[PPB] YoY TTM 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- 7.9%

YoY- 33.82%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	4,264,514	3,824,184	3,570,411	3,144,831	2,909,890	2,445,390	2,099,541	12.52%
YoY %	11.51%	7.11%	13.53%	8.07%	18.99%	16.47%	-	-
Horiz. %	203.12%	182.14%	170.06%	149.79%	138.60%	116.47%	100.00%	-
PBT	970,202	1,127,673	974,200	1,048,426	801,991	1,081,140	1,457,800	-6.55%
YoY %	-13.96%	15.75%	-7.08%	30.73%	-25.82%	-25.84%	-	-
Horiz. %	66.55%	77.35%	66.83%	71.92%	55.01%	74.16%	100.00%	-
Tax	-111,754	-96,586	-85,187	-54,547	-48,157	-58,492	941,702	-
YoY %	-15.70%	-13.38%	-56.17%	-13.27%	17.67%	-106.21%	-	-
Horiz. %	-11.87%	-10.26%	-9.05%	-5.79%	-5.11%	-6.21%	100.00%	-
NP	858,448	1,031,087	889,013	993,879	753,834	1,022,648	2,399,502	-15.73%
YoY %	-16.74%	15.98%	-10.55%	31.84%	-26.29%	-57.38%	-	-
Horiz. %	35.78%	42.97%	37.05%	41.42%	31.42%	42.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	803,280	1,021,683	877,397	971,052	725,631	983,513	2,389,697	-16.60%
YoY %	-21.38%	16.44%	-9.64%	33.82%	-26.22%	-58.84%	-	-
Horiz. %	33.61%	42.75%	36.72%	40.63%	30.36%	41.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.52%	8.57%	8.74%	5.20%	6.00%	5.41%	-64.60%	-
YoY %	34.42%	-1.95%	68.08%	-13.33%	10.91%	108.37%	-	-
Horiz. %	-17.83%	-13.27%	-13.53%	-8.05%	-9.29%	-8.37%	100.00%	-
Total Cost	3,406,066	2,793,097	2,681,398	2,150,952	2,156,056	1,422,742	-299,961	-
YoY %	21.95%	4.17%	24.66%	-0.24%	51.54%	574.31%	-	-
Horiz. %	-1,135.50%	-931.15%	-893.92%	-717.08%	-718.78%	-474.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,707,187	17,936,613	15,458,918	14,227,741	14,190,433	13,623,490	14,144,440	4.76%
YoY %	4.30%	16.03%	8.65%	0.26%	4.16%	-3.68%	-	-
Horiz. %	132.26%	126.81%	109.29%	100.59%	100.33%	96.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	296,374	284,519	284,519	248,966	237,099	337,211	1,636,129	-24.75%
YoY %	4.17%	0.00%	14.28%	5.01%	-29.69%	-79.39%	-	-
Horiz. %	18.11%	17.39%	17.39%	15.22%	14.49%	20.61%	100.00%	-
Div Payout %	36.90%	27.85%	32.43%	25.64%	32.68%	34.29%	68.47%	-
YoY %	32.50%	-14.12%	26.48%	-21.54%	-4.70%	-49.92%	-	-
Horiz. %	53.89%	40.67%	47.36%	37.45%	47.73%	50.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	18,707,187	17,936,613	15,458,918	14,227,741	14,190,433	13,623,490	14,144,440	4.76%
YoY %	4.30%	16.03%	8.65%	0.26%	4.16%	-3.68%	-	-
Horiz. %	132.26%	126.81%	109.29%	100.59%	100.33%	96.32%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,238,499	1,185,619	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-4.28%	4.46%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	104.46%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	20.13%	26.96%	24.90%	31.60%	25.91%	41.82%	114.29%	-
YoY %	-25.33%	8.27%	-21.20%	21.96%	-38.04%	-63.41%	-	-
Horiz. %	17.61%	23.59%	21.79%	27.65%	22.67%	36.59%	100.00%	-
ROE	4.29%	5.70%	5.68%	6.83%	5.11%	7.22%	16.89%	-
YoY %	-24.74%	0.35%	-16.84%	33.66%	-29.22%	-57.25%	-	-
Horiz. %	25.40%	33.75%	33.63%	40.44%	30.25%	42.75%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	359.72	322.58	301.17	265.24	245.46	197.45	177.08	12.52%
YoY %	11.51%	7.11%	13.55%	8.06%	24.32%	11.50%	-	-
Horiz. %	203.14%	182.17%	170.08%	149.79%	138.62%	111.50%	100.00%	-
EPS	67.76	86.18	74.01	81.90	61.21	79.41	201.56	-16.59%
YoY %	-21.37%	16.44%	-9.63%	33.80%	-22.92%	-60.60%	-	-
Horiz. %	33.62%	42.76%	36.72%	40.63%	30.37%	39.40%	100.00%	-
DPS	25.00	24.00	24.00	21.00	20.00	27.23	138.00	-24.75%
YoY %	4.17%	0.00%	14.29%	5.00%	-26.55%	-80.27%	-	-
Horiz. %	18.12%	17.39%	17.39%	15.22%	14.49%	19.73%	100.00%	-
NAPS	15.78	15.13	13.04	12.00	11.97	11.00	11.93	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	8.82%	-7.80%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.59%	100.34%	92.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,645
RPS	299.77	268.82	250.98	221.06	204.55	171.90	147.58	12.52%
YoY %	11.51%	7.11%	13.53%	8.07%	18.99%	16.48%	-	-
Horiz. %	203.12%	182.15%	170.06%	149.79%	138.60%	116.48%	100.00%	-
EPS	56.47	71.82	61.68	68.26	51.01	69.13	167.98	-16.60%
YoY %	-21.37%	16.44%	-9.64%	33.82%	-26.21%	-58.85%	-	-
Horiz. %	33.62%	42.76%	36.72%	40.64%	30.37%	41.15%	100.00%	-
DPS	20.83	20.00	20.00	17.50	16.67	23.70	115.01	-24.76%
YoY %	4.15%	0.00%	14.29%	4.98%	-29.66%	-79.39%	-	-
Horiz. %	18.11%	17.39%	17.39%	15.22%	14.49%	20.61%	100.00%	-
NAPS	13.15	12.6083	10.8667	10.0012	9.975	9.5765	9.9427	4.76%
YoY %	4.30%	16.03%	8.65%	0.26%	4.16%	-3.68%	-	-
Horiz. %	132.26%	126.81%	109.29%	100.59%	100.32%	96.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	4.59	4.69	5.03	5.34	6.51	8.72	9.02	-10.63%
YoY %	-2.13%	-6.76%	-5.81%	-17.97%	-25.34%	-3.33%	-	-
Horiz. %	50.89%	52.00%	55.76%	59.20%	72.17%	96.67%	100.00%	-
P/EPS	24.35	17.54	20.46	17.29	26.11	21.68	7.93	20.53%
YoY %	38.83%	-14.27%	18.33%	-33.78%	20.43%	173.39%	-	-
Horiz. %	307.06%	221.19%	258.01%	218.03%	329.26%	273.39%	100.00%	-
EY	4.11	5.70	4.89	5.78	3.83	4.61	12.61	-17.02%
YoY %	-27.89%	16.56%	-15.40%	50.91%	-16.92%	-63.44%	-	-
Horiz. %	32.59%	45.20%	38.78%	45.84%	30.37%	36.56%	100.00%	-
DY	1.52	1.59	1.59	1.48	1.25	1.58	8.64	-25.12%
YoY %	-4.40%	0.00%	7.43%	18.40%	-20.89%	-81.71%	-	-
Horiz. %	17.59%	18.40%	18.40%	17.13%	14.47%	18.29%	100.00%	-
P/NAPS	1.05	1.00	1.16	1.18	1.34	1.57	1.34	-3.97%
YoY %	5.00%	-13.79%	-1.69%	-11.94%	-14.65%	17.16%	-	-
Horiz. %	78.36%	74.63%	86.57%	88.06%	100.00%	117.16%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	4.49	4.66	4.91	5.32	5.70	8.71	9.54	-11.79%
YoY %	-3.65%	-5.09%	-7.71%	-6.67%	-34.56%	-8.70%	-	-
Horiz. %	47.06%	48.85%	51.47%	55.77%	59.75%	91.30%	100.00%	-
P/EPS	23.82	17.43	20.00	17.22	22.84	21.66	8.38	19.00%
YoY %	36.66%	-12.85%	16.14%	-24.61%	5.45%	158.47%	-	-
Horiz. %	284.25%	208.00%	238.66%	205.49%	272.55%	258.47%	100.00%	-
EY	4.20	5.74	5.00	5.81	4.38	4.62	11.93	-15.95%
YoY %	-26.83%	14.80%	-13.94%	32.65%	-5.19%	-61.27%	-	-
Horiz. %	35.21%	48.11%	41.91%	48.70%	36.71%	38.73%	100.00%	-
DY	1.55	1.60	1.62	1.49	1.43	1.58	8.17	-24.17%
YoY %	-3.12%	-1.23%	8.72%	4.20%	-9.49%	-80.66%	-	-
Horiz. %	18.97%	19.58%	19.83%	18.24%	17.50%	19.34%	100.00%	-
P/NAPS	1.02	0.99	1.13	1.18	1.17	1.56	1.42	-5.36%
YoY %	3.03%	-12.39%	-4.24%	0.85%	-25.00%	9.86%	-	-
Horiz. %	71.83%	69.72%	79.58%	83.10%	82.39%	109.86%	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

2024-04-19 16:55:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

OBV

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

394

HLIND

HONG LEONG INDUSTRIES BHD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

MAYBANK

MALAYAN BANKING BHD

306

PBBANK

PUBLIC BANK BHD

285

GENTING

GENTING BHD

276

SAPNRG

SAPURA ENERGY BERHAD

260

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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