[PPB] YoY TTM Result on 31-Dec-2012 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 12.97%

YoY- -14.1%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
TTM Result
Revenue	4,048,314	3,701,008	3,312,917	3,017,926	2,710,539	2,274,036	2,053,769	11.96%
YoY %	9.38%	11.71%	9.77%	11.34%	19.20%	10.73%	-	-
Horiz. %	197.12%	180.21%	161.31%	146.95%	131.98%	110.73%	100.00%	-
PBT	1,181,122	1,028,144	1,063,417	916,814	1,056,580	1,131,486	1,455,390	-3.41%
YoY %	14.88%	-3.32%	15.99%	-13.23%	-6.62%	-22.26%	-	-
Horiz. %	81.16%	70.64%	73.07%	62.99%	72.60%	77.74%	100.00%	-
Tax	-105,003	-89,227	-72,478	-48,617	-44,072	777,740	173,649	-
YoY %	-17.68%	-23.11%	-49.08%	-10.31%	-105.67%	347.88%	-	-
Horiz. %	-60.47%	-51.38%	-41.74%	-28.00%	-25.38%	447.88%	100.00%	-
NP	1,076,119	938,917	990,939	868,197	1,012,508	1,909,226	1,629,039	-6.67%
YoY %	14.61%	-5.25%	14.14%	-14.25%	-46.97%	17.20%	-	-
Horiz. %	66.06%	57.64%	60.83%	53.30%	62.15%	117.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,051,311	916,779	982,573	842,152	980,372	1,884,949	1,615,964	-6.91%
YoY %	14.67%	-6.70%	16.67%	-14.10%	-47.99%	16.65%	-	-
Horiz. %	65.06%	56.73%	60.80%	52.11%	60.67%	116.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.89%	8.68%	6.82%	5.30%	4.17%	-68.74%	-11.93%	-
YoY %	2.42%	27.27%	28.68%	27.10%	106.07%	-476.19%	-	-
Horiz. %	-74.52%	-72.76%	-57.17%	-44.43%	-34.95%	576.19%	100.00%	-
Total Cost	2,972,195	2,762,091	2,321,978	2,149,729	1,698,031	364,810	424,730	38.28%
YoY %	7.61%	18.95%	8.01%	26.60%	365.46%	-14.11%	-	-
Horiz. %	699.78%	650.32%	546.70%	506.14%	399.79%	85.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,916,397	16,822,242	15,648,598	14,273,418	14,060,028	13,275,825	14,084,711	5.94%
YoY %	18.39%	7.50%	9.63%	1.52%	5.91%	-5.74%	-	-
Horiz. %	141.40%	119.44%	111.10%	101.34%	99.82%	94.26%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	296,374	272,664	296,386	237,099	277,964	1,043,295	865,475	-16.34%
YoY %	8.70%	-8.00%	25.01%	-14.70%	-73.36%	20.55%	-	-
Horiz. %	34.24%	31.50%	34.25%	27.40%	32.12%	120.55%	100.00%	-
Div Payout %	28.19%	29.74%	30.16%	28.15%	28.35%	55.35%	53.56%	-
YoY %	-5.21%	-1.39%	7.14%	-0.71%	-48.78%	3.34%	-	-
Horiz. %	52.63%	55.53%	56.31%	52.56%	52.93%	103.34%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	19,916,397	16,822,242	15,648,598	14,273,418	14,060,028	13,275,825	14,084,711	5.94%
YoY %	18.39%	7.50%	9.63%	1.52%	5.91%	-5.74%	-	-
Horiz. %	141.40%	119.44%	111.10%	101.34%	99.82%	94.26%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,341	1,185,581	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.98%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	26.58%	25.37%	29.91%	28.77%	37.35%	83.96%	79.32%	-
YoY %	4.77%	-15.18%	3.96%	-22.97%	-55.51%	5.85%	-	-
Horiz. %	33.51%	31.98%	37.71%	36.27%	47.09%	105.85%	100.00%	-
ROE	5.28%	5.45%	6.28%	5.90%	6.97%	14.20%	11.47%	-
YoY %	-3.12%	-13.22%	6.44%	-15.35%	-50.92%	23.80%	-	-
Horiz. %	46.03%	47.52%	54.75%	51.44%	60.77%	123.80%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	341.49	312.19	279.45	254.57	228.64	191.85	173.23	11.97%
YoY %	9.39%	11.72%	9.77%	11.34%	19.18%	10.75%	-	-
Horiz. %	197.13%	180.22%	161.32%	146.95%	131.99%	110.75%	100.00%	-
EPS	88.68	77.33	82.88	71.04	82.70	159.02	136.30	-6.91%
YoY %	14.68%	-6.70%	16.67%	-14.10%	-47.99%	16.67%	-	-
Horiz. %	65.06%	56.74%	60.81%	52.12%	60.67%	116.67%	100.00%	-
DPS	25.00	23.00	25.00	20.00	23.45	88.00	73.00	-16.34%
YoY %	8.70%	-8.00%	25.00%	-14.71%	-73.35%	20.55%	-	-
Horiz. %	34.25%	31.51%	34.25%	27.40%	32.12%	120.55%	100.00%	-
NAPS	16.80	14.19	13.20	12.04	11.86	11.20	11.88	5.94%
YoY %	18.39%	7.50%	9.63%	1.52%	5.89%	-5.72%	-	-
Horiz. %	141.41%	119.44%	111.11%	101.35%	99.83%	94.28%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	284.57	260.16	232.88	212.14	190.53	159.85	144.37	11.96%
YoY %	9.38%	11.71%	9.78%	11.34%	19.19%	10.72%	-	-
Horiz. %	197.11%	180.20%	161.31%	146.94%	131.97%	110.72%	100.00%	-
EPS	73.90	64.44	69.07	59.20	68.91	132.50	113.59	-6.91%
YoY %	14.68%	-6.70%	16.67%	-14.09%	-47.99%	16.65%	-	-
Horiz. %	65.06%	56.73%	60.81%	52.12%	60.67%	116.65%	100.00%	-
DPS	20.83	19.17	20.83	16.67	19.54	73.34	60.84	-16.35%
YoY %	8.66%	-7.97%	24.96%	-14.69%	-73.36%	20.55%	-	-
Horiz. %	34.24%	31.51%	34.24%	27.40%	32.12%	120.55%	100.00%	-
NAPS	14.00	11.825	11.00	10.0333	9.8833	9.3321	9.9007	5.94%
YoY %	18.39%	7.50%	9.63%	1.52%	5.91%	-5.74%	-	-
Horiz. %	141.40%	119.44%	111.10%	101.34%	99.82%	94.26%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	15.90	14.30	16.14	11.60	17.16	17.26	15.96	-
P/RPS	4.66	4.58	5.78	4.56	7.51	9.00	9.21	-10.72%
YoY %	1.75%	-20.76%	26.75%	-39.28%	-16.56%	-2.28%	-	-
Horiz. %	50.60%	49.73%	62.76%	49.51%	81.54%	97.72%	100.00%	-
P/EPS	17.93	18.49	19.47	16.33	20.75	10.85	11.71	7.35%
YoY %	-3.03%	-5.03%	19.23%	-21.30%	91.24%	-7.34%	-	-
Horiz. %	153.12%	157.90%	166.27%	139.45%	177.20%	92.66%	100.00%	-
EY	5.58	5.41	5.14	6.12	4.82	9.21	8.54	-6.84%
YoY %	3.14%	5.25%	-16.01%	26.97%	-47.67%	7.85%	-	-
Horiz. %	65.34%	63.35%	60.19%	71.66%	56.44%	107.85%	100.00%	-
DY	1.57	1.61	1.55	1.72	1.37	5.10	4.57	-16.30%
YoY %	-2.48%	3.87%	-9.88%	25.55%	-73.14%	11.60%	-	-
Horiz. %	34.35%	35.23%	33.92%	37.64%	29.98%	111.60%	100.00%	-
P/NAPS	0.95	1.01	1.22	0.96	1.45	1.54	1.34	-5.56%
YoY %	-5.94%	-17.21%	27.08%	-33.79%	-5.84%	14.93%	-	-
Horiz. %	70.90%	75.37%	91.04%	71.64%	108.21%	114.93%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	29/02/16	27/02/15	28/02/14	27/02/13	29/02/12	28/02/11	02/03/10	-
Price	16.00	14.58	15.92	12.22	17.20	16.50	16.16	-
P/RPS	4.69	4.67	5.70	4.80	7.52	8.60	9.33	-10.82%
YoY %	0.43%	-18.07%	18.75%	-36.17%	-12.56%	-7.82%	-	-
Horiz. %	50.27%	50.05%	61.09%	51.45%	80.60%	92.18%	100.00%	-
P/EPS	18.04	18.85	19.21	17.20	20.80	10.38	11.86	7.23%
YoY %	-4.30%	-1.87%	11.69%	-17.31%	100.39%	-12.48%	-	-
Horiz. %	152.11%	158.94%	161.97%	145.03%	175.38%	87.52%	100.00%	-
EY	5.54	5.30	5.21	5.81	4.81	9.64	8.43	-6.75%
YoY %	4.53%	1.73%	-10.33%	20.79%	-50.10%	14.35%	-	-
Horiz. %	65.72%	62.87%	61.80%	68.92%	57.06%	114.35%	100.00%	-
DY	1.56	1.58	1.57	1.64	1.36	5.33	4.52	-16.24%
YoY %	-1.27%	0.64%	-4.27%	20.59%	-74.48%	17.92%	-	-
Horiz. %	34.51%	34.96%	34.73%	36.28%	30.09%	117.92%	100.00%	-
P/NAPS	0.95	1.03	1.21	1.01	1.45	1.47	1.36	-5.80%
YoY %	-7.77%	-14.88%	19.80%	-30.34%	-1.36%	8.09%	-	-
Horiz. %	69.85%	75.74%	88.97%	74.26%	106.62%	108.09%	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 - 16 April 2024

MQ Trader

MQ Trading Signals

2024-04-16 16:40:00

EMA 5

10 Mins

SELL

2024-04-16 16:40:00

EMA 5

5 Mins

SELL

2024-04-16 15:35:00

EMA 5

5 Mins

BUY

2024-04-16 15:35:00

MACD/RSI

5 Mins

BUY

2024-04-16 15:30:00

EMA 5

5 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

309

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

DNEX

DAGANG NEXCHANGE BERHAD

232

PBBANK

PUBLIC BANK BHD

207

GENTING

GENTING BHD

198

GENM

GENTING MALAYSIA BERHAD

194

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

168

Daily Stocks

TWL

0.03

-0.005

166,681,800

HSI-CVM

0.15

-0.05

154,813,400

INIX-OR

0.02

0.00

141,839,900

SAPNRG

0.05

0.00

122,227,100

HSI-HSY

0.22

+0.07

89,966,100

HSI-HUE

0.17

+0.035

82,900,900

VELESTO

0.27

-0.005

80,005,000

HSI-CVH

0.225

-0.08

78,149,300

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.655

-0.035

64,177,200

More active Stocks

NESTLE

122.90

+0.80

101,400

AIRPORT

10.06

+0.19

6,536,900

KESM

6.35

+0.18

6,700

HSI-HS9

1.31

+0.18

2,000

UTDPLT

25.00

+0.16

523,200

ECOWLD-C23

0.38

+0.145

32,400

HSI-HS5

0.985

+0.135

8,000

CDB

4.20

+0.12

4,601,600

GOLDETF

3.66

+0.11

134,000

PMETAL

5.32

+0.10

15,987,200

More gainer Stocks

DLADY

31.56

-2.06

104,300

AJI

18.70

-0.62

62,700

HEIM

22.50

-0.54

344,200

NVIDIA-C1

4.42

-0.23

28,100

THETA

1.53

-0.21

9,934,200

CARLSBG

18.50

-0.20

214,100

MPI

30.80

-0.20

129,400

SP500-C38

0.395

-0.185

2,200

UNISEM

3.52

-0.18

1,576,400

ORIENT

6.97

-0.18

1,220,900

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