[PPB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 36.35%

YoY- -9.48%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	4,224,324	4,217,241	3,943,618	3,690,392	3,216,973	2,980,404	2,621,789	8.26%
YoY %	0.17%	6.94%	6.86%	14.72%	7.94%	13.68%	-	-
Horiz. %	161.12%	160.85%	150.42%	140.76%	122.70%	113.68%	100.00%	-
PBT	1,205,214	912,380	1,069,832	976,289	997,530	780,657	1,107,369	1.41%
YoY %	32.10%	-14.72%	9.58%	-2.13%	27.78%	-29.50%	-	-
Horiz. %	108.84%	82.39%	96.61%	88.16%	90.08%	70.50%	100.00%	-
Tax	-60,582	-110,432	-108,925	-98,856	-49,218	-41,862	-40,441	6.96%
YoY %	45.14%	-1.38%	-10.19%	-100.85%	-17.57%	-3.51%	-	-
Horiz. %	149.80%	273.07%	269.34%	244.44%	121.70%	103.51%	100.00%	-
NP	1,144,632	801,948	960,906	877,433	948,312	738,794	1,066,928	1.17%
YoY %	42.73%	-16.54%	9.51%	-7.47%	28.36%	-30.76%	-	-
Horiz. %	107.28%	75.16%	90.06%	82.24%	88.88%	69.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,106,029	731,953	947,053	847,126	935,841	714,877	1,028,092	1.22%
YoY %	51.11%	-22.71%	11.80%	-9.48%	30.91%	-30.47%	-	-
Horiz. %	107.58%	71.20%	92.12%	82.40%	91.03%	69.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.03%	12.10%	10.18%	10.13%	4.93%	5.36%	3.65%	-
YoY %	-58.43%	18.86%	0.49%	105.48%	-8.02%	46.85%	-	-
Horiz. %	137.81%	331.51%	278.90%	277.53%	135.07%	146.85%	100.00%	-
Total Cost	3,079,692	3,415,293	2,982,712	2,812,958	2,268,661	2,241,609	1,554,861	12.05%
YoY %	-9.83%	14.50%	6.03%	23.99%	1.21%	44.17%	-	-
Horiz. %	198.07%	219.65%	191.83%	180.91%	145.91%	144.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,078,188	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	126,453	126,453	126,453	110,646	126,448	1,106	158,070	-3.64%
YoY %	0.00%	0.00%	14.29%	-12.50%	11,332.91%	-99.30%	-	-
Horiz. %	80.00%	80.00%	80.00%	70.00%	79.99%	0.70%	100.00%	-
Div Payout %	11.43%	17.28%	13.35%	13.06%	13.51%	0.15%	15.38%	-
YoY %	-33.85%	29.44%	2.22%	-3.33%	8,906.67%	-99.02%	-	-
Horiz. %	74.32%	112.35%	86.80%	84.92%	87.84%	0.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	21,078,188	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,457	1,185,499	1,185,530	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.99%	100.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	27.10%	19.02%	24.37%	23.78%	29.48%	24.79%	40.69%	-
YoY %	42.48%	-21.95%	2.48%	-19.34%	18.92%	-39.08%	-	-
Horiz. %	66.60%	46.74%	59.89%	58.44%	72.45%	60.92%	100.00%	-
ROE	5.25%	3.75%	4.72%	5.35%	6.12%	5.13%	7.36%	-
YoY %	40.00%	-20.55%	-11.78%	-12.58%	19.30%	-30.30%	-	-
Horiz. %	71.33%	50.95%	64.13%	72.69%	83.15%	69.70%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	356.33	355.74	332.65	311.29	271.37	251.40	221.15	8.26%
YoY %	0.17%	6.94%	6.86%	14.71%	7.94%	13.68%	-	-
Horiz. %	161.13%	160.86%	150.42%	140.76%	122.71%	113.68%	100.00%	-
EPS	93.29	61.75	79.88	71.45	78.95	60.31	86.72	1.22%
YoY %	51.08%	-22.70%	11.80%	-9.50%	30.91%	-30.45%	-	-
Horiz. %	107.58%	71.21%	92.11%	82.39%	91.04%	69.55%	100.00%	-
DPS	10.67	10.67	10.67	9.33	10.67	0.09	13.33	-3.63%
YoY %	0.00%	0.00%	14.36%	-12.56%	11,755.56%	-99.32%	-	-
Horiz. %	80.05%	80.05%	80.05%	69.99%	80.05%	0.68%	100.00%	-
NAPS	17.78	16.45	16.91	13.35	12.89	11.75	11.79	7.08%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.81%	139.53%	143.43%	113.23%	109.33%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	296.94	296.45	277.21	259.41	226.13	209.50	184.30	8.26%
YoY %	0.17%	6.94%	6.86%	14.72%	7.94%	13.67%	-	-
Horiz. %	161.12%	160.85%	150.41%	140.75%	122.70%	113.67%	100.00%	-
EPS	77.75	51.45	66.57	59.55	65.78	50.25	72.27	1.22%
YoY %	51.12%	-22.71%	11.79%	-9.47%	30.91%	-30.47%	-	-
Horiz. %	107.58%	71.19%	92.11%	82.40%	91.02%	69.53%	100.00%	-
DPS	8.89	8.89	8.89	7.78	8.89	0.08	11.11	-3.64%
YoY %	0.00%	0.00%	14.27%	-12.49%	11,012.50%	-99.28%	-	-
Horiz. %	80.02%	80.02%	80.02%	70.03%	80.02%	0.72%	100.00%	-
NAPS	14.8167	13.7083	14.0917	11.125	10.7413	9.7917	9.8253	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	16.86	16.18	15.42	14.20	14.22	12.06	16.62	-
P/RPS	4.73	4.55	4.64	4.56	5.24	4.80	7.52	-7.42%
YoY %	3.96%	-1.94%	1.75%	-12.98%	9.17%	-36.17%	-	-
Horiz. %	62.90%	60.51%	61.70%	60.64%	69.68%	63.83%	100.00%	-
P/EPS	18.07	26.21	19.30	19.87	18.01	20.00	19.17	-0.97%
YoY %	-31.06%	35.80%	-2.87%	10.33%	-9.95%	4.33%	-	-
Horiz. %	94.26%	136.72%	100.68%	103.65%	93.95%	104.33%	100.00%	-
EY	5.53	3.82	5.18	5.03	5.55	5.00	5.22	0.96%
YoY %	44.76%	-26.25%	2.98%	-9.37%	11.00%	-4.21%	-	-
Horiz. %	105.94%	73.18%	99.23%	96.36%	106.32%	95.79%	100.00%	-
DY	0.63	0.66	0.69	0.66	0.75	0.01	0.80	-3.89%
YoY %	-4.55%	-4.35%	4.55%	-12.00%	7,400.00%	-98.75%	-	-
Horiz. %	78.75%	82.50%	86.25%	82.50%	93.75%	1.25%	100.00%	-
P/NAPS	0.95	0.98	0.91	1.06	1.10	1.03	1.41	-6.36%
YoY %	-3.06%	7.69%	-14.15%	-3.64%	6.80%	-26.95%	-	-
Horiz. %	67.38%	69.50%	64.54%	75.18%	78.01%	73.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	23/11/16	26/11/15	26/11/14	25/11/13	26/11/12	22/11/11	-
Price	16.76	15.76	15.62	15.50	14.60	12.00	16.10	-
P/RPS	4.70	4.43	4.70	4.98	5.38	4.77	7.28	-7.02%
YoY %	6.09%	-5.74%	-5.62%	-7.43%	12.79%	-34.48%	-	-
Horiz. %	64.56%	60.85%	64.56%	68.41%	73.90%	65.52%	100.00%	-
P/EPS	17.96	25.53	19.55	21.69	18.49	19.90	18.57	-0.55%
YoY %	-29.65%	30.59%	-9.87%	17.31%	-7.09%	7.16%	-	-
Horiz. %	96.72%	137.48%	105.28%	116.80%	99.57%	107.16%	100.00%	-
EY	5.57	3.92	5.11	4.61	5.41	5.03	5.39	0.54%
YoY %	42.09%	-23.29%	10.85%	-14.79%	7.55%	-6.68%	-	-
Horiz. %	103.34%	72.73%	94.81%	85.53%	100.37%	93.32%	100.00%	-
DY	0.64	0.68	0.68	0.60	0.73	0.01	0.83	-4.23%
YoY %	-5.88%	0.00%	13.33%	-17.81%	7,200.00%	-98.80%	-	-
Horiz. %	77.11%	81.93%	81.93%	72.29%	87.95%	1.20%	100.00%	-
P/NAPS	0.94	0.96	0.92	1.16	1.13	1.02	1.37	-6.07%
YoY %	-2.08%	4.35%	-20.69%	2.65%	10.78%	-25.55%	-	-
Horiz. %	68.61%	70.07%	67.15%	84.67%	82.48%	74.45%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos