[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos