[PPB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.8%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,084,817 3,017,926 2,979,500 2,909,890 2,827,657 2,710,539 2,581,122 12.60%
PBT 973,476 916,814 811,546 801,991 972,739 1,056,580 1,016,436 -2.83%
Tax -49,032 -48,617 -45,138 -48,157 -47,107 -44,072 -47,287 2.44%
NP 924,444 868,197 766,408 753,834 925,632 1,012,508 969,149 -3.09%
-
NP to SH 899,991 842,152 745,461 725,631 893,645 980,372 924,927 -1.80%
-
Tax Rate 5.04% 5.30% 5.56% 6.00% 4.84% 4.17% 4.65% -
Total Cost 2,160,373 2,149,729 2,213,092 2,156,056 1,902,025 1,698,031 1,611,973 21.53%
-
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 3.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 237,099 237,099 237,099 237,099 277,964 277,964 337,211 -20.91%
Div Payout % 26.34% 28.15% 31.81% 32.68% 31.10% 28.35% 36.46% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 14,060,028 13,977,699 3.13%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,555 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.97% 28.77% 25.72% 25.91% 32.73% 37.35% 37.55% -
ROE 6.15% 5.90% 5.35% 5.11% 6.43% 6.97% 6.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 260.21 254.57 251.33 245.46 238.52 228.64 217.71 12.61%
EPS 75.92 71.04 62.88 61.21 75.38 82.70 78.02 -1.80%
DPS 20.00 20.00 20.00 20.00 23.45 23.45 28.44 -20.90%
NAPS 12.35 12.04 11.75 11.97 11.73 11.86 11.79 3.13%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 216.85 212.15 209.45 204.55 198.77 190.54 181.44 12.60%
EPS 63.27 59.20 52.40 51.01 62.82 68.92 65.02 -1.80%
DPS 16.67 16.67 16.67 16.67 19.54 19.54 23.70 -20.89%
NAPS 10.292 10.0336 9.792 9.9753 9.7753 9.8836 9.8258 3.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 12.64 11.60 12.06 15.98 16.90 17.16 16.62 -
P/RPS 4.86 4.56 4.80 6.51 7.09 7.51 7.63 -25.94%
P/EPS 16.65 16.33 19.18 26.11 22.42 20.75 21.30 -15.12%
EY 6.01 6.12 5.21 3.83 4.46 4.82 4.69 17.96%
DY 1.58 1.72 1.66 1.25 1.39 1.37 1.71 -5.13%
P/NAPS 1.02 0.96 1.03 1.34 1.44 1.45 1.41 -19.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 29/02/12 22/11/11 -
Price 13.70 12.22 12.00 13.98 15.70 17.20 16.10 -
P/RPS 5.26 4.80 4.77 5.70 6.58 7.52 7.40 -20.33%
P/EPS 18.05 17.20 19.08 22.84 20.83 20.80 20.64 -8.54%
EY 5.54 5.81 5.24 4.38 4.80 4.81 4.85 9.26%
DY 1.46 1.64 1.67 1.43 1.49 1.36 1.77 -12.03%
P/NAPS 1.11 1.01 1.02 1.17 1.34 1.45 1.37 -13.07%

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