[PPB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.99%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,767,794 1,839,829 883,185 3,312,917 2,412,730 1,582,335 763,846 135.72%
PBT 732,217 365,951 173,708 1,063,417 748,148 455,168 256,316 101.20%
Tax -74,142 -40,440 -18,848 -72,478 -36,914 -27,731 -13,882 205.23%
NP 658,075 325,511 154,860 990,939 711,234 427,437 242,434 94.47%
-
NP to SH 635,345 310,647 144,272 982,573 701,881 415,823 236,343 93.21%
-
Tax Rate 10.13% 11.05% 10.85% 6.82% 4.93% 6.09% 5.42% -
Total Cost 2,109,719 1,514,318 728,325 2,321,978 1,701,496 1,154,898 521,412 153.70%
-
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 82,984 82,984 - 296,392 94,836 94,835 - -
Div Payout % 13.06% 26.71% - 30.16% 13.51% 22.81% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,826,423 15,458,918 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 5.32%
NOSH 1,185,499 1,185,499 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.78% 17.69% 17.53% 29.91% 29.48% 27.01% 31.74% -
ROE 4.01% 2.01% 0.92% 6.28% 4.59% 2.92% 1.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 233.47 155.19 74.50 279.44 203.53 133.48 64.43 135.73%
EPS 53.59 26.20 12.17 82.88 59.21 35.08 19.94 93.18%
DPS 7.00 7.00 0.00 25.00 8.00 8.00 0.00 -
NAPS 13.35 13.04 13.25 13.20 12.89 12.00 12.35 5.32%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 194.56 129.33 62.08 232.88 169.60 111.23 53.69 135.74%
EPS 44.66 21.84 10.14 69.07 49.34 29.23 16.61 93.24%
DPS 5.83 5.83 0.00 20.83 6.67 6.67 0.00 -
NAPS 11.125 10.8667 11.0417 11.0007 10.7413 9.9995 10.2917 5.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 14.20 15.14 16.62 16.14 14.22 14.16 12.64 -
P/RPS 6.08 9.76 22.31 5.78 6.99 10.61 19.62 -54.17%
P/EPS 26.50 57.78 136.57 19.47 24.02 40.37 63.40 -44.06%
EY 3.77 1.73 0.73 5.13 4.16 2.48 1.58 78.46%
DY 0.49 0.46 0.00 1.55 0.56 0.56 0.00 -
P/NAPS 1.06 1.16 1.25 1.22 1.10 1.18 1.02 2.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 -
Price 15.50 14.80 16.26 15.92 14.60 14.10 13.70 -
P/RPS 6.64 9.54 21.83 5.70 7.17 10.56 21.26 -53.93%
P/EPS 28.92 56.48 133.61 19.21 24.66 40.20 68.72 -43.81%
EY 3.46 1.77 0.75 5.21 4.06 2.49 1.46 77.65%
DY 0.45 0.47 0.00 1.57 0.55 0.57 0.00 -
P/NAPS 1.16 1.13 1.23 1.21 1.13 1.18 1.11 2.97%

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