[PPB] QoQ Annualized Quarter 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- 17.8%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,216,973 3,164,670 3,055,384 3,017,926 2,980,404 2,910,860 2,787,820 10.00%
PBT 997,530 910,336 1,025,264 916,814 780,657 647,112 798,616 15.96%
Tax -49,218 -55,462 -55,528 -48,617 -41,862 -43,602 -53,868 -5.83%
NP 948,312 854,874 969,736 868,197 738,794 603,510 744,748 17.46%
-
NP to SH 935,841 831,646 945,372 842,152 714,877 573,846 714,016 19.74%
-
Tax Rate 4.93% 6.09% 5.42% 5.30% 5.36% 6.74% 6.75% -
Total Cost 2,268,661 2,309,796 2,085,648 2,149,729 2,241,609 2,307,350 2,043,072 7.22%
-
Net Worth 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 126,448 189,670 - 237,099 1,106 165,969 - -
Div Payout % 13.51% 22.81% - 28.15% 0.15% 28.92% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 14,190,433 13,905,913 6.48%
NOSH 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 29.48% 27.01% 31.74% 28.77% 24.79% 20.73% 26.71% -
ROE 6.12% 5.85% 6.46% 5.90% 5.13% 4.04% 5.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 271.37 266.96 257.73 254.57 251.40 245.54 235.16 10.00%
EPS 78.95 70.16 79.76 71.04 60.31 48.40 60.24 19.74%
DPS 10.67 16.00 0.00 20.00 0.09 14.00 0.00 -
NAPS 12.89 12.00 12.35 12.04 11.75 11.97 11.73 6.48%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 226.14 222.46 214.78 212.15 209.51 204.62 195.97 10.00%
EPS 65.79 58.46 66.46 59.20 50.25 40.34 50.19 19.75%
DPS 8.89 13.33 0.00 16.67 0.08 11.67 0.00 -
NAPS 10.7416 9.9998 10.292 10.0336 9.792 9.9753 9.7753 6.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 14.22 14.16 12.64 11.60 12.06 15.98 16.90 -
P/RPS 5.24 5.30 4.90 4.56 4.80 6.51 7.19 -18.99%
P/EPS 18.01 20.18 15.85 16.33 20.00 33.01 28.06 -25.57%
EY 5.55 4.95 6.31 6.12 5.00 3.03 3.56 34.41%
DY 0.75 1.13 0.00 1.72 0.01 0.88 0.00 -
P/NAPS 1.10 1.18 1.02 0.96 1.03 1.34 1.44 -16.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 24/05/12 -
Price 14.60 14.10 13.70 12.22 12.00 13.98 15.70 -
P/RPS 5.38 5.28 5.32 4.80 4.77 5.69 6.68 -13.42%
P/EPS 18.49 20.10 17.18 17.20 19.90 28.88 26.07 -20.45%
EY 5.41 4.98 5.82 5.81 5.03 3.46 3.84 25.64%
DY 0.73 1.13 0.00 1.64 0.01 1.00 0.00 -
P/NAPS 1.13 1.18 1.11 1.01 1.02 1.17 1.34 -10.73%

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