[PPB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.87%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,312,917 3,195,353 3,144,831 3,084,817 3,017,926 2,979,500 2,909,890 9.00%
PBT 1,063,417 1,079,469 1,048,426 973,476 916,814 811,546 801,991 20.63%
Tax -72,478 -54,134 -54,547 -49,032 -48,617 -45,138 -48,157 31.23%
NP 990,939 1,025,335 993,879 924,444 868,197 766,408 753,834 19.94%
-
NP to SH 982,573 1,007,875 971,052 899,991 842,152 745,461 725,631 22.32%
-
Tax Rate 6.82% 5.01% 5.20% 5.04% 5.30% 5.56% 6.00% -
Total Cost 2,321,978 2,170,018 2,150,952 2,160,373 2,149,729 2,213,092 2,156,056 5.05%
-
Net Worth 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 296,386 248,966 248,966 237,099 237,099 237,099 237,099 15.99%
Div Payout % 30.16% 24.70% 25.64% 26.34% 28.15% 31.81% 32.68% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,648,598 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.71%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.91% 32.09% 31.60% 29.97% 28.77% 25.72% 25.91% -
ROE 6.28% 6.60% 6.83% 6.15% 5.90% 5.35% 5.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 279.45 269.54 265.24 260.21 254.57 251.33 245.46 9.00%
EPS 82.88 85.02 81.90 75.92 71.04 62.88 61.21 22.32%
DPS 25.00 21.00 21.00 20.00 20.00 20.00 20.00 15.99%
NAPS 13.20 12.89 12.00 12.35 12.04 11.75 11.97 6.71%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 232.88 224.61 221.06 216.84 212.14 209.44 204.55 9.00%
EPS 69.07 70.85 68.26 63.26 59.20 52.40 51.01 22.32%
DPS 20.83 17.50 17.50 16.67 16.67 16.67 16.67 15.96%
NAPS 11.00 10.7417 10.0012 10.2917 10.0333 9.7917 9.975 6.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.14 14.22 14.16 12.64 11.60 12.06 15.98 -
P/RPS 5.78 5.28 5.34 4.86 4.56 4.80 6.51 -7.60%
P/EPS 19.47 16.73 17.29 16.65 16.33 19.18 26.11 -17.72%
EY 5.14 5.98 5.78 6.01 6.12 5.21 3.83 21.60%
DY 1.55 1.48 1.48 1.58 1.72 1.66 1.25 15.37%
P/NAPS 1.22 1.10 1.18 1.02 0.96 1.03 1.34 -6.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 -
Price 15.92 14.60 14.10 13.70 12.22 12.00 13.98 -
P/RPS 5.70 5.42 5.32 5.26 4.80 4.77 5.70 0.00%
P/EPS 19.21 17.17 17.22 18.05 17.20 19.08 22.84 -10.86%
EY 5.21 5.82 5.81 5.54 5.81 5.24 4.38 12.22%
DY 1.57 1.44 1.49 1.46 1.64 1.67 1.43 6.40%
P/NAPS 1.21 1.13 1.18 1.11 1.01 1.02 1.17 2.26%

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