[PPB] YoY Annualized Quarter 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- 24.58%

YoY- -30.47%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	3,943,618	3,690,392	3,216,973	2,980,404	2,621,789	2,212,341	2,066,838	11.36%
YoY %	6.86%	14.72%	7.94%	13.68%	18.51%	7.04%	-	-
Horiz. %	190.80%	178.55%	155.65%	144.20%	126.85%	107.04%	100.00%	-
PBT	1,069,832	976,289	997,530	780,657	1,107,369	1,260,769	1,510,629	-5.58%
YoY %	9.58%	-2.13%	27.78%	-29.50%	-12.17%	-16.54%	-	-
Horiz. %	70.82%	64.63%	66.03%	51.68%	73.31%	83.46%	100.00%	-
Tax	-108,925	-98,856	-49,218	-41,862	-40,441	1,059,594	190,004	-
YoY %	-10.19%	-100.85%	-17.57%	-3.51%	-103.82%	457.67%	-	-
Horiz. %	-57.33%	-52.03%	-25.90%	-22.03%	-21.28%	557.67%	100.00%	-
NP	960,906	877,433	948,312	738,794	1,066,928	2,320,364	1,700,633	-9.07%
YoY %	9.51%	-7.47%	28.36%	-30.76%	-54.02%	36.44%	-	-
Horiz. %	56.50%	51.59%	55.76%	43.44%	62.74%	136.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	947,053	847,126	935,841	714,877	1,028,092	2,308,121	1,685,918	-9.16%
YoY %	11.80%	-9.48%	30.91%	-30.47%	-55.46%	36.91%	-	-
Horiz. %	56.17%	50.25%	55.51%	42.40%	60.98%	136.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.18%	10.13%	4.93%	5.36%	3.65%	-84.04%	-12.58%	-
YoY %	0.49%	105.48%	-8.02%	46.85%	104.34%	-568.04%	-	-
Horiz. %	-80.92%	-80.52%	-39.19%	-42.61%	-29.01%	668.04%	100.00%	-
Total Cost	2,982,712	2,812,958	2,268,661	2,241,609	1,554,861	-108,022	366,205	41.82%
YoY %	6.03%	23.99%	1.21%	44.17%	1,539.39%	-129.50%	-	-
Horiz. %	814.49%	768.14%	619.51%	612.12%	424.59%	-29.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	13,929,456	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.89%	-6.13%	-	-
Horiz. %	143.92%	113.62%	109.70%	100.00%	100.34%	93.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	126,453	110,646	126,448	1,106	158,070	1,106,481	79,032	8.14%
YoY %	14.29%	-12.50%	11,332.91%	-99.30%	-85.71%	1,300.04%	-	-
Horiz. %	160.00%	140.00%	160.00%	1.40%	200.01%	1,400.04%	100.00%	-
Div Payout %	13.35%	13.06%	13.51%	0.15%	15.38%	47.94%	4.69%	-
YoY %	2.22%	-3.33%	8,906.67%	-99.02%	-67.92%	922.17%	-	-
Horiz. %	284.65%	278.46%	288.06%	3.20%	327.93%	1,022.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	13,929,456	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.89%	-6.13%	-	-
Horiz. %	143.92%	113.62%	109.70%	100.00%	100.34%	93.87%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,457	1,185,499	1,185,530	1,185,516	1,185,485	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%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	24.37%	23.78%	29.48%	24.79%	40.69%	104.88%	82.28%	-
YoY %	2.48%	-19.34%	18.92%	-39.08%	-61.20%	27.47%	-	-
Horiz. %	29.62%	28.90%	35.83%	30.13%	49.45%	127.47%	100.00%	-
ROE	4.72%	5.35%	6.12%	5.13%	7.36%	17.65%	12.10%	-
YoY %	-11.78%	-12.58%	19.30%	-30.30%	-58.30%	45.87%	-	-
Horiz. %	39.01%	44.21%	50.58%	42.40%	60.83%	145.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	332.65	311.29	271.37	251.40	221.15	186.61	174.35	11.36%
YoY %	6.86%	14.71%	7.94%	13.68%	18.51%	7.03%	-	-
Horiz. %	190.79%	178.54%	155.65%	144.19%	126.84%	107.03%	100.00%	-
EPS	79.88	71.45	78.95	60.31	86.72	194.69	142.21	-9.16%
YoY %	11.80%	-9.50%	30.91%	-30.45%	-55.46%	36.90%	-	-
Horiz. %	56.17%	50.24%	55.52%	42.41%	60.98%	136.90%	100.00%	-
DPS	10.67	9.33	10.67	0.09	13.33	93.33	6.67	8.14%
YoY %	14.36%	-12.56%	11,755.56%	-99.32%	-85.72%	1,299.25%	-	-
Horiz. %	159.97%	139.88%	159.97%	1.35%	199.85%	1,399.25%	100.00%	-
NAPS	16.91	13.35	12.89	11.75	11.79	11.03	11.75	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.89%	-6.13%	-	-
Horiz. %	143.91%	113.62%	109.70%	100.00%	100.34%	93.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	277.21	259.41	226.13	209.50	184.30	155.51	145.29	11.36%
YoY %	6.86%	14.72%	7.94%	13.67%	18.51%	7.03%	-	-
Horiz. %	190.80%	178.55%	155.64%	144.19%	126.85%	107.03%	100.00%	-
EPS	66.57	59.55	65.78	50.25	72.27	162.25	118.51	-9.16%
YoY %	11.79%	-9.47%	30.91%	-30.47%	-55.46%	36.91%	-	-
Horiz. %	56.17%	50.25%	55.51%	42.40%	60.98%	136.91%	100.00%	-
DPS	8.89	7.78	8.89	0.08	11.11	77.78	5.56	8.13%
YoY %	14.27%	-12.49%	11,012.50%	-99.28%	-85.72%	1,298.92%	-	-
Horiz. %	159.89%	139.93%	159.89%	1.44%	199.82%	1,398.92%	100.00%	-
NAPS	14.0917	11.125	10.7413	9.7917	9.8253	9.1918	9.7916	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.89%	-6.13%	-	-
Horiz. %	143.92%	113.62%	109.70%	100.00%	100.34%	93.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	15.42	14.20	14.22	12.06	16.62	17.20	15.40	-
P/RPS	4.64	4.56	5.24	4.80	7.52	9.22	8.83	-10.16%
YoY %	1.75%	-12.98%	9.17%	-36.17%	-18.44%	4.42%	-	-
Horiz. %	52.55%	51.64%	59.34%	54.36%	85.16%	104.42%	100.00%	-
P/EPS	19.30	19.87	18.01	20.00	19.17	8.83	10.83	10.10%
YoY %	-2.87%	10.33%	-9.95%	4.33%	117.10%	-18.47%	-	-
Horiz. %	178.21%	183.47%	166.30%	184.67%	177.01%	81.53%	100.00%	-
EY	5.18	5.03	5.55	5.00	5.22	11.32	9.23	-9.17%
YoY %	2.98%	-9.37%	11.00%	-4.21%	-53.89%	22.64%	-	-
Horiz. %	56.12%	54.50%	60.13%	54.17%	56.55%	122.64%	100.00%	-
DY	0.69	0.66	0.75	0.01	0.80	5.43	0.43	8.19%
YoY %	4.55%	-12.00%	7,400.00%	-98.75%	-85.27%	1,162.79%	-	-
Horiz. %	160.47%	153.49%	174.42%	2.33%	186.05%	1,262.79%	100.00%	-
P/NAPS	0.91	1.06	1.10	1.03	1.41	1.56	1.31	-5.88%
YoY %	-14.15%	-3.64%	6.80%	-26.95%	-9.62%	19.08%	-	-
Horiz. %	69.47%	80.92%	83.97%	78.63%	107.63%	119.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/11/14	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	-
Price	15.62	15.50	14.60	12.00	16.10	18.80	15.70	-
P/RPS	4.70	4.98	5.38	4.77	7.28	10.07	9.01	-10.27%
YoY %	-5.62%	-7.43%	12.79%	-34.48%	-27.71%	11.76%	-	-
Horiz. %	52.16%	55.27%	59.71%	52.94%	80.80%	111.76%	100.00%	-
P/EPS	19.55	21.69	18.49	19.90	18.57	9.66	11.04	9.98%
YoY %	-9.87%	17.31%	-7.09%	7.16%	92.24%	-12.50%	-	-
Horiz. %	177.08%	196.47%	167.48%	180.25%	168.21%	87.50%	100.00%	-
EY	5.11	4.61	5.41	5.03	5.39	10.36	9.06	-9.09%
YoY %	10.85%	-14.79%	7.55%	-6.68%	-47.97%	14.35%	-	-
Horiz. %	56.40%	50.88%	59.71%	55.52%	59.49%	114.35%	100.00%	-
DY	0.68	0.60	0.73	0.01	0.83	4.96	0.42	8.35%
YoY %	13.33%	-17.81%	7,200.00%	-98.80%	-83.27%	1,080.95%	-	-
Horiz. %	161.90%	142.86%	173.81%	2.38%	197.62%	1,180.95%	100.00%	-
P/NAPS	0.92	1.16	1.13	1.02	1.37	1.70	1.34	-6.07%
YoY %	-20.69%	2.65%	10.78%	-25.55%	-19.41%	26.87%	-	-
Horiz. %	68.66%	86.57%	84.33%	76.12%	102.24%	126.87%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

968

HLIND

HONG LEONG INDUSTRIES BHD

944

GENTING

GENTING BHD

382

JCY

JCY INTERNATIONAL BERHAD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

SALCON

SALCON BHD

274

ARMADA

BUMI ARMADA BERHAD

256

MAYBANK

MALAYAN BANKING BHD

246

SAPNRG

SAPURA ENERGY BERHAD

241

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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