[PPB] QoQ Cumulative 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- 104.52%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,963,005 976,986 3,701,008 2,767,794 1,839,829 883,185 3,312,917 -29.52%
PBT 465,480 266,541 1,028,144 732,217 365,951 173,708 1,063,417 -42.43%
Tax -47,799 -31,866 -89,227 -74,142 -40,440 -18,848 -72,478 -24.29%
NP 417,681 234,675 938,917 658,075 325,511 154,860 990,939 -43.87%
-
NP to SH 415,551 232,915 916,779 635,345 310,647 144,272 982,573 -43.74%
-
Tax Rate 10.27% 11.96% 8.68% 10.13% 11.05% 10.85% 6.82% -
Total Cost 1,545,324 742,311 2,762,091 2,109,719 1,514,318 728,325 2,321,978 -23.83%
-
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 94,839 - 272,664 82,984 82,984 - 296,392 -53.31%
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 2.32% 1.32% 5.45% 4.01% 2.01% 0.92% 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 165.58 82.41 312.19 233.47 155.19 74.50 279.44 -29.52%
EPS 35.05 19.65 77.33 53.59 26.20 12.17 82.88 -43.74%
DPS 8.00 0.00 23.00 7.00 7.00 0.00 25.00 -53.31%
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 137.99 68.68 260.16 194.56 129.33 62.08 232.88 -29.52%
EPS 29.21 16.37 64.44 44.66 21.84 10.14 69.07 -43.74%
DPS 6.67 0.00 19.17 5.83 5.83 0.00 20.83 -53.29%
NAPS 12.6083 12.4083 11.825 11.125 10.8667 11.0417 11.0007 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 9.13 18.66 4.58 6.08 9.76 22.31 5.78 35.74%
P/EPS 43.13 78.28 18.49 26.50 57.78 136.57 19.47 70.17%
EY 2.32 1.28 5.41 3.77 1.73 0.73 5.13 -41.16%
DY 0.53 0.00 1.61 0.49 0.46 0.00 1.55 -51.19%
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 9.07 19.05 4.67 6.64 9.54 21.83 5.70 36.41%
P/EPS 42.85 79.91 18.85 28.92 56.48 133.61 19.21 70.97%
EY 2.33 1.25 5.30 3.46 1.77 0.75 5.21 -41.60%
DY 0.53 0.00 1.58 0.45 0.47 0.00 1.57 -51.61%
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