[PPB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 115.32%
YoY- -25.29%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 976,986 3,701,008 2,767,794 1,839,829 883,185 3,312,917 2,412,730 -45.29%
PBT 266,541 1,028,144 732,217 365,951 173,708 1,063,417 748,148 -49.77%
Tax -31,866 -89,227 -74,142 -40,440 -18,848 -72,478 -36,914 -9.34%
NP 234,675 938,917 658,075 325,511 154,860 990,939 711,234 -52.28%
-
NP to SH 232,915 916,779 635,345 310,647 144,272 982,573 701,881 -52.10%
-
Tax Rate 11.96% 8.68% 10.13% 11.05% 10.85% 6.82% 4.93% -
Total Cost 742,311 2,762,091 2,109,719 1,514,318 728,325 2,321,978 1,701,496 -42.50%
-
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 10.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 272,664 82,984 82,984 - 296,392 94,836 -
Div Payout % - 29.74% 13.06% 26.71% - 30.16% 13.51% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 10.10%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 1,185,457 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.02% 25.37% 23.78% 17.69% 17.53% 29.91% 29.48% -
ROE 1.32% 5.45% 4.01% 2.01% 0.92% 6.28% 4.59% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 82.41 312.19 233.47 155.19 74.50 279.44 203.53 -45.29%
EPS 19.65 77.33 53.59 26.20 12.17 82.88 59.21 -52.09%
DPS 0.00 23.00 7.00 7.00 0.00 25.00 8.00 -
NAPS 14.89 14.19 13.35 13.04 13.25 13.20 12.89 10.10%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 68.68 260.17 194.56 129.33 62.08 232.88 169.61 -45.29%
EPS 16.37 64.45 44.66 21.84 10.14 69.07 49.34 -52.10%
DPS 0.00 19.17 5.83 5.83 0.00 20.84 6.67 -
NAPS 12.4087 11.8254 11.1253 10.867 11.042 11.001 10.7416 10.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 15.38 14.30 14.20 15.14 16.62 16.14 14.22 -
P/RPS 18.66 4.58 6.08 9.76 22.31 5.78 6.99 92.55%
P/EPS 78.28 18.49 26.50 57.78 136.57 19.47 24.02 119.97%
EY 1.28 5.41 3.77 1.73 0.73 5.13 4.16 -54.45%
DY 0.00 1.61 0.49 0.46 0.00 1.55 0.56 -
P/NAPS 1.03 1.01 1.06 1.16 1.25 1.22 1.10 -4.29%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 -
Price 15.70 14.58 15.50 14.80 16.26 15.92 14.60 -
P/RPS 19.05 4.67 6.64 9.54 21.83 5.70 7.17 91.94%
P/EPS 79.91 18.85 28.92 56.48 133.61 19.21 24.66 119.13%
EY 1.25 5.30 3.46 1.77 0.75 5.21 4.06 -54.43%
DY 0.00 1.58 0.45 0.47 0.00 1.57 0.55 -
P/NAPS 1.05 1.03 1.16 1.13 1.23 1.21 1.13 -4.78%

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