[PPB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -8.76%
YoY- 36.04%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 933,214 900,187 782,623 744,197 614,780 503,640 594,850 7.79%
PBT 295,927 315,269 331,321 226,053 185,909 322,418 336,179 -2.10%
Tax -15,085 -35,564 -17,220 -13,741 -16,956 31,146 25,179 -
NP 280,842 279,705 314,101 212,312 168,953 353,564 361,358 -4.11%
-
NP to SH 281,434 280,692 305,994 209,303 153,858 351,525 363,280 -4.16%
-
Tax Rate 5.10% 11.28% 5.20% 6.08% 9.12% -9.66% -7.49% -
Total Cost 652,372 620,482 468,522 531,885 445,827 150,076 233,492 18.66%
-
Net Worth 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.44%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 189,679 201,534 154,114 154,114 213,361 806,195 213,415 -1.94%
Div Payout % 67.40% 71.80% 50.37% 73.63% 138.67% 229.34% 58.75% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,822,242 15,660,453 14,273,418 14,060,028 13,275,825 14,084,711 12,235,835 5.44%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,341 1,185,581 1,185,642 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 30.09% 31.07% 40.13% 28.53% 27.48% 70.20% 60.75% -
ROE 1.67% 1.79% 2.14% 1.49% 1.16% 2.50% 2.97% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.72 75.93 66.02 62.77 51.87 42.48 50.17 7.79%
EPS 23.74 23.68 25.81 17.66 12.98 29.65 30.64 -4.16%
DPS 16.00 17.00 13.00 13.00 18.00 68.00 18.00 -1.94%
NAPS 14.19 13.21 12.04 11.86 11.20 11.88 10.32 5.44%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 65.60 63.28 55.01 52.31 43.22 35.40 41.81 7.79%
EPS 19.78 19.73 21.51 14.71 10.82 24.71 25.54 -4.16%
DPS 13.33 14.17 10.83 10.83 15.00 56.67 15.00 -1.94%
NAPS 11.825 11.0083 10.0333 9.8833 9.3321 9.9007 8.601 5.44%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 14.30 16.14 11.60 17.16 17.26 15.96 9.30 -
P/RPS 18.17 21.26 17.57 27.34 33.28 37.57 18.54 -0.33%
P/EPS 60.24 68.17 44.94 97.19 132.97 53.83 30.35 12.09%
EY 1.66 1.47 2.23 1.03 0.75 1.86 3.29 -10.77%
DY 1.12 1.05 1.12 0.76 1.04 4.26 1.94 -8.74%
P/NAPS 1.01 1.22 0.96 1.45 1.54 1.34 0.90 1.93%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 02/03/10 27/02/09 -
Price 14.58 15.92 12.22 17.20 16.50 16.16 9.70 -
P/RPS 18.52 20.97 18.51 27.40 31.81 38.04 19.33 -0.71%
P/EPS 61.42 67.24 47.34 97.42 127.12 54.50 31.66 11.67%
EY 1.63 1.49 2.11 1.03 0.79 1.83 3.16 -10.44%
DY 1.10 1.07 1.06 0.76 1.09 4.21 1.86 -8.37%
P/NAPS 1.03 1.21 1.01 1.45 1.47 1.36 0.94 1.53%

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