[PPB] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 2.73%

YoY- -19.4%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	3,890,928	3,667,981	3,195,353	2,979,500	2,581,122	2,162,896	2,144,979	10.42%
YoY %	6.08%	14.79%	7.24%	15.43%	19.34%	0.84%	-	-
Horiz. %	181.40%	171.00%	148.97%	138.91%	120.33%	100.84%	100.00%	-
PBT	1,098,301	1,047,486	1,079,469	811,546	1,016,436	1,267,995	1,469,151	-4.73%
YoY %	4.85%	-2.96%	33.01%	-20.16%	-19.84%	-13.69%	-	-
Horiz. %	74.76%	71.30%	73.48%	55.24%	69.19%	86.31%	100.00%	-
Tax	-96,779	-109,706	-54,134	-45,138	-47,287	825,842	167,682	-
YoY %	11.78%	-102.66%	-19.93%	4.54%	-105.73%	392.50%	-	-
Horiz. %	-57.72%	-65.43%	-32.28%	-26.92%	-28.20%	492.50%	100.00%	-
NP	1,001,522	937,780	1,025,335	766,408	969,149	2,093,837	1,636,833	-7.85%
YoY %	6.80%	-8.54%	33.78%	-20.92%	-53.71%	27.92%	-	-
Horiz. %	61.19%	57.29%	62.64%	46.82%	59.21%	127.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	991,724	916,037	1,007,875	745,461	924,927	2,082,616	1,627,719	-7.92%
YoY %	8.26%	-9.11%	35.20%	-19.40%	-55.59%	27.95%	-	-
Horiz. %	60.93%	56.28%	61.92%	45.80%	56.82%	127.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.81%	10.47%	5.01%	5.56%	4.65%	-65.13%	-11.41%	-
YoY %	-15.85%	108.98%	-9.89%	19.57%	107.14%	-470.82%	-	-
Horiz. %	-77.21%	-91.76%	-43.91%	-48.73%	-40.75%	570.82%	100.00%	-
Total Cost	2,889,406	2,730,201	2,170,018	2,213,092	1,611,973	69,059	508,146	33.58%
YoY %	5.83%	25.81%	-1.95%	37.29%	2,234.20%	-86.41%	-	-
Horiz. %	568.62%	537.29%	427.05%	435.52%	317.23%	13.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,046,802	15,826,423	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.88%	-6.11%	-	-
Horiz. %	143.93%	113.63%	109.71%	100.01%	100.35%	93.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	284,519	284,519	248,966	237,099	337,211	1,636,129	272,695	0.70%
YoY %	0.00%	14.28%	5.01%	-29.69%	-79.39%	499.98%	-	-
Horiz. %	104.34%	104.34%	91.30%	86.95%	123.66%	599.98%	100.00%	-
Div Payout %	28.69%	31.06%	24.70%	31.81%	36.46%	78.56%	16.75%	-
YoY %	-7.63%	25.75%	-22.35%	-12.75%	-53.59%	369.01%	-	-
Horiz. %	171.28%	185.43%	147.46%	189.91%	217.67%	469.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	20,046,802	15,826,423	15,281,093	13,929,623	13,977,699	13,077,564	13,928,477	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.88%	-6.11%	-	-
Horiz. %	143.93%	113.63%	109.71%	100.01%	100.35%	93.89%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,555	1,185,636	1,185,402	0.00%
YoY %	0.00%	0.00%	0.00%	-0.00%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	25.74%	25.57%	32.09%	25.72%	37.55%	96.81%	76.31%	-
YoY %	0.66%	-20.32%	24.77%	-31.50%	-61.21%	26.86%	-	-
Horiz. %	33.73%	33.51%	42.05%	33.70%	49.21%	126.86%	100.00%	-
ROE	4.95%	5.79%	6.60%	5.35%	6.62%	15.93%	11.69%	-
YoY %	-14.51%	-12.27%	23.36%	-19.18%	-58.44%	36.27%	-	-
Horiz. %	42.34%	49.53%	56.46%	45.77%	56.63%	136.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	328.21	309.40	269.54	251.33	217.71	182.42	180.95	10.42%
YoY %	6.08%	14.79%	7.25%	15.44%	19.35%	0.81%	-	-
Horiz. %	181.38%	170.99%	148.96%	138.89%	120.32%	100.81%	100.00%	-
EPS	83.65	77.27	85.02	62.88	78.02	175.65	137.31	-7.92%
YoY %	8.26%	-9.12%	35.21%	-19.41%	-55.58%	27.92%	-	-
Horiz. %	60.92%	56.27%	61.92%	45.79%	56.82%	127.92%	100.00%	-
DPS	24.00	24.00	21.00	20.00	28.44	138.00	23.00	0.71%
YoY %	0.00%	14.29%	5.00%	-29.68%	-79.39%	500.00%	-	-
Horiz. %	104.35%	104.35%	91.30%	86.96%	123.65%	600.00%	100.00%	-
NAPS	16.91	13.35	12.89	11.75	11.79	11.03	11.75	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.89%	-6.13%	-	-
Horiz. %	143.91%	113.62%	109.70%	100.00%	100.34%	93.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	273.51	257.84	224.61	209.44	181.44	152.04	150.78	10.42%
YoY %	6.08%	14.79%	7.24%	15.43%	19.34%	0.84%	-	-
Horiz. %	181.40%	171.00%	148.97%	138.90%	120.33%	100.84%	100.00%	-
EPS	69.71	64.39	70.85	52.40	65.02	146.40	114.42	-7.92%
YoY %	8.26%	-9.12%	35.21%	-19.41%	-55.59%	27.95%	-	-
Horiz. %	60.92%	56.28%	61.92%	45.80%	56.83%	127.95%	100.00%	-
DPS	20.00	20.00	17.50	16.67	23.70	115.01	19.17	0.70%
YoY %	0.00%	14.29%	4.98%	-29.66%	-79.39%	499.95%	-	-
Horiz. %	104.33%	104.33%	91.29%	86.96%	123.63%	599.95%	100.00%	-
NAPS	14.0917	11.125	10.7417	9.7917	9.8255	9.1927	9.7909	6.25%
YoY %	26.67%	3.57%	9.70%	-0.34%	6.88%	-6.11%	-	-
Horiz. %	143.93%	113.63%	109.71%	100.01%	100.35%	93.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	15.42	14.20	14.22	12.06	16.62	17.20	15.40	-
P/RPS	4.70	4.59	5.28	4.80	7.63	9.43	8.51	-9.41%
YoY %	2.40%	-13.07%	10.00%	-37.09%	-19.09%	10.81%	-	-
Horiz. %	55.23%	53.94%	62.04%	56.40%	89.66%	110.81%	100.00%	-
P/EPS	18.43	18.38	16.73	19.18	21.30	9.79	11.22	8.61%
YoY %	0.27%	9.86%	-12.77%	-9.95%	117.57%	-12.75%	-	-
Horiz. %	164.26%	163.81%	149.11%	170.94%	189.84%	87.25%	100.00%	-
EY	5.43	5.44	5.98	5.21	4.69	10.21	8.92	-7.93%
YoY %	-0.18%	-9.03%	14.78%	11.09%	-54.06%	14.46%	-	-
Horiz. %	60.87%	60.99%	67.04%	58.41%	52.58%	114.46%	100.00%	-
DY	1.56	1.69	1.48	1.66	1.71	8.02	1.49	0.76%
YoY %	-7.69%	14.19%	-10.84%	-2.92%	-78.68%	438.26%	-	-
Horiz. %	104.70%	113.42%	99.33%	111.41%	114.77%	538.26%	100.00%	-
P/NAPS	0.91	1.06	1.10	1.03	1.41	1.56	1.31	-5.88%
YoY %	-14.15%	-3.64%	6.80%	-26.95%	-9.62%	19.08%	-	-
Horiz. %	69.47%	80.92%	83.97%	78.63%	107.63%	119.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/11/14	25/11/13	26/11/12	22/11/11	22/11/10	20/11/09	-
Price	15.62	15.50	14.60	12.00	16.10	18.80	15.70	-
P/RPS	4.76	5.01	5.42	4.77	7.40	10.31	8.68	-9.52%
YoY %	-4.99%	-7.56%	13.63%	-35.54%	-28.23%	18.78%	-	-
Horiz. %	54.84%	57.72%	62.44%	54.95%	85.25%	118.78%	100.00%	-
P/EPS	18.67	20.06	17.17	19.08	20.64	10.70	11.43	8.51%
YoY %	-6.93%	16.83%	-10.01%	-7.56%	92.90%	-6.39%	-	-
Horiz. %	163.34%	175.50%	150.22%	166.93%	180.58%	93.61%	100.00%	-
EY	5.36	4.99	5.82	5.24	4.85	9.34	8.75	-7.84%
YoY %	7.41%	-14.26%	11.07%	8.04%	-48.07%	6.74%	-	-
Horiz. %	61.26%	57.03%	66.51%	59.89%	55.43%	106.74%	100.00%	-
DY	1.54	1.55	1.44	1.67	1.77	7.34	1.46	0.89%
YoY %	-0.65%	7.64%	-13.77%	-5.65%	-75.89%	402.74%	-	-
Horiz. %	105.48%	106.16%	98.63%	114.38%	121.23%	502.74%	100.00%	-
P/NAPS	0.92	1.16	1.13	1.02	1.37	1.70	1.34	-6.07%
YoY %	-20.69%	2.65%	10.78%	-25.55%	-19.41%	26.87%	-	-
Horiz. %	68.66%	86.57%	84.33%	76.12%	102.24%	126.87%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

363

PTRANS

PERAK TRANSIT BERHAD

361

HLIND

HONG LEONG INDUSTRIES BHD

358

SAPNRG

SAPURA ENERGY BERHAD

287

DNEX

DAGANG NEXCHANGE BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

MYEG

MY E.G. SERVICES BHD

194

GENTING

GENTING BHD

179

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

173

Daily Stocks

ICONIC-WA

0.03

+0.01

26,458,200

ICONIC

0.09

0.00

21,014,200

BJCORP

0.30

+0.015

14,279,500

BJCORP-WC

0.045

+0.005

9,142,500

TAS

0.69

+0.105

8,024,600

HANDAL-WB

0.03

+0.025

7,780,500

VELESTO

0.265

+0.005

7,333,700

INGENIEU

0.125

-0.005

6,081,000

TANCO

0.835

+0.005

5,352,300

SASBADI

0.18

-0.005

4,993,100

More active Stocks

TAS

0.69

+0.105

8,024,600

AEONCR

7.34

+0.09

61,700

TESLA-C3

0.19

+0.09

500

AIRPORT

10.06

+0.06

193,300

6.41

+0.06

48,400

PPB

15.94

+0.06

8,700

CARLSBG

18.44

+0.06

6,200

HEIM

23.06

+0.06

500

MSM-CQ

0.865

+0.055

100

PLENITU

1.75

+0.05

87,000

More gainer Stocks

NVIDIA-C1

3.99

-0.27

1,400

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PETDAG

21.72

-0.08

200

AMAZON-C3

0.09

-0.06

1,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

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