[PPB] YoY Cumulative 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- 104.52%

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
Cumulative Result
Revenue	3,168,243	3,162,931	2,957,714	2,767,794	2,412,730	2,235,303	1,966,342	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	903,911	684,285	802,374	732,217	748,148	585,493	830,527	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	-45,437	-82,824	-81,694	-74,142	-36,914	-31,397	-30,331	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	858,474	601,461	720,680	658,075	711,234	554,096	800,196	1.17%
YoY %	42.73%	-16.54%	9.51%	-7.47%	28.36%	-30.75%	-	-
Horiz. %	107.28%	75.16%	90.06%	82.24%	88.88%	69.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,522	548,965	710,290	635,345	701,881	536,158	771,069	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	2,309,769	2,561,470	2,237,034	2,109,719	1,701,496	1,681,207	1,166,146	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	94,839	94,839	94,839	82,984	94,836	829	118,553	-3.64%
YoY %	0.00%	0.00%	14.29%	-12.50%	11,339.81%	-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	3.94%	2.81%	3.54%	4.01%	4.59%	3.85%	5.52%	-
YoY %	40.21%	-20.62%	-11.72%	-12.64%	19.22%	-30.25%	-	-
Horiz. %	71.38%	50.91%	64.13%	72.64%	83.15%	69.75%	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	267.25	266.80	249.49	233.47	203.53	188.55	165.86	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	69.97	46.31	59.91	53.59	59.21	45.23	65.04	1.22%
YoY %	51.09%	-22.70%	11.79%	-9.49%	30.91%	-30.46%	-	-
Horiz. %	107.58%	71.20%	92.11%	82.40%	91.04%	69.54%	100.00%	-
DPS	8.00	8.00	8.00	7.00	8.00	0.07	10.00	-3.64%
YoY %	0.00%	0.00%	14.29%	-12.50%	11,328.57%	-99.30%	-	-
Horiz. %	80.00%	80.00%	80.00%	70.00%	80.00%	0.70%	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	222.71	222.33	207.91	194.56	169.60	157.13	138.22	8.26%
YoY %	0.17%	6.94%	6.86%	14.72%	7.94%	13.68%	-	-
Horiz. %	161.13%	160.85%	150.42%	140.76%	122.70%	113.68%	100.00%	-
EPS	58.31	38.59	49.93	44.66	49.34	37.69	54.20	1.22%
YoY %	51.10%	-22.71%	11.80%	-9.49%	30.91%	-30.46%	-	-
Horiz. %	107.58%	71.20%	92.12%	82.40%	91.03%	69.54%	100.00%	-
DPS	6.67	6.67	6.67	5.83	6.67	0.06	8.33	-3.63%
YoY %	0.00%	0.00%	14.41%	-12.59%	11,016.67%	-99.28%	-	-
Horiz. %	80.07%	80.07%	80.07%	69.99%	80.07%	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	6.31	6.06	6.18	6.08	6.99	6.40	10.02	-7.41%
YoY %	4.13%	-1.94%	1.64%	-13.02%	9.22%	-36.13%	-	-
Horiz. %	62.97%	60.48%	61.68%	60.68%	69.76%	63.87%	100.00%	-
P/EPS	24.10	34.94	25.74	26.50	24.02	26.67	25.55	-0.96%
YoY %	-31.02%	35.74%	-2.87%	10.32%	-9.94%	4.38%	-	-
Horiz. %	94.32%	136.75%	100.74%	103.72%	94.01%	104.38%	100.00%	-
EY	4.15	2.86	3.89	3.77	4.16	3.75	3.91	0.99%
YoY %	45.10%	-26.48%	3.18%	-9.38%	10.93%	-4.09%	-	-
Horiz. %	106.14%	73.15%	99.49%	96.42%	106.39%	95.91%	100.00%	-
DY	0.47	0.49	0.52	0.49	0.56	0.01	0.60	-3.98%
YoY %	-4.08%	-5.77%	6.12%	-12.50%	5,500.00%	-98.33%	-	-
Horiz. %	78.33%	81.67%	86.67%	81.67%	93.33%	1.67%	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	6.27	5.91	6.26	6.64	7.17	6.36	9.71	-7.02%
YoY %	6.09%	-5.59%	-5.72%	-7.39%	12.74%	-34.50%	-	-
Horiz. %	64.57%	60.87%	64.47%	68.38%	73.84%	65.50%	100.00%	-
P/EPS	23.95	34.03	26.07	28.92	24.66	26.53	24.75	-0.54%
YoY %	-29.62%	30.53%	-9.85%	17.27%	-7.05%	7.19%	-	-
Horiz. %	96.77%	137.49%	105.33%	116.85%	99.64%	107.19%	100.00%	-
EY	4.17	2.94	3.84	3.46	4.06	3.77	4.04	0.52%
YoY %	41.84%	-23.44%	10.98%	-14.78%	7.69%	-6.68%	-	-
Horiz. %	103.22%	72.77%	95.05%	85.64%	100.50%	93.32%	100.00%	-
DY	0.48	0.51	0.51	0.45	0.55	0.01	0.62	-4.17%
YoY %	-5.88%	0.00%	13.33%	-18.18%	5,400.00%	-98.39%	-	-
Horiz. %	77.42%	82.26%	82.26%	72.58%	88.71%	1.61%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

OBV

10 Mins

SELL

2024-04-18 16:10:00

ADX

10 Mins

SELL

2024-04-18 16:00:00

ADX

10 Mins

BUY

2024-04-18 15:40:00

ADX

10 Mins

SELL

2024-04-18 15:30:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

378

HLIND

HONG LEONG INDUSTRIES BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

358

PIE

P.I.E. INDUSTRIAL BHD

265

DNEX

DAGANG NEXCHANGE BERHAD

243

GENTING

GENTING BHD

237

PBBANK

PUBLIC BANK BHD

231

MAYBANK

MALAYAN BANKING BHD

224

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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