[PPB] YoY Cumulative 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- 60.74%

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
Cumulative Result
Revenue	1,963,005	1,839,829	1,582,335	1,455,430	1,256,079	1,084,725	1,038,953	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	465,480	365,951	455,168	323,556	578,145	628,491	626,081	-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	-47,799	-40,440	-27,731	-21,801	-17,716	818,516	50,463	-
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	417,681	325,511	427,437	301,755	560,429	1,447,007	676,544	-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	415,551	310,647	415,823	286,923	541,664	1,443,100	669,367	-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	1,545,324	1,514,318	1,154,898	1,153,675	695,650	-362,282	362,409	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	94,839	82,984	94,835	82,984	118,551	829,844	59,277	8.14%
YoY %	14.29%	-12.50%	14.28%	-30.00%	-85.71%	1,299.94%	-	-
Horiz. %	159.99%	139.99%	159.99%	139.99%	199.99%	1,399.94%	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	2.32%	2.01%	2.92%	2.02%	4.00%	10.20%	4.97%	-
YoY %	15.42%	-31.16%	44.55%	-49.50%	-60.78%	105.23%	-	-
Horiz. %	46.68%	40.44%	58.75%	40.64%	80.48%	205.23%	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	165.58	155.19	133.48	122.77	105.95	91.50	87.63	11.18%
YoY %	6.70%	16.26%	8.72%	15.88%	15.79%	4.42%	-	-
Horiz. %	188.95%	177.10%	152.32%	140.10%	120.91%	104.42%	100.00%	-
EPS	35.05	26.20	35.08	24.20	45.69	121.73	56.46	-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	8.00	7.00	8.00	7.00	10.00	70.00	5.00	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	137.99	129.33	111.23	102.31	88.29	76.25	73.03	11.18%
YoY %	6.70%	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	29.21	21.84	29.23	20.17	38.08	101.44	47.05	-7.63%
YoY %	33.75%	-25.28%	44.92%	-47.03%	-62.46%	115.60%	-	-
Horiz. %	62.08%	46.42%	62.13%	42.87%	80.94%	215.60%	100.00%	-
DPS	6.67	5.83	6.67	5.83	8.33	58.33	4.17	8.13%
YoY %	14.41%	-12.59%	14.41%	-30.01%	-85.72%	1,298.80%	-	-
Horiz. %	159.95%	139.81%	159.95%	139.81%	199.76%	1,398.80%	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	9.13	9.76	10.61	13.02	16.25	17.46	13.24	-6.00%
YoY %	-6.45%	-8.01%	-18.51%	-19.88%	-6.93%	31.87%	-	-
Horiz. %	68.96%	73.72%	80.14%	98.34%	122.73%	131.87%	100.00%	-
P/EPS	43.13	57.78	40.37	66.03	37.69	13.13	20.55	13.14%
YoY %	-25.35%	43.13%	-38.86%	75.19%	187.05%	-36.11%	-	-
Horiz. %	209.88%	281.17%	196.45%	321.31%	183.41%	63.89%	100.00%	-
EY	2.32	1.73	2.48	1.51	2.65	7.62	4.87	-11.62%
YoY %	34.10%	-30.24%	64.24%	-43.02%	-65.22%	56.47%	-	-
Horiz. %	47.64%	35.52%	50.92%	31.01%	54.41%	156.47%	100.00%	-
DY	0.53	0.46	0.56	0.44	0.58	4.38	0.43	3.54%
YoY %	15.22%	-17.86%	27.27%	-24.14%	-86.76%	918.60%	-	-
Horiz. %	123.26%	106.98%	130.23%	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	9.07	9.54	10.56	11.39	16.23	18.47	17.46	-10.33%
YoY %	-4.93%	-9.66%	-7.29%	-29.82%	-12.13%	5.78%	-	-
Horiz. %	51.95%	54.64%	60.48%	65.23%	92.96%	105.78%	100.00%	-
P/EPS	42.85	56.48	40.20	57.76	37.65	13.88	27.10	7.93%
YoY %	-24.13%	40.50%	-30.40%	53.41%	171.25%	-48.78%	-	-
Horiz. %	158.12%	208.41%	148.34%	213.14%	138.93%	51.22%	100.00%	-
EY	2.33	1.77	2.49	1.73	2.66	7.20	3.69	-7.37%
YoY %	31.64%	-28.92%	43.93%	-34.96%	-63.06%	95.12%	-	-
Horiz. %	63.14%	47.97%	67.48%	46.88%	72.09%	195.12%	100.00%	-
DY	0.53	0.47	0.57	0.50	0.58	4.14	0.33	8.21%
YoY %	12.77%	-17.54%	14.00%	-13.79%	-85.99%	1,154.55%	-	-
Horiz. %	160.61%	142.42%	172.73%	151.52%	175.76%	1,254.55%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:30:00

EMA 5

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

394

PTRANS

PERAK TRANSIT BERHAD

380

HLIND

HONG LEONG INDUSTRIES BHD

374

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

277

MYEG

MY E.G. SERVICES BHD

239

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

195

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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