[PPB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.38%
YoY- 14.77%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 956,644 883,185 900,187 830,395 818,489 763,846 782,623 14.36%
PBT 192,243 173,708 315,269 292,980 198,852 256,316 331,321 -30.50%
Tax -21,592 -18,848 -35,564 -9,183 -13,849 -13,882 -17,220 16.32%
NP 170,651 154,860 279,705 283,797 185,003 242,434 314,101 -33.49%
-
NP to SH 166,375 144,272 280,692 286,058 179,480 236,343 305,994 -33.45%
-
Tax Rate 11.23% 10.85% 11.28% 3.13% 6.96% 5.42% 5.20% -
Total Cost 785,993 728,325 620,482 546,598 633,486 521,412 468,522 41.32%
-
Net Worth 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 5.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 82,984 - 201,534 - 94,851 - 154,114 -33.88%
Div Payout % 49.88% - 71.80% - 52.85% - 50.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,458,918 15,707,873 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 5.47%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.84% 17.53% 31.07% 34.18% 22.60% 31.74% 40.13% -
ROE 1.08% 0.92% 1.79% 1.87% 1.26% 1.61% 2.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.70 74.50 75.93 70.05 69.03 64.43 66.02 14.36%
EPS 14.03 12.17 23.68 24.13 15.14 19.94 25.81 -33.46%
DPS 7.00 0.00 17.00 0.00 8.00 0.00 13.00 -33.88%
NAPS 13.04 13.25 13.21 12.89 12.00 12.35 12.04 5.47%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.25 62.08 63.28 58.37 57.54 53.70 55.02 14.35%
EPS 11.70 10.14 19.73 20.11 12.62 16.61 21.51 -33.44%
DPS 5.83 0.00 14.17 0.00 6.67 0.00 10.83 -33.90%
NAPS 10.867 11.042 11.0087 10.742 10.0015 10.292 10.0336 5.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 15.14 16.62 16.14 14.22 14.16 12.64 11.60 -
P/RPS 18.76 22.31 21.26 20.30 20.51 19.62 17.57 4.47%
P/EPS 107.88 136.57 68.17 58.93 93.54 63.40 44.94 79.57%
EY 0.93 0.73 1.47 1.70 1.07 1.58 2.23 -44.26%
DY 0.46 0.00 1.05 0.00 0.56 0.00 1.12 -44.83%
P/NAPS 1.16 1.25 1.22 1.10 1.18 1.02 0.96 13.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 -
Price 14.80 16.26 15.92 14.60 14.10 13.70 12.22 -
P/RPS 18.34 21.83 20.97 20.84 20.42 21.26 18.51 -0.61%
P/EPS 105.46 133.61 67.24 60.51 93.14 68.72 47.34 70.82%
EY 0.95 0.75 1.49 1.65 1.07 1.46 2.11 -41.34%
DY 0.47 0.00 1.07 0.00 0.57 0.00 1.06 -41.93%
P/NAPS 1.13 1.23 1.21 1.13 1.18 1.11 1.01 7.79%

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