[PPB] YoY 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- -39.26%
YoY- -60.78%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 986,019 956,644 818,489 758,475 676,242 581,092 543,725 10.42%
PBT 198,939 192,243 198,852 123,902 294,650 325,903 361,669 -9.47%
Tax -15,933 -21,592 -13,849 -8,334 -7,284 -6,809 43,444 -
NP 183,006 170,651 185,003 115,568 287,366 319,094 405,113 -12.39%
-
NP to SH 182,636 166,375 179,480 108,419 276,433 317,746 397,532 -12.15%
-
Tax Rate 8.01% 11.23% 6.96% 6.73% 2.47% 2.09% -12.01% -
Total Cost 803,013 785,993 633,486 642,907 388,876 261,998 138,612 33.99%
-
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 4.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 94,839 82,984 94,851 82,984 123,849 829,933 59,280 8.14%
Div Payout % 51.93% 49.88% 52.85% 76.54% 44.80% 261.19% 14.91% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 13,456,571 4.90%
NOSH 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 1,185,600 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.56% 17.84% 22.60% 15.24% 42.49% 54.91% 74.51% -
ROE 1.02% 1.08% 1.26% 0.76% 1.96% 2.25% 2.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.17 80.70 69.03 63.98 54.60 49.01 45.86 10.42%
EPS 15.41 14.03 15.14 9.15 22.32 26.80 33.53 -12.14%
DPS 8.00 7.00 8.00 7.00 10.00 70.00 5.00 8.14%
NAPS 15.13 13.04 12.00 11.97 11.41 11.93 11.35 4.90%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 69.31 67.25 57.53 53.32 47.54 40.85 38.22 10.42%
EPS 12.84 11.70 12.62 7.62 19.43 22.34 27.94 -12.14%
DPS 6.67 5.83 6.67 5.83 8.71 58.34 4.17 8.13%
NAPS 12.6083 10.8667 10.0012 9.975 9.9334 9.9427 9.4591 4.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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 18.18 18.76 20.51 24.98 31.54 32.60 25.29 -5.35%
P/EPS 98.14 107.88 93.54 174.73 77.15 59.63 34.60 18.96%
EY 1.02 0.93 1.07 0.57 1.30 1.68 2.89 -15.92%
DY 0.53 0.46 0.56 0.44 0.58 4.38 0.43 3.54%
P/NAPS 1.00 1.16 1.18 1.34 1.51 1.34 1.02 -0.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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 18.06 18.34 20.42 21.85 31.50 34.48 33.36 -9.71%
P/EPS 97.50 105.46 93.14 152.86 77.06 63.06 45.63 13.48%
EY 1.03 0.95 1.07 0.65 1.30 1.59 2.19 -11.80%
DY 0.53 0.47 0.57 0.50 0.58 4.14 0.33 8.21%
P/NAPS 0.99 1.13 1.18 1.17 1.51 1.42 1.35 -5.03%

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