[PPB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 4.99%

YoY- 16.67%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	3,690,392	3,679,658	3,532,740	3,312,917	3,216,973	3,164,670	3,055,384	13.40%
YoY %	0.29%	4.16%	6.64%	2.98%	1.65%	3.58%	-	-
Horiz. %	120.78%	120.43%	115.62%	108.43%	105.29%	103.58%	100.00%	-
PBT	976,289	731,902	694,832	1,063,417	997,530	910,336	1,025,264	-3.20%
YoY %	33.39%	5.34%	-34.66%	6.61%	9.58%	-11.21%	-	-
Horiz. %	95.22%	71.39%	67.77%	103.72%	97.29%	88.79%	100.00%	-
Tax	-98,856	-80,880	-75,392	-72,478	-49,218	-55,462	-55,528	46.83%
YoY %	-22.23%	-7.28%	-4.02%	-47.26%	11.26%	0.12%	-	-
Horiz. %	178.03%	145.66%	135.77%	130.53%	88.64%	99.88%	100.00%	-
NP	877,433	651,022	619,440	990,939	948,312	854,874	969,736	-6.44%
YoY %	34.78%	5.10%	-37.49%	4.50%	10.93%	-11.84%	-	-
Horiz. %	90.48%	67.13%	63.88%	102.19%	97.79%	88.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	847,126	621,294	577,088	982,573	935,841	831,646	945,372	-7.04%
YoY %	36.35%	7.66%	-41.27%	4.99%	12.53%	-12.03%	-	-
Horiz. %	89.61%	65.72%	61.04%	103.94%	98.99%	87.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.13%	11.05%	10.85%	6.82%	4.93%	6.09%	5.42%	-
YoY %	-8.33%	1.84%	59.09%	38.34%	-19.05%	12.36%	-	-
Horiz. %	186.90%	203.87%	200.18%	125.83%	90.96%	112.36%	100.00%	-
Total Cost	2,812,958	3,028,636	2,913,300	2,321,978	2,268,661	2,309,796	2,085,648	22.04%
YoY %	-7.12%	3.96%	25.47%	2.35%	-1.78%	10.75%	-	-
Horiz. %	134.87%	145.21%	139.68%	111.33%	108.77%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,826,423	15,458,918	15,707,873	15,649,523	15,280,550	14,225,257	14,640,923	5.32%
YoY %	2.38%	-1.58%	0.37%	2.41%	7.42%	-2.84%	-	-
Horiz. %	108.10%	105.59%	107.29%	106.89%	104.37%	97.16%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	110,646	165,969	-	296,392	126,448	189,670	-	-
YoY %	-33.33%	0.00%	-	134.40%	-33.33%	0.00%	-	-
Horiz. %	58.34%	87.50%	-	156.27%	66.67%	100.00%	-	-
Div Payout %	13.06%	26.71%	-	30.16%	13.51%	22.81%	-	-
YoY %	-51.10%	0.00%	-	123.24%	-40.77%	0.00%	-	-
Horiz. %	57.26%	117.10%	-	132.22%	59.23%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	15,826,423	15,458,918	15,707,873	15,649,523	15,280,550	14,225,257	14,640,923	5.32%
YoY %	2.38%	-1.58%	0.37%	2.41%	7.42%	-2.84%	-	-
Horiz. %	108.10%	105.59%	107.29%	106.89%	104.37%	97.16%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,569	1,185,457	1,185,438	1,185,499	0.00%
YoY %	0.00%	0.00%	-0.01%	0.01%	0.00%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.00%	99.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	23.78%	17.69%	17.53%	29.91%	29.48%	27.01%	31.74%	-
YoY %	34.43%	0.91%	-41.39%	1.46%	9.14%	-14.90%	-	-
Horiz. %	74.92%	55.73%	55.23%	94.23%	92.88%	85.10%	100.00%	-
ROE	5.35%	4.02%	3.67%	6.28%	6.12%	5.85%	6.46%	-
YoY %	33.08%	9.54%	-41.56%	2.61%	4.62%	-9.44%	-	-
Horiz. %	82.82%	62.23%	56.81%	97.21%	94.74%	90.56%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	311.29	310.39	298.00	279.44	271.37	266.96	257.73	13.40%
YoY %	0.29%	4.16%	6.64%	2.97%	1.65%	3.58%	-	-
Horiz. %	120.78%	120.43%	115.62%	108.42%	105.29%	103.58%	100.00%	-
EPS	71.45	52.40	48.68	82.88	78.95	70.16	79.76	-7.06%
YoY %	36.35%	7.64%	-41.26%	4.98%	12.53%	-12.04%	-	-
Horiz. %	89.58%	65.70%	61.03%	103.91%	98.98%	87.96%	100.00%	-
DPS	9.33	14.00	0.00	25.00	10.67	16.00	0.00	-
YoY %	-33.36%	0.00%	0.00%	134.30%	-33.31%	0.00%	-	-
Horiz. %	58.31%	87.50%	0.00%	156.25%	66.69%	100.00%	-	-
NAPS	13.35	13.04	13.25	13.20	12.89	12.00	12.35	5.32%
YoY %	2.38%	-1.58%	0.38%	2.40%	7.42%	-2.83%	-	-
Horiz. %	108.10%	105.59%	107.29%	106.88%	104.37%	97.17%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	259.42	258.67	248.34	232.88	226.14	222.46	214.78	13.40%
YoY %	0.29%	4.16%	6.64%	2.98%	1.65%	3.58%	-	-
Horiz. %	120.78%	120.43%	115.63%	108.43%	105.29%	103.58%	100.00%	-
EPS	59.55	43.67	40.57	69.07	65.79	58.46	66.46	-7.05%
YoY %	36.36%	7.64%	-41.26%	4.99%	12.54%	-12.04%	-	-
Horiz. %	89.60%	65.71%	61.04%	103.93%	98.99%	87.96%	100.00%	-
DPS	7.78	11.67	0.00	20.84	8.89	13.33	0.00	-
YoY %	-33.33%	0.00%	0.00%	134.42%	-33.31%	0.00%	-	-
Horiz. %	58.36%	87.55%	0.00%	156.34%	66.69%	100.00%	-	-
NAPS	11.1253	10.867	11.042	11.001	10.7416	9.9998	10.292	5.32%
YoY %	2.38%	-1.58%	0.37%	2.41%	7.42%	-2.84%	-	-
Horiz. %	108.10%	105.59%	107.29%	106.89%	104.37%	97.16%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	14.20	15.14	16.62	16.14	14.22	14.16	12.64	-
P/RPS	4.56	4.88	5.58	5.78	5.24	5.30	4.90	-4.67%
YoY %	-6.56%	-12.54%	-3.46%	10.31%	-1.13%	8.16%	-	-
Horiz. %	93.06%	99.59%	113.88%	117.96%	106.94%	108.16%	100.00%	-
P/EPS	19.87	28.89	34.14	19.47	18.01	20.18	15.85	16.24%
YoY %	-31.22%	-15.38%	75.35%	8.11%	-10.75%	27.32%	-	-
Horiz. %	125.36%	182.27%	215.39%	122.84%	113.63%	127.32%	100.00%	-
EY	5.03	3.46	2.93	5.13	5.55	4.95	6.31	-14.01%
YoY %	45.38%	18.09%	-42.88%	-7.57%	12.12%	-21.55%	-	-
Horiz. %	79.71%	54.83%	46.43%	81.30%	87.96%	78.45%	100.00%	-
DY	0.66	0.92	0.00	1.55	0.75	1.13	0.00	-
YoY %	-28.26%	0.00%	0.00%	106.67%	-33.63%	0.00%	-	-
Horiz. %	58.41%	81.42%	0.00%	137.17%	66.37%	100.00%	-	-
P/NAPS	1.06	1.16	1.25	1.22	1.10	1.18	1.02	2.59%
YoY %	-8.62%	-7.20%	2.46%	10.91%	-6.78%	15.69%	-	-
Horiz. %	103.92%	113.73%	122.55%	119.61%	107.84%	115.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	27/08/14	21/05/14	28/02/14	25/11/13	21/08/13	17/05/13	-
Price	15.50	14.80	16.26	15.92	14.60	14.10	13.70	-
P/RPS	4.98	4.77	5.46	5.70	5.38	5.28	5.32	-4.30%
YoY %	4.40%	-12.64%	-4.21%	5.95%	1.89%	-0.75%	-	-
Horiz. %	93.61%	89.66%	102.63%	107.14%	101.13%	99.25%	100.00%	-
P/EPS	21.69	28.24	33.40	19.21	18.49	20.10	17.18	16.79%
YoY %	-23.19%	-15.45%	73.87%	3.89%	-8.01%	17.00%	-	-
Horiz. %	126.25%	164.38%	194.41%	111.82%	107.63%	117.00%	100.00%	-
EY	4.61	3.54	2.99	5.21	5.41	4.98	5.82	-14.37%
YoY %	30.23%	18.39%	-42.61%	-3.70%	8.63%	-14.43%	-	-
Horiz. %	79.21%	60.82%	51.37%	89.52%	92.96%	85.57%	100.00%	-
DY	0.60	0.95	0.00	1.57	0.73	1.13	0.00	-
YoY %	-36.84%	0.00%	0.00%	115.07%	-35.40%	0.00%	-	-
Horiz. %	53.10%	84.07%	0.00%	138.94%	64.60%	100.00%	-	-
P/NAPS	1.16	1.13	1.23	1.21	1.13	1.18	1.11	2.97%
YoY %	2.65%	-8.13%	1.65%	7.08%	-4.24%	6.31%	-	-
Horiz. %	104.50%	101.80%	110.81%	109.01%	101.80%	106.31%	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