[PPB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 129.88%
YoY- 8.64%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 818,489 763,846 782,623 779,873 758,475 696,955 744,197 6.55%
PBT 198,852 256,316 331,321 261,937 123,902 199,654 226,053 -8.19%
Tax -13,849 -13,882 -17,220 -9,596 -8,334 -13,467 -13,741 0.52%
NP 185,003 242,434 314,101 252,341 115,568 186,187 212,312 -8.77%
-
NP to SH 179,480 236,343 305,994 249,235 108,419 178,504 209,303 -9.74%
-
Tax Rate 6.96% 5.42% 5.20% 3.66% 6.73% 6.75% 6.08% -
Total Cost 633,486 521,412 468,522 527,532 642,907 510,768 531,885 12.37%
-
Net Worth 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 94,851 - 154,114 - 82,984 - 154,114 -27.66%
Div Payout % 52.85% - 50.37% - 76.54% - 73.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 0.79%
NOSH 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.60% 31.74% 40.13% 32.36% 15.24% 26.71% 28.53% -
ROE 1.26% 1.61% 2.14% 1.79% 0.76% 1.28% 1.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.03 64.43 66.02 65.78 63.98 58.79 62.77 6.54%
EPS 15.14 19.94 25.81 21.02 9.15 15.06 17.66 -9.76%
DPS 8.00 0.00 13.00 0.00 7.00 0.00 13.00 -27.67%
NAPS 12.00 12.35 12.04 11.75 11.97 11.73 11.86 0.78%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.54 53.70 55.02 54.82 53.32 48.99 52.31 6.56%
EPS 12.62 16.61 21.51 17.52 7.62 12.55 14.71 -9.72%
DPS 6.67 0.00 10.83 0.00 5.83 0.00 10.83 -27.63%
NAPS 10.0015 10.292 10.0336 9.792 9.9753 9.7753 9.8836 0.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 14.16 12.64 11.60 12.06 15.98 16.90 17.16 -
P/RPS 20.51 19.62 17.57 18.33 24.98 28.75 27.34 -17.45%
P/EPS 93.54 63.40 44.94 57.36 174.73 112.24 97.19 -2.52%
EY 1.07 1.58 2.23 1.74 0.57 0.89 1.03 2.57%
DY 0.56 0.00 1.12 0.00 0.44 0.00 0.76 -18.43%
P/NAPS 1.18 1.02 0.96 1.03 1.34 1.44 1.45 -12.84%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 -
Price 14.10 13.70 12.22 12.00 13.98 15.70 17.20 -
P/RPS 20.42 21.26 18.51 18.24 21.85 26.71 27.40 -17.81%
P/EPS 93.14 68.72 47.34 57.08 152.86 104.27 97.42 -2.95%
EY 1.07 1.46 2.11 1.75 0.65 0.96 1.03 2.57%
DY 0.57 0.00 1.06 0.00 0.50 0.00 0.76 -17.46%
P/NAPS 1.18 1.11 1.01 1.02 1.17 1.34 1.45 -12.84%

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