[PPB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 75.94%

YoY- 44.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	2,179,205	1,963,005	1,839,829	1,582,335	1,455,430	1,256,079	1,084,725	12.31%
YoY %	11.01%	6.69%	16.27%	8.72%	15.87%	15.80%	-	-
Horiz. %	200.90%	180.97%	169.61%	145.87%	134.18%	115.80%	100.00%	-
PBT	254,560	465,480	365,951	455,168	323,556	578,145	628,491	-13.97%
YoY %	-45.31%	27.20%	-19.60%	40.68%	-44.04%	-8.01%	-	-
Horiz. %	40.50%	74.06%	58.23%	72.42%	51.48%	91.99%	100.00%	-
Tax	-54,550	-47,799	-40,440	-27,731	-21,801	-17,716	818,516	-
YoY %	-14.12%	-18.20%	-45.83%	-27.20%	-23.06%	-102.16%	-	-
Horiz. %	-6.66%	-5.84%	-4.94%	-3.39%	-2.66%	-2.16%	100.00%	-
NP	200,010	417,681	325,511	427,437	301,755	560,429	1,447,007	-28.07%
YoY %	-52.11%	28.32%	-23.85%	41.65%	-46.16%	-61.27%	-	-
Horiz. %	13.82%	28.87%	22.50%	29.54%	20.85%	38.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,520	415,551	310,647	415,823	286,923	541,664	1,443,100	-30.13%
YoY %	-59.69%	33.77%	-25.29%	44.92%	-47.03%	-62.47%	-	-
Horiz. %	11.61%	28.80%	21.53%	28.81%	19.88%	37.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.43%	10.27%	11.05%	6.09%	6.74%	3.06%	-130.24%	-
YoY %	108.67%	-7.06%	81.44%	-9.64%	120.26%	102.35%	-	-
Horiz. %	-16.45%	-7.89%	-8.48%	-4.68%	-5.18%	-2.35%	100.00%	-
Total Cost	1,979,195	1,545,324	1,514,318	1,154,898	1,153,675	695,650	-362,282	-
YoY %	28.08%	2.05%	31.12%	0.11%	65.84%	292.02%	-	-
Horiz. %	-546.31%	-426.55%	-417.99%	-318.78%	-318.45%	-192.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,707,187	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.58%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	94,839	94,839	82,984	94,835	82,984	118,551	829,844	-30.31%
YoY %	0.00%	14.29%	-12.50%	14.28%	-30.00%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	10.00%	14.29%	100.00%	-
Div Payout %	56.61%	22.82%	26.71%	22.81%	28.92%	21.89%	57.50%	-
YoY %	148.07%	-14.56%	17.10%	-21.13%	32.12%	-61.93%	-	-
Horiz. %	98.45%	39.69%	46.45%	39.67%	50.30%	38.07%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	18,707,187	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.58%	100.34%	95.64%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,438	1,185,499	1,185,519	1,185,492	0.00%
YoY %	0.00%	0.00%	0.01%	-0.01%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.18%	21.28%	17.69%	27.01%	20.73%	44.62%	133.40%	-
YoY %	-56.86%	20.29%	-34.51%	30.29%	-53.54%	-66.55%	-	-
Horiz. %	6.88%	15.95%	13.26%	20.25%	15.54%	33.45%	100.00%	-
ROE	0.90%	2.32%	2.01%	2.92%	2.02%	4.00%	10.20%	-
YoY %	-61.21%	15.42%	-31.16%	44.55%	-49.50%	-60.78%	-	-
Horiz. %	8.82%	22.75%	19.71%	28.63%	19.80%	39.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	183.82	165.58	155.19	133.48	122.77	105.95	91.50	12.31%
YoY %	11.02%	6.70%	16.26%	8.72%	15.88%	15.79%	-	-
Horiz. %	200.90%	180.96%	169.61%	145.88%	134.17%	115.79%	100.00%	-
EPS	14.13	35.05	26.20	35.08	24.20	45.69	121.73	-30.13%
YoY %	-59.69%	33.78%	-25.31%	44.96%	-47.03%	-62.47%	-	-
Horiz. %	11.61%	28.79%	21.52%	28.82%	19.88%	37.53%	100.00%	-
DPS	8.00	8.00	7.00	8.00	7.00	10.00	70.00	-30.31%
YoY %	0.00%	14.29%	-12.50%	14.29%	-30.00%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	10.00%	14.29%	100.00%	-
NAPS	15.78	15.13	13.04	12.00	11.97	11.41	11.93	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.59%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,645
RPS	153.18	137.99	129.33	111.23	102.31	88.29	76.25	12.31%
YoY %	11.01%	6.70%	16.27%	8.72%	15.88%	15.79%	-	-
Horiz. %	200.89%	180.97%	169.61%	145.88%	134.18%	115.79%	100.00%	-
EPS	11.78	29.21	21.84	29.23	20.17	38.08	101.44	-30.12%
YoY %	-59.67%	33.75%	-25.28%	44.92%	-47.03%	-62.46%	-	-
Horiz. %	11.61%	28.80%	21.53%	28.82%	19.88%	37.54%	100.00%	-
DPS	6.67	6.67	5.83	6.67	5.83	8.33	58.33	-30.30%
YoY %	0.00%	14.41%	-12.59%	14.41%	-30.01%	-85.72%	-	-
Horiz. %	11.43%	11.43%	9.99%	11.43%	9.99%	14.28%	100.00%	-
NAPS	13.15	12.6083	10.8667	9.9995	9.975	9.5085	9.9416	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.31%	100.58%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	16.50	15.12	15.14	14.16	15.98	17.22	15.98	-
P/RPS	8.98	9.13	9.76	10.61	13.02	16.25	17.46	-10.48%
YoY %	-1.64%	-6.45%	-8.01%	-18.51%	-19.88%	-6.93%	-	-
Horiz. %	51.43%	52.29%	55.90%	60.77%	74.57%	93.07%	100.00%	-
P/EPS	116.77	43.13	57.78	40.37	66.03	37.69	13.13	43.89%
YoY %	170.74%	-25.35%	43.13%	-38.86%	75.19%	187.05%	-	-
Horiz. %	889.34%	328.48%	440.06%	307.46%	502.89%	287.05%	100.00%	-
EY	0.86	2.32	1.73	2.48	1.51	2.65	7.62	-30.46%
YoY %	-62.93%	34.10%	-30.24%	64.24%	-43.02%	-65.22%	-	-
Horiz. %	11.29%	30.45%	22.70%	32.55%	19.82%	34.78%	100.00%	-
DY	0.48	0.53	0.46	0.56	0.44	0.58	4.38	-30.79%
YoY %	-9.43%	15.22%	-17.86%	27.27%	-24.14%	-86.76%	-	-
Horiz. %	10.96%	12.10%	10.50%	12.79%	10.05%	13.24%	100.00%	-
P/NAPS	1.05	1.00	1.16	1.18	1.34	1.51	1.34	-3.97%
YoY %	5.00%	-13.79%	-1.69%	-11.94%	-11.26%	12.69%	-	-
Horiz. %	78.36%	74.63%	86.57%	88.06%	100.00%	112.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/08/15	27/08/14	21/08/13	29/08/12	23/08/11	25/08/10	-
Price	16.14	15.02	14.80	14.10	13.98	17.20	16.90	-
P/RPS	8.78	9.07	9.54	10.56	11.39	16.23	18.47	-11.64%
YoY %	-3.20%	-4.93%	-9.66%	-7.29%	-29.82%	-12.13%	-	-
Horiz. %	47.54%	49.11%	51.65%	57.17%	61.67%	87.87%	100.00%	-
P/EPS	114.22	42.85	56.48	40.20	57.76	37.65	13.88	42.04%
YoY %	166.56%	-24.13%	40.50%	-30.40%	53.41%	171.25%	-	-
Horiz. %	822.91%	308.72%	406.92%	289.63%	416.14%	271.25%	100.00%	-
EY	0.88	2.33	1.77	2.49	1.73	2.66	7.20	-29.53%
YoY %	-62.23%	31.64%	-28.92%	43.93%	-34.96%	-63.06%	-	-
Horiz. %	12.22%	32.36%	24.58%	34.58%	24.03%	36.94%	100.00%	-
DY	0.50	0.53	0.47	0.57	0.50	0.58	4.14	-29.67%
YoY %	-5.66%	12.77%	-17.54%	14.00%	-13.79%	-85.99%	-	-
Horiz. %	12.08%	12.80%	11.35%	13.77%	12.08%	14.01%	100.00%	-
P/NAPS	1.02	0.99	1.13	1.18	1.17	1.51	1.42	-5.36%
YoY %	3.03%	-12.39%	-4.24%	0.85%	-22.52%	6.34%	-	-
Horiz. %	71.83%	69.72%	79.58%	83.10%	82.39%	106.34%	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

2024-04-26 15:40:00

ADX

5 Mins

BUY

2024-04-26 15:10:00

EMA 5

10 Mins

BUY

2024-04-26 14:45:00

EMA 5

5 Mins

BUY

2024-04-26 14:30:00

ADX

30 Mins

SELL

2024-04-26 12:30:00

ADX

30 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

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.915

+0.105

326,290,900

HSI-CVZ

0.175

+0.04

259,341,900

BSLCORP

0.03

0.00

198,637,900

HSI-HUS

0.095

-0.03

69,633,900

HSI-HSZ

0.20

-0.08

55,924,800

CAPITALA

0.745

+0.045

54,471,200

BPURI

0.075

0.00

53,564,600

HONGSENG

0.01

0.00

46,540,000

DATAPRP

0.14

+0.015

46,096,200

YTL

3.02

+0.25

44,786,700

More active Stocks

DLADY

34.42

+0.98

79,300

QUALITY

1.19

+0.295

21,800

YTL

3.02

+0.25

44,786,700

YTLPOWR

4.35

+0.23

40,164,200

NESTLE

127.20

+0.20

97,700

NVIDIA-C1

4.29

+0.20

7,200

AIRPORT

10.08

+0.19

3,554,400

AAX

1.39

+0.18

15,736,500

EUPE

1.61

+0.17

7,371,800

HUMEIND

2.73

+0.17

670,600

More gainer Stocks

MPI

29.38

-0.56

56,700

UTDPLT

24.90

-0.38

483,000

HEIM

23.12

-0.24

39,900

VITROX

7.40

-0.22

3,938,000

HLBANK

19.30

-0.16

379,800

LPI

11.80

-0.16

174,800

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,080,400

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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