[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	153.19	137.99	129.33	111.23	102.31	88.30	76.25	12.31%
YoY %	11.02%	6.70%	16.27%	8.72%	15.87%	15.80%	-	-
Horiz. %	200.90%	180.97%	169.61%	145.88%	134.18%	115.80%	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	13.1504	12.6087	10.867	9.9998	9.9753	9.5088	9.9419	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 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