[PPB] YoY 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- -24.06%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,056,591 986,019 956,644 818,489 758,475 676,242 581,092 10.46%
PBT -28,856 198,939 192,243 198,852 123,902 294,650 325,903 -
Tax -30,030 -15,933 -21,592 -13,849 -8,334 -7,284 -6,809 28.03%
NP -58,886 183,006 170,651 185,003 115,568 287,366 319,094 -
-
NP to SH -78,720 182,636 166,375 179,480 108,419 276,433 317,746 -
-
Tax Rate - 8.01% 11.23% 6.96% 6.73% 2.47% 2.09% -
Total Cost 1,115,477 803,013 785,993 633,486 642,907 388,876 261,998 27.28%
-
Net Worth 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 4.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 94,839 94,839 82,984 94,851 82,984 123,849 829,933 -30.31%
Div Payout % 0.00% 51.93% 49.88% 52.85% 76.54% 44.80% 261.19% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 14,131,274 14,144,440 4.76%
NOSH 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 1,238,499 1,185,619 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.57% 18.56% 17.84% 22.60% 15.24% 42.49% 54.91% -
ROE -0.42% 1.02% 1.08% 1.26% 0.76% 1.96% 2.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 89.13 83.17 80.70 69.03 63.98 54.60 49.01 10.47%
EPS -6.64 15.41 14.03 15.14 9.15 22.32 26.80 -
DPS 8.00 8.00 7.00 8.00 7.00 10.00 70.00 -30.31%
NAPS 15.78 15.13 13.04 12.00 11.97 11.41 11.93 4.76%
Adjusted Per Share Value based on latest NOSH - 1,185,645
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.27 69.31 67.25 57.53 53.32 47.54 40.85 10.46%
EPS -5.53 12.84 11.70 12.62 7.62 19.43 22.34 -
DPS 6.67 6.67 5.83 6.67 5.83 8.71 58.34 -30.31%
NAPS 13.15 12.6083 10.8667 10.0012 9.975 9.9334 9.9427 4.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 18.51 18.18 18.76 20.51 24.98 31.54 32.60 -8.99%
P/EPS -248.49 98.14 107.88 93.54 174.73 77.15 59.63 -
EY -0.40 1.02 0.93 1.07 0.57 1.30 1.68 -
DY 0.48 0.53 0.46 0.56 0.44 0.58 4.38 -30.79%
P/NAPS 1.05 1.00 1.16 1.18 1.34 1.51 1.34 -3.97%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 18.11 18.06 18.34 20.42 21.85 31.50 34.48 -10.16%
P/EPS -243.06 97.50 105.46 93.14 152.86 77.06 63.06 -
EY -0.41 1.03 0.95 1.07 0.65 1.30 1.59 -
DY 0.50 0.53 0.47 0.57 0.50 0.58 4.14 -29.67%
P/NAPS 1.02 0.99 1.13 1.18 1.17 1.51 1.42 -5.36%

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