[PPB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -8.85%

YoY- -12.8%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	3,017,926	2,979,500	2,909,890	2,827,657	2,710,539	2,581,122	2,445,390	14.98%
YoY %	1.29%	2.39%	2.91%	4.32%	5.01%	5.55%	-	-
Horiz. %	123.41%	121.84%	118.99%	115.63%	110.84%	105.55%	100.00%	-
PBT	916,814	811,546	801,991	972,739	1,056,580	1,016,436	1,081,140	-10.36%
YoY %	12.97%	1.19%	-17.55%	-7.94%	3.95%	-5.98%	-	-
Horiz. %	84.80%	75.06%	74.18%	89.97%	97.73%	94.02%	100.00%	-
Tax	-48,617	-45,138	-48,157	-47,107	-44,072	-47,287	-58,492	-11.54%
YoY %	-7.71%	6.27%	-2.23%	-6.89%	6.80%	19.16%	-	-
Horiz. %	83.12%	77.17%	82.33%	80.54%	75.35%	80.84%	100.00%	-
NP	868,197	766,408	753,834	925,632	1,012,508	969,149	1,022,648	-10.29%
YoY %	13.28%	1.67%	-18.56%	-8.58%	4.47%	-5.23%	-	-
Horiz. %	84.90%	74.94%	73.71%	90.51%	99.01%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	842,152	745,461	725,631	893,645	980,372	924,927	983,513	-9.78%
YoY %	12.97%	2.73%	-18.80%	-8.85%	5.99%	-5.96%	-	-
Horiz. %	85.63%	75.80%	73.78%	90.86%	99.68%	94.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.30%	5.56%	6.00%	4.84%	4.17%	4.65%	5.41%	-
YoY %	-4.68%	-7.33%	23.97%	16.07%	-10.32%	-14.05%	-	-
Horiz. %	97.97%	102.77%	110.91%	89.46%	77.08%	85.95%	100.00%	-
Total Cost	2,149,729	2,213,092	2,156,056	1,902,025	1,698,031	1,611,973	1,422,742	31.51%
YoY %	-2.86%	2.65%	13.36%	12.01%	5.34%	13.30%	-	-
Horiz. %	151.10%	155.55%	151.54%	133.69%	119.35%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,273,418	13,929,623	14,190,433	13,905,913	14,060,028	13,977,699	13,623,490	3.14%
YoY %	2.47%	-1.84%	2.05%	-1.10%	0.59%	2.60%	-	-
Horiz. %	104.77%	102.25%	104.16%	102.07%	103.20%	102.60%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	237,099	237,099	237,099	277,964	277,964	337,211	337,211	-20.84%
YoY %	0.00%	0.00%	-14.70%	0.00%	-17.57%	0.00%	-	-
Horiz. %	70.31%	70.31%	70.31%	82.43%	82.43%	100.00%	100.00%	-
Div Payout %	28.15%	31.81%	32.68%	31.10%	28.35%	36.46%	34.29%	-
YoY %	-11.51%	-2.66%	5.08%	9.70%	-22.24%	6.33%	-	-
Horiz. %	82.09%	92.77%	95.30%	90.70%	82.68%	106.33%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	14,273,418	13,929,623	14,190,433	13,905,913	14,060,028	13,977,699	13,623,490	3.14%
YoY %	2.47%	-1.84%	2.05%	-1.10%	0.59%	2.60%	-	-
Horiz. %	104.77%	102.25%	104.16%	102.07%	103.20%	102.60%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,555	1,238,499	-2.86%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	-4.27%	-	-
Horiz. %	95.72%	95.72%	95.72%	95.72%	95.72%	95.73%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	28.77%	25.72%	25.91%	32.73%	37.35%	37.55%	41.82%	-
YoY %	11.86%	-0.73%	-20.84%	-12.37%	-0.53%	-10.21%	-	-
Horiz. %	68.79%	61.50%	61.96%	78.26%	89.31%	89.79%	100.00%	-
ROE	5.90%	5.35%	5.11%	6.43%	6.97%	6.62%	7.22%	-
YoY %	10.28%	4.70%	-20.53%	-7.75%	5.29%	-8.31%	-	-
Horiz. %	81.72%	74.10%	70.78%	89.06%	96.54%	91.69%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	254.57	251.33	245.46	238.52	228.64	217.71	197.45	18.36%
YoY %	1.29%	2.39%	2.91%	4.32%	5.02%	10.26%	-	-
Horiz. %	128.93%	127.29%	124.32%	120.80%	115.80%	110.26%	100.00%	-
EPS	71.04	62.88	61.21	75.38	82.70	78.02	79.41	-7.12%
YoY %	12.98%	2.73%	-18.80%	-8.85%	6.00%	-1.75%	-	-
Horiz. %	89.46%	79.18%	77.08%	94.93%	104.14%	98.25%	100.00%	-
DPS	20.00	20.00	20.00	23.45	23.45	28.44	27.23	-18.51%
YoY %	0.00%	0.00%	-14.71%	0.00%	-17.55%	4.44%	-	-
Horiz. %	73.45%	73.45%	73.45%	86.12%	86.12%	104.44%	100.00%	-
NAPS	12.04	11.75	11.97	11.73	11.86	11.79	11.00	6.17%
YoY %	2.47%	-1.84%	2.05%	-1.10%	0.59%	7.18%	-	-
Horiz. %	109.45%	106.82%	108.82%	106.64%	107.82%	107.18%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	212.14	209.44	204.55	198.77	190.53	181.44	171.90	14.97%
YoY %	1.29%	2.39%	2.91%	4.32%	5.01%	5.55%	-	-
Horiz. %	123.41%	121.84%	118.99%	115.63%	110.84%	105.55%	100.00%	-
EPS	59.20	52.40	51.01	62.82	68.91	65.02	69.13	-9.77%
YoY %	12.98%	2.72%	-18.80%	-8.84%	5.98%	-5.95%	-	-
Horiz. %	85.64%	75.80%	73.79%	90.87%	99.68%	94.05%	100.00%	-
DPS	16.67	16.67	16.67	19.54	19.54	23.70	23.70	-20.82%
YoY %	0.00%	0.00%	-14.69%	0.00%	-17.55%	0.00%	-	-
Horiz. %	70.34%	70.34%	70.34%	82.45%	82.45%	100.00%	100.00%	-
NAPS	10.0333	9.7917	9.975	9.775	9.8833	9.8255	9.5765	3.14%
YoY %	2.47%	-1.84%	2.05%	-1.10%	0.59%	2.60%	-	-
Horiz. %	104.77%	102.25%	104.16%	102.07%	103.20%	102.60%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	11.60	12.06	15.98	16.90	17.16	16.62	17.22	-
P/RPS	4.56	4.80	6.51	7.09	7.51	7.63	8.72	-34.96%
YoY %	-5.00%	-26.27%	-8.18%	-5.59%	-1.57%	-12.50%	-	-
Horiz. %	52.29%	55.05%	74.66%	81.31%	86.12%	87.50%	100.00%	-
P/EPS	16.33	19.18	26.11	22.42	20.75	21.30	21.68	-17.14%
YoY %	-14.86%	-26.54%	16.46%	8.05%	-2.58%	-1.75%	-	-
Horiz. %	75.32%	88.47%	120.43%	103.41%	95.71%	98.25%	100.00%	-
EY	6.12	5.21	3.83	4.46	4.82	4.69	4.61	20.68%
YoY %	17.47%	36.03%	-14.13%	-7.47%	2.77%	1.74%	-	-
Horiz. %	132.75%	113.02%	83.08%	96.75%	104.56%	101.74%	100.00%	-
DY	1.72	1.66	1.25	1.39	1.37	1.71	1.58	5.79%
YoY %	3.61%	32.80%	-10.07%	1.46%	-19.88%	8.23%	-	-
Horiz. %	108.86%	105.06%	79.11%	87.97%	86.71%	108.23%	100.00%	-
P/NAPS	0.96	1.03	1.34	1.44	1.45	1.41	1.57	-27.85%
YoY %	-6.80%	-23.13%	-6.94%	-0.69%	2.84%	-10.19%	-	-
Horiz. %	61.15%	65.61%	85.35%	91.72%	92.36%	89.81%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	27/02/13	26/11/12	29/08/12	24/05/12	29/02/12	22/11/11	23/08/11	-
Price	12.22	12.00	13.98	15.70	17.20	16.10	17.20	-
P/RPS	4.80	4.77	5.70	6.58	7.52	7.40	8.71	-32.66%
YoY %	0.63%	-16.32%	-13.37%	-12.50%	1.62%	-15.04%	-	-
Horiz. %	55.11%	54.76%	65.44%	75.55%	86.34%	84.96%	100.00%	-
P/EPS	17.20	19.08	22.84	20.83	20.80	20.64	21.66	-14.18%
YoY %	-9.85%	-16.46%	9.65%	0.14%	0.78%	-4.71%	-	-
Horiz. %	79.41%	88.09%	105.45%	96.17%	96.03%	95.29%	100.00%	-
EY	5.81	5.24	4.38	4.80	4.81	4.85	4.62	16.42%
YoY %	10.88%	19.63%	-8.75%	-0.21%	-0.82%	4.98%	-	-
Horiz. %	125.76%	113.42%	94.81%	103.90%	104.11%	104.98%	100.00%	-
DY	1.64	1.67	1.43	1.49	1.36	1.77	1.58	2.50%
YoY %	-1.80%	16.78%	-4.03%	9.56%	-23.16%	12.03%	-	-
Horiz. %	103.80%	105.70%	90.51%	94.30%	86.08%	112.03%	100.00%	-
P/NAPS	1.01	1.02	1.17	1.34	1.45	1.37	1.56	-25.06%
YoY %	-0.98%	-12.82%	-12.69%	-7.59%	5.84%	-12.18%	-	-
Horiz. %	64.74%	65.38%	75.00%	85.90%	92.95%	87.82%	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

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

OBV

10 Mins

SELL

2024-04-18 16:10:00

ADX

10 Mins

SELL

2024-04-18 16:00:00

ADX

10 Mins

BUY

2024-04-18 15:40:00

ADX

10 Mins

SELL

2024-04-18 15:30:00

EMA 5

30 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

413

MPI

MALAYSIAN PACIFIC INDUSTRIES

396

HLIND

HONG LEONG INDUSTRIES BHD

384

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

PBBANK

PUBLIC BANK BHD

271

RHBBANK

RHB BANK BERHAD

260

GENTING

GENTING BHD

254

PIE

P.I.E. INDUSTRIAL BHD

252

MAYBANK

MALAYAN BANKING BHD

237

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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