[PPB] YoY Annualized Quarter 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- -19.63%

YoY- -47.03%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	3,926,010	3,679,658	3,164,670	2,910,860	2,512,158	2,169,450	2,077,906	11.18%
YoY %	6.69%	16.27%	8.72%	15.87%	15.80%	4.41%	-	-
Horiz. %	188.94%	177.08%	152.30%	140.09%	120.90%	104.41%	100.00%	-
PBT	930,960	731,902	910,336	647,112	1,156,290	1,256,982	1,252,162	-4.81%
YoY %	27.20%	-19.60%	40.68%	-44.04%	-8.01%	0.38%	-	-
Horiz. %	74.35%	58.45%	72.70%	51.68%	92.34%	100.38%	100.00%	-
Tax	-95,598	-80,880	-55,462	-43,602	-35,432	1,637,032	100,926	-
YoY %	-18.20%	-45.83%	-27.20%	-23.06%	-102.16%	1,522.01%	-	-
Horiz. %	-94.72%	-80.14%	-54.95%	-43.20%	-35.11%	1,622.01%	100.00%	-
NP	835,362	651,022	854,874	603,510	1,120,858	2,894,014	1,353,088	-7.72%
YoY %	28.32%	-23.85%	41.65%	-46.16%	-61.27%	113.88%	-	-
Horiz. %	61.74%	48.11%	63.18%	44.60%	82.84%	213.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831,102	621,294	831,646	573,846	1,083,328	2,886,200	1,338,734	-7.63%
YoY %	33.77%	-25.29%	44.92%	-47.03%	-62.47%	115.59%	-	-
Horiz. %	62.08%	46.41%	62.12%	42.86%	80.92%	215.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.27%	11.05%	6.09%	6.74%	3.06%	-130.24%	-8.06%	-
YoY %	-7.06%	81.44%	-9.64%	120.26%	102.35%	-1,515.88%	-	-
Horiz. %	-127.42%	-137.10%	-75.56%	-83.62%	-37.97%	1,615.88%	100.00%	-
Total Cost	3,090,648	3,028,636	2,309,796	2,307,350	1,391,300	-724,564	724,818	27.32%
YoY %	2.05%	31.12%	0.11%	65.84%	292.02%	-199.96%	-	-
Horiz. %	426.40%	417.85%	318.67%	318.34%	191.95%	-99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	189,679	165,969	189,670	165,969	237,103	1,659,689	118,555	8.14%
YoY %	14.29%	-12.50%	14.28%	-30.00%	-85.71%	1,299.93%	-	-
Horiz. %	159.99%	139.99%	159.98%	139.99%	199.99%	1,399.93%	100.00%	-
Div Payout %	22.82%	26.71%	22.81%	28.92%	21.89%	57.50%	8.86%	-
YoY %	-14.56%	17.10%	-21.13%	32.12%	-61.93%	548.98%	-	-
Horiz. %	257.56%	301.47%	257.45%	326.41%	247.07%	648.98%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,438	1,185,499	1,185,519	1,185,492	1,185,559	-0.00%
YoY %	0.00%	0.01%	-0.01%	-0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	100.00%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.28%	17.69%	27.01%	20.73%	44.62%	133.40%	65.12%	-
YoY %	20.29%	-34.51%	30.29%	-53.54%	-66.55%	104.85%	-	-
Horiz. %	32.68%	27.17%	41.48%	31.83%	68.52%	204.85%	100.00%	-
ROE	4.63%	4.02%	5.85%	4.04%	8.01%	20.41%	9.95%	-
YoY %	15.17%	-31.28%	44.80%	-49.56%	-60.75%	105.13%	-	-
Horiz. %	46.53%	40.40%	58.79%	40.60%	80.50%	205.13%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	331.17	310.39	266.96	245.54	211.90	183.00	175.27	11.18%
YoY %	6.69%	16.27%	8.72%	15.88%	15.79%	4.41%	-	-
Horiz. %	188.95%	177.09%	152.31%	140.09%	120.90%	104.41%	100.00%	-
EPS	70.10	52.40	70.16	48.40	91.38	243.46	112.92	-7.63%
YoY %	33.78%	-25.31%	44.96%	-47.03%	-62.47%	115.60%	-	-
Horiz. %	62.08%	46.40%	62.13%	42.86%	80.92%	215.60%	100.00%	-
DPS	16.00	14.00	16.00	14.00	20.00	140.00	10.00	8.14%
YoY %	14.29%	-12.50%	14.29%	-30.00%	-85.71%	1,300.00%	-	-
Horiz. %	160.00%	140.00%	160.00%	140.00%	200.00%	1,400.00%	100.00%	-
NAPS	15.13	13.04	12.00	11.97	11.41	11.93	11.35	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.11%	-	-
Horiz. %	133.30%	114.89%	105.73%	105.46%	100.53%	105.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	275.97	258.66	222.46	204.62	176.59	152.50	146.06	11.18%
YoY %	6.69%	16.27%	8.72%	15.87%	15.80%	4.41%	-	-
Horiz. %	188.94%	177.09%	152.31%	140.09%	120.90%	104.41%	100.00%	-
EPS	58.42	43.67	58.46	40.34	76.15	202.88	94.10	-7.63%
YoY %	33.78%	-25.30%	44.92%	-47.03%	-62.47%	115.60%	-	-
Horiz. %	62.08%	46.41%	62.13%	42.87%	80.92%	215.60%	100.00%	-
DPS	13.33	11.67	13.33	11.67	16.67	116.67	8.33	8.14%
YoY %	14.22%	-12.45%	14.22%	-29.99%	-85.71%	1,300.60%	-	-
Horiz. %	160.02%	140.10%	160.02%	140.10%	200.12%	1,400.60%	100.00%	-
NAPS	12.6083	10.8667	9.9995	9.975	9.5085	9.9416	9.4588	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	15.12	15.14	14.16	15.98	17.22	15.98	11.60	-
P/RPS	4.57	4.88	5.30	6.51	8.13	8.73	6.62	-5.98%
YoY %	-6.35%	-7.92%	-18.59%	-19.93%	-6.87%	31.87%	-	-
Horiz. %	69.03%	73.72%	80.06%	98.34%	122.81%	131.87%	100.00%	-
P/EPS	21.57	28.89	20.18	33.01	18.84	6.56	10.27	13.15%
YoY %	-25.34%	43.16%	-38.87%	75.21%	187.20%	-36.12%	-	-
Horiz. %	210.03%	281.30%	196.49%	321.42%	183.45%	63.88%	100.00%	-
EY	4.64	3.46	4.95	3.03	5.31	15.24	9.73	-11.60%
YoY %	34.10%	-30.10%	63.37%	-42.94%	-65.16%	56.63%	-	-
Horiz. %	47.69%	35.56%	50.87%	31.14%	54.57%	156.63%	100.00%	-
DY	1.06	0.92	1.13	0.88	1.16	8.76	0.86	3.54%
YoY %	15.22%	-18.58%	28.41%	-24.14%	-86.76%	918.60%	-	-
Horiz. %	123.26%	106.98%	131.40%	102.33%	134.88%	1,018.60%	100.00%	-
P/NAPS	1.00	1.16	1.18	1.34	1.51	1.34	1.02	-0.32%
YoY %	-13.79%	-1.69%	-11.94%	-11.26%	12.69%	31.37%	-	-
Horiz. %	98.04%	113.73%	115.69%	131.37%	148.04%	131.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	27/08/14	21/08/13	29/08/12	23/08/11	25/08/10	21/08/09	-
Price	15.02	14.80	14.10	13.98	17.20	16.90	15.30	-
P/RPS	4.54	4.77	5.28	5.69	8.12	9.23	8.73	-10.32%
YoY %	-4.82%	-9.66%	-7.21%	-29.93%	-12.03%	5.73%	-	-
Horiz. %	52.00%	54.64%	60.48%	65.18%	93.01%	105.73%	100.00%	-
P/EPS	21.42	28.24	20.10	28.88	18.82	6.94	13.55	7.92%
YoY %	-24.15%	40.50%	-30.40%	53.45%	171.18%	-48.78%	-	-
Horiz. %	158.08%	208.41%	148.34%	213.14%	138.89%	51.22%	100.00%	-
EY	4.67	3.54	4.98	3.46	5.31	14.41	7.38	-7.34%
YoY %	31.92%	-28.92%	43.93%	-34.84%	-63.15%	95.26%	-	-
Horiz. %	63.28%	47.97%	67.48%	46.88%	71.95%	195.26%	100.00%	-
DY	1.07	0.95	1.13	1.00	1.16	8.28	0.65	8.65%
YoY %	12.63%	-15.93%	13.00%	-13.79%	-85.99%	1,173.85%	-	-
Horiz. %	164.62%	146.15%	173.85%	153.85%	178.46%	1,273.85%	100.00%	-
P/NAPS	0.99	1.13	1.18	1.17	1.51	1.42	1.35	-5.03%
YoY %	-12.39%	-4.24%	0.85%	-22.52%	6.34%	5.19%	-	-
Horiz. %	73.33%	83.70%	87.41%	86.67%	111.85%	105.19%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

211

MYEG

MY E.G. SERVICES BHD

193

PBBANK

PUBLIC BANK BHD

147

MAYBANK

MALAYAN BANKING BHD

145

SAPNRG

SAPURA ENERGY BERHAD

141

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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