[PPB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 12.53%

YoY- 30.91%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	4,217,241	3,943,618	3,690,392	3,216,973	2,980,404	2,621,789	2,212,341	11.34%
YoY %	6.94%	6.86%	14.72%	7.94%	13.68%	18.51%	-	-
Horiz. %	190.62%	178.26%	166.81%	145.41%	134.72%	118.51%	100.00%	-
PBT	912,380	1,069,832	976,289	997,530	780,657	1,107,369	1,260,769	-5.24%
YoY %	-14.72%	9.58%	-2.13%	27.78%	-29.50%	-12.17%	-	-
Horiz. %	72.37%	84.86%	77.44%	79.12%	61.92%	87.83%	100.00%	-
Tax	-110,432	-108,925	-98,856	-49,218	-41,862	-40,441	1,059,594	-
YoY %	-1.38%	-10.19%	-100.85%	-17.57%	-3.51%	-103.82%	-	-
Horiz. %	-10.42%	-10.28%	-9.33%	-4.64%	-3.95%	-3.82%	100.00%	-
NP	801,948	960,906	877,433	948,312	738,794	1,066,928	2,320,364	-16.21%
YoY %	-16.54%	9.51%	-7.47%	28.36%	-30.76%	-54.02%	-	-
Horiz. %	34.56%	41.41%	37.81%	40.87%	31.84%	45.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	731,953	947,053	847,126	935,841	714,877	1,028,092	2,308,121	-17.40%
YoY %	-22.71%	11.80%	-9.48%	30.91%	-30.47%	-55.46%	-	-
Horiz. %	31.71%	41.03%	36.70%	40.55%	30.97%	44.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.10%	10.18%	10.13%	4.93%	5.36%	3.65%	-84.04%	-
YoY %	18.86%	0.49%	105.48%	-8.02%	46.85%	104.34%	-	-
Horiz. %	-14.40%	-12.11%	-12.05%	-5.87%	-6.38%	-4.34%	100.00%	-
Total Cost	3,415,293	2,982,712	2,812,958	2,268,661	2,241,609	1,554,861	-108,022	-
YoY %	14.50%	6.03%	23.99%	1.21%	44.17%	1,539.39%	-	-
Horiz. %	-3,161.66%	-2,761.21%	-2,604.06%	-2,100.18%	-2,075.14%	-1,439.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	6.88%
YoY %	-2.72%	26.67%	3.57%	9.70%	-0.34%	6.89%	-	-
Horiz. %	149.14%	153.31%	121.03%	116.86%	106.53%	106.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	126,453	126,453	110,646	126,448	1,106	158,070	1,106,481	-30.31%
YoY %	0.00%	14.29%	-12.50%	11,332.91%	-99.30%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	0.10%	14.29%	100.00%	-
Div Payout %	17.28%	13.35%	13.06%	13.51%	0.15%	15.38%	47.94%	-
YoY %	29.44%	2.22%	-3.33%	8,906.67%	-99.02%	-67.92%	-	-
Horiz. %	36.05%	27.85%	27.24%	28.18%	0.31%	32.08%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	13,076,244	6.88%
YoY %	-2.72%	26.67%	3.57%	9.70%	-0.34%	6.89%	-	-
Horiz. %	149.14%	153.31%	121.03%	116.86%	106.53%	106.89%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,457	1,185,499	1,185,530	1,185,516	-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%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	19.02%	24.37%	23.78%	29.48%	24.79%	40.69%	104.88%	-
YoY %	-21.95%	2.48%	-19.34%	18.92%	-39.08%	-61.20%	-	-
Horiz. %	18.14%	23.24%	22.67%	28.11%	23.64%	38.80%	100.00%	-
ROE	3.75%	4.72%	5.35%	6.12%	5.13%	7.36%	17.65%	-
YoY %	-20.55%	-11.78%	-12.58%	19.30%	-30.30%	-58.30%	-	-
Horiz. %	21.25%	26.74%	30.31%	34.67%	29.07%	41.70%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	355.74	332.65	311.29	271.37	251.40	221.15	186.61	11.34%
YoY %	6.94%	6.86%	14.71%	7.94%	13.68%	18.51%	-	-
Horiz. %	190.63%	178.26%	166.81%	145.42%	134.72%	118.51%	100.00%	-
EPS	61.75	79.88	71.45	78.95	60.31	86.72	194.69	-17.40%
YoY %	-22.70%	11.80%	-9.50%	30.91%	-30.45%	-55.46%	-	-
Horiz. %	31.72%	41.03%	36.70%	40.55%	30.98%	44.54%	100.00%	-
DPS	10.67	10.67	9.33	10.67	0.09	13.33	93.33	-30.31%
YoY %	0.00%	14.36%	-12.56%	11,755.56%	-99.32%	-85.72%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	0.10%	14.28%	100.00%	-
NAPS	16.45	16.91	13.35	12.89	11.75	11.79	11.03	6.88%
YoY %	-2.72%	26.67%	3.57%	9.70%	-0.34%	6.89%	-	-
Horiz. %	149.14%	153.31%	121.03%	116.86%	106.53%	106.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	296.45	277.21	259.41	226.13	209.50	184.30	155.51	11.34%
YoY %	6.94%	6.86%	14.72%	7.94%	13.67%	18.51%	-	-
Horiz. %	190.63%	178.26%	166.81%	145.41%	134.72%	118.51%	100.00%	-
EPS	51.45	66.57	59.55	65.78	50.25	72.27	162.25	-17.40%
YoY %	-22.71%	11.79%	-9.47%	30.91%	-30.47%	-55.46%	-	-
Horiz. %	31.71%	41.03%	36.70%	40.54%	30.97%	44.54%	100.00%	-
DPS	8.89	8.89	7.78	8.89	0.08	11.11	77.78	-30.31%
YoY %	0.00%	14.27%	-12.49%	11,012.50%	-99.28%	-85.72%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	0.10%	14.28%	100.00%	-
NAPS	13.7083	14.0917	11.125	10.7413	9.7917	9.8253	9.1918	6.88%
YoY %	-2.72%	26.67%	3.57%	9.70%	-0.34%	6.89%	-	-
Horiz. %	149.14%	153.31%	121.03%	116.86%	106.53%	106.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	16.18	15.42	14.20	14.22	12.06	16.62	17.20	-
P/RPS	4.55	4.64	4.56	5.24	4.80	7.52	9.22	-11.09%
YoY %	-1.94%	1.75%	-12.98%	9.17%	-36.17%	-18.44%	-	-
Horiz. %	49.35%	50.33%	49.46%	56.83%	52.06%	81.56%	100.00%	-
P/EPS	26.21	19.30	19.87	18.01	20.00	19.17	8.83	19.86%
YoY %	35.80%	-2.87%	10.33%	-9.95%	4.33%	117.10%	-	-
Horiz. %	296.83%	218.57%	225.03%	203.96%	226.50%	217.10%	100.00%	-
EY	3.82	5.18	5.03	5.55	5.00	5.22	11.32	-16.54%
YoY %	-26.25%	2.98%	-9.37%	11.00%	-4.21%	-53.89%	-	-
Horiz. %	33.75%	45.76%	44.43%	49.03%	44.17%	46.11%	100.00%	-
DY	0.66	0.69	0.66	0.75	0.01	0.80	5.43	-29.59%
YoY %	-4.35%	4.55%	-12.00%	7,400.00%	-98.75%	-85.27%	-	-
Horiz. %	12.15%	12.71%	12.15%	13.81%	0.18%	14.73%	100.00%	-
P/NAPS	0.98	0.91	1.06	1.10	1.03	1.41	1.56	-7.44%
YoY %	7.69%	-14.15%	-3.64%	6.80%	-26.95%	-9.62%	-	-
Horiz. %	62.82%	58.33%	67.95%	70.51%	66.03%	90.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	26/11/15	26/11/14	25/11/13	26/11/12	22/11/11	22/11/10	-
Price	15.76	15.62	15.50	14.60	12.00	16.10	18.80	-
P/RPS	4.43	4.70	4.98	5.38	4.77	7.28	10.07	-12.77%
YoY %	-5.74%	-5.62%	-7.43%	12.79%	-34.48%	-27.71%	-	-
Horiz. %	43.99%	46.67%	49.45%	53.43%	47.37%	72.29%	100.00%	-
P/EPS	25.53	19.55	21.69	18.49	19.90	18.57	9.66	17.56%
YoY %	30.59%	-9.87%	17.31%	-7.09%	7.16%	92.24%	-	-
Horiz. %	264.29%	202.38%	224.53%	191.41%	206.00%	192.24%	100.00%	-
EY	3.92	5.11	4.61	5.41	5.03	5.39	10.36	-14.94%
YoY %	-23.29%	10.85%	-14.79%	7.55%	-6.68%	-47.97%	-	-
Horiz. %	37.84%	49.32%	44.50%	52.22%	48.55%	52.03%	100.00%	-
DY	0.68	0.68	0.60	0.73	0.01	0.83	4.96	-28.17%
YoY %	0.00%	13.33%	-17.81%	7,200.00%	-98.80%	-83.27%	-	-
Horiz. %	13.71%	13.71%	12.10%	14.72%	0.20%	16.73%	100.00%	-
P/NAPS	0.96	0.92	1.16	1.13	1.02	1.37	1.70	-9.07%
YoY %	4.35%	-20.69%	2.65%	10.78%	-25.55%	-19.41%	-	-
Horiz. %	56.47%	54.12%	68.24%	66.47%	60.00%	80.59%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:55:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

OBV

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 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

SAPNRG

SAPURA ENERGY BERHAD

864

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

PTRANS

PERAK TRANSIT BERHAD

718

HLIND

HONG LEONG INDUSTRIES BHD

667

MAYBANK

MALAYAN BANKING BHD

562

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

PBBANK

PUBLIC BANK BHD

400

GENTING

GENTING BHD

399

HIBISCS

HIBISCUS PETROLEUM BHD

372

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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