36%
  YoY % 44.62% -12.59% 0.66% -20.32% 24.77% -31.50% -
  Horiz. % 86.66% 59.92% 68.55% 68.10% 85.46% 68.50% 100.00%
ROE 6.29 % 4.56 % 4.95 % 5.79 % 6.60 % 5.35 % 6.62 % -0.85%
  YoY % 37.94% -7.88% -14.51% -12.27% 23.36% -19.18% -
  Horiz. % 95.02% 68.88% 74.77% 87.46% 99.70% 80.82% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 353.58 358.80 328.21 309.40 269.54 251.33 217.71 8.41%
  YoY % -1.45% 9.32% 6.08% 14.79% 7.25% 15.44% -
  Horiz. % 162.41% 164.81% 150.76% 142.12% 123.81% 115.44% 100.00%
EPS 111.81 75.07 83.65 77.27 85.02 62.88 78.02 6.17%
  YoY % 48.94% -10.26% 8.26% -9.12% 35.21% -19.41% -
  Horiz. % 143.31% 96.22% 107.22% 99.04% 108.97% 80.59% 100.00%
DPS 25.00 25.00 24.00 24.00 21.00 20.00 28.44 -2.12%
  YoY % 0.00% 4.17% 0.00% 14.29% 5.00% -29.68% -
  Horiz. % 87.90% 87.90% 84.39% 84.39% 73.84% 70.32% 100.00%
NAPS 17.7800 16.4500 16.9100 13.3500 12.8900 11.7500 11.7900 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.81% 139.53% 143.43% 113.23% 109.33% 99.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 294.65 299.00 273.51 257.84 224.61 209.44 181.44 8.41%
  YoY % -1.45% 9.32% 6.08% 14.79% 7.24% 15.43% -
  Horiz. % 162.40% 164.79% 150.74% 142.11% 123.79% 115.43% 100.00%
EPS 93.18 62.56 69.71 64.39 70.85 52.40 65.02 6.17%
  YoY % 48.95% -10.26% 8.26% -9.12% 35.21% -19.41% -
  Horiz. % 143.31% 96.22% 107.21% 99.03% 108.97% 80.59% 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 14.8167 13.7083 14.0917 11.1250 10.7417 9.7917 9.8255 7.08%
  YoY % 8.09% -2.72% 26.67% 3.57% 9.70% -0.34% -
  Horiz. % 150.80% 139.52% 143.42% 113.23% 109.32% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 16.8600 16.1800 15.4200 14.2000 14.2200 12.0600 16.6200 -
P/RPS 4.77 4.51 4.70 4.59 5.28 4.80 7.63 -7.52%
  YoY % 5.76% -4.04% 2.40% -13.07% 10.00% -37.09% -
  Horiz. % 62.52% 59.11% 61.60% 60.16% 69.20% 62.91% 100.00%
P/EPS 15.08 21.55 18.43 18.38 16.73 19.18 21.30 -5.59%
  YoY % -30.02% 16.93% 0.27% 9.86% -12.77% -9.95% -
  Horiz. % 70.80% 101.17% 86.53% 86.29% 78.54% 90.05% 100.00%
EY 6.63 4.64 5.43 5.44 5.98 5.21 4.69 5.93%
  YoY % 42.89% -14.55% -0.18% -9.03% 14.78% 11.09% -
  Horiz. % 141.36% 98.93% 115.78% 115.99% 127.51% 111.09% 100.00%
DY 1.48 1.55 1.56 1.69 1.48 1.66 1.71 -2.38%
  YoY % -4.52% -0.64% -7.69% 14.19% -10.84% -2.92% -
  Horiz. % 86.55% 90.64% 91.23% 98.83% 86.55% 97.08% 100.00%
P/NAPS 0.95 0.98 0.91 1.06 1.10 1.03 1.41 -6.36%
  YoY % -3.06% 7.69% -14.15% -3.64% 6.80% -26.95% -
  Horiz. % 67.38% 69.50% 64.54% 75.18% 78.01% 73.05% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 22/11/11 -
Price 16.7600 15.7600 15.6200 15.5000 14.6000 12.0000 16.1000 -
P/RPS 4.74 4.39 4.76 5.01 5.42 4.77 7.40 -7.15%
  YoY % 7.97% -7.77% -4.99% -7.56% 13.63% -35.54% -
  Horiz. % 64.05% 59.32% 64.32% 67.70% 73.24% 64.46% 100.00%
P/EPS 14.99 20.99 18.67 20.06 17.17 19.08 20.64 -5.19%
  YoY % -28.59% 12.43% -6.93% 16.83% -10.01% -7.56% -
  Horiz. % 72.63% 101.70% 90.46% 97.19% 83.19% 92.44% 100.00%
EY 6.67 4.76 5.36 4.99 5.82 5.24 4.85 5.45%
  YoY % 40.13% -11.19% 7.41% -14.26% 11.07% 8.04% -
  Horiz. % 137.53% 98.14% 110.52% 102.89% 120.00% 108.04% 100.00%
DY 1.49 1.59 1.54 1.55 1.44 1.67 1.77 -2.83%
  YoY % -6.29% 3.25% -0.65% 7.64% -13.77% -5.65% -
  Horiz. % 84.18% 89.83% 87.01% 87.57% 81.36% 94.35% 100.00%
P/NAPS 0.94 0.96 0.92 1.16 1.13 1.02 1.37 -6.08%
  YoY % -2.08% 4.35% -20.69% 2.65% 10.78% -25.55% -
  Horiz. % 68.61% 70.07% 67.15% 84.67% 82.48% 74.45% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers