[PPB] QoQ TTM 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- 2.73%

YoY- -19.4%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
TTM Result
Revenue	3,144,831	3,084,817	3,017,926	2,979,500	2,909,890	2,827,657	2,710,539	10.42%
YoY %	1.95%	2.22%	1.29%	2.39%	2.91%	4.32%	-	-
Horiz. %	116.02%	113.81%	111.34%	109.92%	107.35%	104.32%	100.00%	-
PBT	1,048,426	973,476	916,814	811,546	801,991	972,739	1,056,580	-0.51%
YoY %	7.70%	6.18%	12.97%	1.19%	-17.55%	-7.94%	-	-
Horiz. %	99.23%	92.13%	86.77%	76.81%	75.90%	92.06%	100.00%	-
Tax	-54,547	-49,032	-48,617	-45,138	-48,157	-47,107	-44,072	15.29%
YoY %	-11.25%	-0.85%	-7.71%	6.27%	-2.23%	-6.89%	-	-
Horiz. %	123.77%	111.25%	110.31%	102.42%	109.27%	106.89%	100.00%	-
NP	993,879	924,444	868,197	766,408	753,834	925,632	1,012,508	-1.23%
YoY %	7.51%	6.48%	13.28%	1.67%	-18.56%	-8.58%	-	-
Horiz. %	98.16%	91.30%	85.75%	75.69%	74.45%	91.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	971,052	899,991	842,152	745,461	725,631	893,645	980,372	-0.63%
YoY %	7.90%	6.87%	12.97%	2.73%	-18.80%	-8.85%	-	-
Horiz. %	99.05%	91.80%	85.90%	76.04%	74.02%	91.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.20%	5.04%	5.30%	5.56%	6.00%	4.84%	4.17%	-
YoY %	3.17%	-4.91%	-4.68%	-7.33%	23.97%	16.07%	-	-
Horiz. %	124.70%	120.86%	127.10%	133.33%	143.88%	116.07%	100.00%	-
Total Cost	2,150,952	2,160,373	2,149,729	2,213,092	2,156,056	1,902,025	1,698,031	17.08%
YoY %	-0.44%	0.50%	-2.86%	2.65%	13.36%	12.01%	-	-
Horiz. %	126.67%	127.23%	126.60%	130.33%	126.97%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-2.82%	2.57%	2.47%	-1.84%	2.05%	-1.10%	-	-
Horiz. %	101.19%	104.13%	101.52%	99.07%	100.93%	98.90%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	248,966	237,099	237,099	237,099	237,099	277,964	277,964	-7.08%
YoY %	5.01%	0.00%	0.00%	0.00%	-14.70%	0.00%	-	-
Horiz. %	89.57%	85.30%	85.30%	85.30%	85.30%	100.00%	100.00%	-
Div Payout %	25.64%	26.34%	28.15%	31.81%	32.68%	31.10%	28.35%	-
YoY %	-2.66%	-6.43%	-11.51%	-2.66%	5.08%	9.70%	-	-
Horiz. %	90.44%	92.91%	99.29%	112.20%	115.27%	109.70%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
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%
YoY %	-2.82%	2.57%	2.47%	-1.84%	2.05%	-1.10%	-	-
Horiz. %	101.19%	104.13%	101.52%	99.07%	100.93%	98.90%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	31.60%	29.97%	28.77%	25.72%	25.91%	32.73%	37.35%	-
YoY %	5.44%	4.17%	11.86%	-0.73%	-20.84%	-12.37%	-	-
Horiz. %	84.61%	80.24%	77.03%	68.86%	69.37%	87.63%	100.00%	-
ROE	6.83%	6.15%	5.90%	5.35%	5.11%	6.43%	6.97%	-
YoY %	11.06%	4.24%	10.28%	4.70%	-20.53%	-7.75%	-	-
Horiz. %	97.99%	88.24%	84.65%	76.76%	73.31%	92.25%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	265.24	260.21	254.57	251.33	245.46	238.52	228.64	10.41%
YoY %	1.93%	2.22%	1.29%	2.39%	2.91%	4.32%	-	-
Horiz. %	116.01%	113.81%	111.34%	109.92%	107.36%	104.32%	100.00%	-
EPS	81.90	75.92	71.04	62.88	61.21	75.38	82.70	-0.64%
YoY %	7.88%	6.87%	12.98%	2.73%	-18.80%	-8.85%	-	-
Horiz. %	99.03%	91.80%	85.90%	76.03%	74.01%	91.15%	100.00%	-
DPS	21.00	20.00	20.00	20.00	20.00	23.45	23.45	-7.09%
YoY %	5.00%	0.00%	0.00%	0.00%	-14.71%	0.00%	-	-
Horiz. %	89.55%	85.29%	85.29%	85.29%	85.29%	100.00%	100.00%	-
NAPS	12.00	12.35	12.04	11.75	11.97	11.73	11.86	0.78%
YoY %	-2.83%	2.57%	2.47%	-1.84%	2.05%	-1.10%	-	-
Horiz. %	101.18%	104.13%	101.52%	99.07%	100.93%	98.90%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	221.06	216.84	212.14	209.44	204.55	198.77	190.53	10.42%
YoY %	1.95%	2.22%	1.29%	2.39%	2.91%	4.32%	-	-
Horiz. %	116.02%	113.81%	111.34%	109.92%	107.36%	104.32%	100.00%	-
EPS	68.26	63.26	59.20	52.40	51.01	62.82	68.91	-0.63%
YoY %	7.90%	6.86%	12.98%	2.72%	-18.80%	-8.84%	-	-
Horiz. %	99.06%	91.80%	85.91%	76.04%	74.02%	91.16%	100.00%	-
DPS	17.50	16.67	16.67	16.67	16.67	19.54	19.54	-7.09%
YoY %	4.98%	0.00%	0.00%	0.00%	-14.69%	0.00%	-	-
Horiz. %	89.56%	85.31%	85.31%	85.31%	85.31%	100.00%	100.00%	-
NAPS	10.0012	10.2917	10.0333	9.7917	9.975	9.775	9.8833	0.79%
YoY %	-2.82%	2.58%	2.47%	-1.84%	2.05%	-1.10%	-	-
Horiz. %	101.19%	104.13%	101.52%	99.07%	100.93%	98.90%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
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	5.34	4.86	4.56	4.80	6.51	7.09	7.51	-20.35%
YoY %	9.88%	6.58%	-5.00%	-26.27%	-8.18%	-5.59%	-	-
Horiz. %	71.11%	64.71%	60.72%	63.91%	86.68%	94.41%	100.00%	-
P/EPS	17.29	16.65	16.33	19.18	26.11	22.42	20.75	-11.46%
YoY %	3.84%	1.96%	-14.86%	-26.54%	16.46%	8.05%	-	-
Horiz. %	83.33%	80.24%	78.70%	92.43%	125.83%	108.05%	100.00%	-
EY	5.78	6.01	6.12	5.21	3.83	4.46	4.82	12.88%
YoY %	-3.83%	-1.80%	17.47%	36.03%	-14.13%	-7.47%	-	-
Horiz. %	119.92%	124.69%	126.97%	108.09%	79.46%	92.53%	100.00%	-
DY	1.48	1.58	1.72	1.66	1.25	1.39	1.37	5.28%
YoY %	-6.33%	-8.14%	3.61%	32.80%	-10.07%	1.46%	-	-
Horiz. %	108.03%	115.33%	125.55%	121.17%	91.24%	101.46%	100.00%	-
P/NAPS	1.18	1.02	0.96	1.03	1.34	1.44	1.45	-12.84%
YoY %	15.69%	6.25%	-6.80%	-23.13%	-6.94%	-0.69%	-	-
Horiz. %	81.38%	70.34%	66.21%	71.03%	92.41%	99.31%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
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	5.32	5.26	4.80	4.77	5.70	6.58	7.52	-20.62%
YoY %	1.14%	9.58%	0.63%	-16.32%	-13.37%	-12.50%	-	-
Horiz. %	70.74%	69.95%	63.83%	63.43%	75.80%	87.50%	100.00%	-
P/EPS	17.22	18.05	17.20	19.08	22.84	20.83	20.80	-11.84%
YoY %	-4.60%	4.94%	-9.85%	-16.46%	9.65%	0.14%	-	-
Horiz. %	82.79%	86.78%	82.69%	91.73%	109.81%	100.14%	100.00%	-
EY	5.81	5.54	5.81	5.24	4.38	4.80	4.81	13.43%
YoY %	4.87%	-4.65%	10.88%	19.63%	-8.75%	-0.21%	-	-
Horiz. %	120.79%	115.18%	120.79%	108.94%	91.06%	99.79%	100.00%	-
DY	1.49	1.46	1.64	1.67	1.43	1.49	1.36	6.28%
YoY %	2.05%	-10.98%	-1.80%	16.78%	-4.03%	9.56%	-	-
Horiz. %	109.56%	107.35%	120.59%	122.79%	105.15%	109.56%	100.00%	-
P/NAPS	1.18	1.11	1.01	1.02	1.17	1.34	1.45	-12.84%
YoY %	6.31%	9.90%	-0.98%	-12.82%	-12.69%	-7.59%	-	-
Horiz. %	81.38%	76.55%	69.66%	70.34%	80.69%	92.41%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:30:00

EMA 5

5 Mins

BUY

2024-04-26 16:30:00

ADX

10 Mins

BUY

2024-04-26 16:10:00

EMA 5

5 Mins

SELL

2024-04-26 15:40:00

ADX

5 Mins

BUY

2024-04-26 15:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

389

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

366

PTRANS

PERAK TRANSIT BERHAD

350

HLIND

HONG LEONG INDUSTRIES BHD

349

DNEX

DAGANG NEXCHANGE BERHAD

264

YTL

YTL CORPORATION BHD

253

SAPNRG

SAPURA ENERGY BERHAD

235

CAPITALA

CAPITAL A BERHAD

232

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More