[PPB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.94%
YoY- 32.4%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,122,614 976,986 883,185 763,846 696,955 579,837 503,633 14.27%
PBT 283,416 266,541 173,708 256,316 199,654 283,495 302,588 -1.08%
Tax -24,520 -31,866 -18,848 -13,882 -13,467 -10,432 825,325 -
NP 258,896 234,675 154,860 242,434 186,187 273,063 1,127,913 -21.73%
-
NP to SH 246,240 232,915 144,272 236,343 178,504 265,231 1,125,354 -22.35%
-
Tax Rate 8.65% 11.96% 10.85% 5.42% 6.75% 3.68% -272.76% -
Total Cost 863,718 742,311 728,325 521,412 510,768 306,774 -624,280 -
-
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 13,540,178 14,142,498 4.85%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,654 1,185,456 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.06% 24.02% 17.53% 31.74% 26.71% 47.09% 223.96% -
ROE 1.31% 1.32% 0.92% 1.61% 1.28% 1.96% 7.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 94.70 82.41 74.50 64.43 58.79 48.90 42.48 14.28%
EPS 20.77 19.65 12.17 19.94 15.06 22.37 94.93 -22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.86 14.89 13.25 12.35 11.73 11.42 11.93 4.85%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.91 68.68 62.08 53.69 48.99 40.76 35.40 14.27%
EPS 17.31 16.37 10.14 16.61 12.55 18.64 79.11 -22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.2167 12.4083 11.0417 10.2917 9.775 9.5179 9.9413 4.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 16.70 15.38 16.62 12.64 16.90 17.02 18.00 -
P/RPS 17.64 18.66 22.31 19.62 28.75 34.80 42.37 -13.57%
P/EPS 80.40 78.28 136.57 63.40 112.24 76.08 18.96 27.19%
EY 1.24 1.28 0.73 1.58 0.89 1.31 5.27 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.25 1.02 1.44 1.49 1.51 -5.87%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 24/05/11 24/05/10 -
Price 16.32 15.70 16.26 13.70 15.70 17.40 16.20 -
P/RPS 17.23 19.05 21.83 21.26 26.71 35.58 38.13 -12.38%
P/EPS 78.57 79.91 133.61 68.72 104.27 77.78 17.07 28.94%
EY 1.27 1.25 0.75 1.46 0.96 1.29 5.86 -22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 1.23 1.11 1.34 1.52 1.36 -4.52%

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
Post a Comment