Highlights

[PPB] YoY TTM Result on 2013-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     6.87%    YoY -     0.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,193,942 3,794,809 3,432,256 3,084,817 2,827,657 2,350,240 2,062,174 12.55%
  YoY % 10.52% 10.56% 11.26% 9.09% 20.31% 13.97% -
  Horiz. % 203.37% 184.02% 166.44% 149.59% 137.12% 113.97% 100.00%
PBT 1,197,997 1,120,977 980,809 973,476 972,739 1,112,393 1,493,566 -3.61%
  YoY % 6.87% 14.29% 0.75% 0.08% -12.55% -25.52% -
  Horiz. % 80.21% 75.05% 65.67% 65.18% 65.13% 74.48% 100.00%
Tax -97,657 -102,245 -77,444 -49,032 -47,107 -58,017 991,955 -
  YoY % 4.49% -32.02% -57.95% -4.09% 18.80% -105.85% -
  Horiz. % -9.84% -10.31% -7.81% -4.94% -4.75% -5.85% 100.00%
NP 1,100,340 1,018,732 903,365 924,444 925,632 1,054,376 2,485,521 -12.69%
  YoY % 8.01% 12.77% -2.28% -0.13% -12.21% -57.58% -
  Horiz. % 44.27% 40.99% 36.35% 37.19% 37.24% 42.42% 100.00%
NP to SH 1,064,636 1,005,422 890,502 899,991 893,645 1,024,826 2,469,483 -13.07%
  YoY % 5.89% 12.91% -1.05% 0.71% -12.80% -58.50% -
  Horiz. % 43.11% 40.71% 36.06% 36.44% 36.19% 41.50% 100.00%
Tax Rate 8.15 % 9.12 % 7.90 % 5.04 % 4.84 % 5.22 % -66.42 % -
  YoY % -10.64% 15.44% 56.75% 4.13% -7.28% 107.86% -
  Horiz. % -12.27% -13.73% -11.89% -7.59% -7.29% -7.86% 100.00%
Total Cost 3,093,602 2,776,077 2,528,891 2,160,373 1,902,025 1,295,864 -423,347 -
  YoY % 11.44% 9.77% 17.06% 13.58% 46.78% 406.10% -
  Horiz. % -730.75% -655.75% -597.36% -510.31% -449.28% -306.10% 100.00%
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 296,374 272,664 296,386 237,099 277,964 1,043,295 865,475 -16.34%
  YoY % 8.70% -8.00% 25.00% -14.70% -73.36% 20.55% -
  Horiz. % 34.24% 31.50% 34.25% 27.40% 32.12% 120.55% 100.00%
Div Payout % 27.84 % 27.12 % 33.28 % 26.34 % 31.10 % 101.80 % 35.05 % -3.76%
  YoY % 2.65% -18.51% 26.35% -15.31% -69.45% 190.44% -
  Horiz. % 79.43% 77.38% 94.95% 75.15% 88.73% 290.44% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,654 1,185,456 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 26.24 % 26.85 % 26.32 % 29.97 % 32.73 % 44.86 % 120.53 % -22.42%
  YoY % -2.27% 2.01% -12.18% -8.43% -27.04% -62.78% -
  Horiz. % 21.77% 22.28% 21.84% 24.87% 27.16% 37.22% 100.00%
ROE 5.66 % 5.70 % 5.67 % 6.15 % 6.43 % 7.57 % 17.46 % -17.10%
  YoY % -0.70% 0.53% -7.80% -4.35% -15.06% -56.64% -
  Horiz. % 32.42% 32.65% 32.47% 35.22% 36.83% 43.36% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 353.77 320.10 289.52 260.21 238.52 198.22 173.96 12.55%
  YoY % 10.52% 10.56% 11.26% 9.09% 20.33% 13.95% -
  Horiz. % 203.36% 184.01% 166.43% 149.58% 137.11% 113.95% 100.00%
EPS 89.80 84.81 75.12 75.92 75.38 86.44 208.31 -13.07%
  YoY % 5.88% 12.90% -1.05% 0.72% -12.80% -58.50% -
  Horiz. % 43.11% 40.71% 36.06% 36.45% 36.19% 41.50% 100.00%
DPS 25.00 23.00 25.00 20.00 23.45 88.00 73.00 -16.34%
  YoY % 8.70% -8.00% 25.00% -14.71% -73.35% 20.55% -
  Horiz. % 34.25% 31.51% 34.25% 27.40% 32.12% 120.55% 100.00%
NAPS 15.8600 14.8900 13.2500 12.3500 11.7300 11.4200 11.9300 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.71% -4.27% -
  Horiz. % 132.94% 124.81% 111.06% 103.52% 98.32% 95.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 294.81 266.75 241.27 216.84 198.77 165.21 144.96 12.55%
  YoY % 10.52% 10.56% 11.27% 9.09% 20.31% 13.97% -
  Horiz. % 203.37% 184.02% 166.44% 149.59% 137.12% 113.97% 100.00%
EPS 74.84 70.67 62.60 63.26 62.82 72.04 173.59 -13.07%
  YoY % 5.90% 12.89% -1.04% 0.70% -12.80% -58.50% -
  Horiz. % 43.11% 40.71% 36.06% 36.44% 36.19% 41.50% 100.00%
DPS 20.83 19.17 20.83 16.67 19.54 73.34 60.84 -16.35%
  YoY % 8.66% -7.97% 24.96% -14.69% -73.36% 20.55% -
  Horiz. % 34.24% 31.51% 34.24% 27.40% 32.12% 120.55% 100.00%
NAPS 13.2167 12.4083 11.0417 10.2917 9.7750 9.5179 9.9413 4.86%
  YoY % 6.51% 12.38% 7.29% 5.29% 2.70% -4.26% -
  Horiz. % 132.95% 124.82% 111.07% 103.52% 98.33% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 16.7000 15.3800 16.6200 12.6400 16.9000 17.0200 18.0000 -
P/RPS 4.72 4.80 5.74 4.86 7.09 8.59 10.35 -12.26%
  YoY % -1.67% -16.38% 18.11% -31.45% -17.46% -17.00% -
  Horiz. % 45.60% 46.38% 55.46% 46.96% 68.50% 83.00% 100.00%
P/EPS 18.60 18.13 22.13 16.65 22.42 19.69 8.64 13.62%
  YoY % 2.59% -18.08% 32.91% -25.74% 13.86% 127.89% -
  Horiz. % 215.28% 209.84% 256.13% 192.71% 259.49% 227.89% 100.00%
EY 5.38 5.51 4.52 6.01 4.46 5.08 11.57 -11.97%
  YoY % -2.36% 21.90% -24.79% 34.75% -12.20% -56.09% -
  Horiz. % 46.50% 47.62% 39.07% 51.94% 38.55% 43.91% 100.00%
DY 1.50 1.50 1.50 1.58 1.39 5.17 4.06 -15.28%
  YoY % 0.00% 0.00% -5.06% 13.67% -73.11% 27.34% -
  Horiz. % 36.95% 36.95% 36.95% 38.92% 34.24% 127.34% 100.00%
P/NAPS 1.05 1.03 1.25 1.02 1.44 1.49 1.51 -5.87%
  YoY % 1.94% -17.60% 22.55% -29.17% -3.36% -1.32% -
  Horiz. % 69.54% 68.21% 82.78% 67.55% 95.36% 98.68% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 24/05/11 24/05/10 -
Price 16.3200 15.7000 16.2600 13.7000 15.7000 17.4000 16.2000 -
P/RPS 4.61 4.90 5.62 5.26 6.58 8.78 9.31 -11.04%
  YoY % -5.92% -12.81% 6.84% -20.06% -25.06% -5.69% -
  Horiz. % 49.52% 52.63% 60.37% 56.50% 70.68% 94.31% 100.00%
P/EPS 18.17 18.51 21.65 18.05 20.83 20.13 7.78 15.17%
  YoY % -1.84% -14.50% 19.94% -13.35% 3.48% 158.74% -
  Horiz. % 233.55% 237.92% 278.28% 232.01% 267.74% 258.74% 100.00%
EY 5.50 5.40 4.62 5.54 4.80 4.97 12.86 -13.19%
  YoY % 1.85% 16.88% -16.61% 15.42% -3.42% -61.35% -
  Horiz. % 42.77% 41.99% 35.93% 43.08% 37.33% 38.65% 100.00%
DY 1.53 1.46 1.54 1.46 1.49 5.06 4.51 -16.47%
  YoY % 4.79% -5.19% 5.48% -2.01% -70.55% 12.20% -
  Horiz. % 33.92% 32.37% 34.15% 32.37% 33.04% 112.20% 100.00%
P/NAPS 1.03 1.05 1.23 1.11 1.34 1.52 1.36 -4.52%
  YoY % -1.90% -14.63% 10.81% -17.16% -11.84% 11.76% -
  Horiz. % 75.74% 77.21% 90.44% 81.62% 98.53% 111.76% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers