[PPB] QoQ Annualized Quarter Result on 30-Sep-2014 [#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- 36.35%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,926,010 3,907,944 3,701,008 3,690,392 3,679,658 3,532,740 3,312,917 12.02%
PBT 930,960 1,066,164 1,028,144 976,289 731,902 694,832 1,063,417 -8.50%
Tax -95,598 -127,464 -89,227 -98,856 -80,880 -75,392 -72,478 20.33%
NP 835,362 938,700 938,917 877,433 651,022 619,440 990,939 -10.78%
-
NP to SH 831,102 931,660 916,779 847,126 621,294 577,088 982,573 -10.58%
-
Tax Rate 10.27% 11.96% 8.68% 10.13% 11.05% 10.85% 6.82% -
Total Cost 3,090,648 2,969,244 2,762,091 2,812,958 3,028,636 2,913,300 2,321,978 21.06%
-
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 189,679 - 272,664 110,646 165,969 - 296,392 -25.79%
Div Payout % 22.82% - 29.74% 13.06% 26.71% - 30.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 9.54%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.28% 24.02% 25.37% 23.78% 17.69% 17.53% 29.91% -
ROE 4.63% 5.28% 5.45% 5.35% 4.02% 3.67% 6.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 331.17 329.65 312.19 311.29 310.39 298.00 279.44 12.02%
EPS 70.10 78.60 77.33 71.45 52.40 48.68 82.88 -10.59%
DPS 16.00 0.00 23.00 9.33 14.00 0.00 25.00 -25.79%
NAPS 15.13 14.89 14.19 13.35 13.04 13.25 13.20 9.55%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 275.98 274.71 260.17 259.42 258.67 248.34 232.88 12.02%
EPS 58.42 65.49 64.45 59.55 43.67 40.57 69.07 -10.59%
DPS 13.33 0.00 19.17 7.78 11.67 0.00 20.84 -25.82%
NAPS 12.6087 12.4087 11.8254 11.1253 10.867 11.042 11.001 9.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 15.12 15.38 14.30 14.20 15.14 16.62 16.14 -
P/RPS 4.57 4.67 4.58 4.56 4.88 5.58 5.78 -14.53%
P/EPS 21.57 19.57 18.49 19.87 28.89 34.14 19.47 7.08%
EY 4.64 5.11 5.41 5.03 3.46 2.93 5.13 -6.49%
DY 1.06 0.00 1.61 0.66 0.92 0.00 1.55 -22.43%
P/NAPS 1.00 1.03 1.01 1.06 1.16 1.25 1.22 -12.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 -
Price 15.02 15.70 14.58 15.50 14.80 16.26 15.92 -
P/RPS 4.54 4.76 4.67 4.98 4.77 5.46 5.70 -14.11%
P/EPS 21.42 19.98 18.85 21.69 28.24 33.40 19.21 7.55%
EY 4.67 5.01 5.30 4.61 3.54 2.99 5.21 -7.05%
DY 1.07 0.00 1.58 0.60 0.95 0.00 1.57 -22.61%
P/NAPS 0.99 1.05 1.03 1.16 1.13 1.23 1.21 -12.55%

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