[PPB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.03%
YoY- 44.92%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,532,740 3,312,917 3,216,973 3,164,670 3,055,384 3,017,926 2,980,404 12.01%
PBT 694,832 1,063,417 997,530 910,336 1,025,264 916,814 780,657 -7.47%
Tax -75,392 -72,478 -49,218 -55,462 -55,528 -48,617 -41,862 48.07%
NP 619,440 990,939 948,312 854,874 969,736 868,197 738,794 -11.09%
-
NP to SH 577,088 982,573 935,841 831,646 945,372 842,152 714,877 -13.31%
-
Tax Rate 10.85% 6.82% 4.93% 6.09% 5.42% 5.30% 5.36% -
Total Cost 2,913,300 2,321,978 2,268,661 2,309,796 2,085,648 2,149,729 2,241,609 19.11%
-
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.34%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 296,392 126,448 189,670 - 237,099 1,106 -
Div Payout % - 30.16% 13.51% 22.81% - 28.15% 0.15% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.34%
NOSH 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.53% 29.91% 29.48% 27.01% 31.74% 28.77% 24.79% -
ROE 3.67% 6.28% 6.12% 5.85% 6.46% 5.90% 5.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 298.00 279.44 271.37 266.96 257.73 254.57 251.40 12.01%
EPS 48.68 82.88 78.95 70.16 79.76 71.04 60.31 -13.32%
DPS 0.00 25.00 10.67 16.00 0.00 20.00 0.09 -
NAPS 13.25 13.20 12.89 12.00 12.35 12.04 11.75 8.34%
Adjusted Per Share Value based on latest NOSH - 1,185,645
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 248.33 232.88 226.13 222.46 214.77 212.14 209.50 12.01%
EPS 40.57 69.07 65.78 58.46 66.45 59.20 50.25 -13.30%
DPS 0.00 20.83 8.89 13.33 0.00 16.67 0.08 -
NAPS 11.0417 11.0007 10.7413 9.9995 10.2917 10.0333 9.7917 8.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 16.62 16.14 14.22 14.16 12.64 11.60 12.06 -
P/RPS 5.58 5.78 5.24 5.30 4.90 4.56 4.80 10.56%
P/EPS 34.14 19.47 18.01 20.18 15.85 16.33 20.00 42.87%
EY 2.93 5.13 5.55 4.95 6.31 6.12 5.00 -29.99%
DY 0.00 1.55 0.75 1.13 0.00 1.72 0.01 -
P/NAPS 1.25 1.22 1.10 1.18 1.02 0.96 1.03 13.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 -
Price 16.26 15.92 14.60 14.10 13.70 12.22 12.00 -
P/RPS 5.46 5.70 5.38 5.28 5.32 4.80 4.77 9.43%
P/EPS 33.40 19.21 18.49 20.10 17.18 17.20 19.90 41.27%
EY 2.99 5.21 5.41 4.98 5.82 5.81 5.03 -29.32%
DY 0.00 1.57 0.73 1.13 0.00 1.64 0.01 -
P/NAPS 1.23 1.21 1.13 1.18 1.11 1.01 1.02 13.30%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment