[PPB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -41.27%

YoY- -38.96%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	3,701,008	3,690,392	3,679,658	3,532,740	3,312,917	3,216,973	3,164,670	10.96%
YoY %	0.29%	0.29%	4.16%	6.64%	2.98%	1.65%	-	-
Horiz. %	116.95%	116.61%	116.27%	111.63%	104.68%	101.65%	100.00%	-
PBT	1,028,144	976,289	731,902	694,832	1,063,417	997,530	910,336	8.42%
YoY %	5.31%	33.39%	5.34%	-34.66%	6.61%	9.58%	-	-
Horiz. %	112.94%	107.24%	80.40%	76.33%	116.82%	109.58%	100.00%	-
Tax	-89,227	-98,856	-80,880	-75,392	-72,478	-49,218	-55,462	37.18%
YoY %	9.74%	-22.23%	-7.28%	-4.02%	-47.26%	11.26%	-	-
Horiz. %	160.88%	178.24%	145.83%	135.93%	130.68%	88.74%	100.00%	-
NP	938,917	877,433	651,022	619,440	990,939	948,312	854,874	6.43%
YoY %	7.01%	34.78%	5.10%	-37.49%	4.50%	10.93%	-	-
Horiz. %	109.83%	102.64%	76.15%	72.46%	115.92%	110.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	916,779	847,126	621,294	577,088	982,573	935,841	831,646	6.69%
YoY %	8.22%	36.35%	7.66%	-41.27%	4.99%	12.53%	-	-
Horiz. %	110.24%	101.86%	74.71%	69.39%	118.15%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.68%	10.13%	11.05%	10.85%	6.82%	4.93%	6.09%	-
YoY %	-14.31%	-8.33%	1.84%	59.09%	38.34%	-19.05%	-	-
Horiz. %	142.53%	166.34%	181.44%	178.16%	111.99%	80.95%	100.00%	-
Total Cost	2,762,091	2,812,958	3,028,636	2,913,300	2,321,978	2,268,661	2,309,796	12.62%
YoY %	-1.81%	-7.12%	3.96%	25.47%	2.35%	-1.78%	-	-
Horiz. %	119.58%	121.78%	131.12%	126.13%	100.53%	98.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,822,242	15,826,423	15,458,918	15,707,873	15,649,523	15,280,550	14,225,257	11.79%
YoY %	6.29%	2.38%	-1.58%	0.37%	2.41%	7.42%	-	-
Horiz. %	118.26%	111.26%	108.67%	110.42%	110.01%	107.42%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	272,664	110,646	165,969	-	296,392	126,448	189,670	27.29%
YoY %	146.43%	-33.33%	0.00%	-	134.40%	-33.33%	-	-
Horiz. %	143.76%	58.34%	87.50%	-	156.27%	66.67%	100.00%	-
Div Payout %	29.74%	13.06%	26.71%	-	30.16%	13.51%	22.81%	-
YoY %	127.72%	-51.10%	0.00%	-	123.24%	-40.77%	-	-
Horiz. %	130.38%	57.26%	117.10%	-	132.22%	59.23%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	16,822,242	15,826,423	15,458,918	15,707,873	15,649,523	15,280,550	14,225,257	11.79%
YoY %	6.29%	2.38%	-1.58%	0.37%	2.41%	7.42%	-	-
Horiz. %	118.26%	111.26%	108.67%	110.42%	110.01%	107.42%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,569	1,185,457	1,185,438	0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	25.37%	23.78%	17.69%	17.53%	29.91%	29.48%	27.01%	-
YoY %	6.69%	34.43%	0.91%	-41.39%	1.46%	9.14%	-	-
Horiz. %	93.93%	88.04%	65.49%	64.90%	110.74%	109.14%	100.00%	-
ROE	5.45%	5.35%	4.02%	3.67%	6.28%	6.12%	5.85%	-
YoY %	1.87%	33.08%	9.54%	-41.56%	2.61%	4.62%	-	-
Horiz. %	93.16%	91.45%	68.72%	62.74%	107.35%	104.62%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	312.19	311.29	310.39	298.00	279.44	271.37	266.96	10.96%
YoY %	0.29%	0.29%	4.16%	6.64%	2.97%	1.65%	-	-
Horiz. %	116.94%	116.61%	116.27%	111.63%	104.67%	101.65%	100.00%	-
EPS	77.33	71.45	52.40	48.68	82.88	78.95	70.16	6.68%
YoY %	8.23%	36.35%	7.64%	-41.26%	4.98%	12.53%	-	-
Horiz. %	110.22%	101.84%	74.69%	69.38%	118.13%	112.53%	100.00%	-
DPS	23.00	9.33	14.00	0.00	25.00	10.67	16.00	27.28%
YoY %	146.52%	-33.36%	0.00%	0.00%	134.30%	-33.31%	-	-
Horiz. %	143.75%	58.31%	87.50%	0.00%	156.25%	66.69%	100.00%	-
NAPS	14.19	13.35	13.04	13.25	13.20	12.89	12.00	11.78%
YoY %	6.29%	2.38%	-1.58%	0.38%	2.40%	7.42%	-	-
Horiz. %	118.25%	111.25%	108.67%	110.42%	110.00%	107.42%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	260.16	259.41	258.66	248.33	232.88	226.13	222.46	10.96%
YoY %	0.29%	0.29%	4.16%	6.63%	2.99%	1.65%	-	-
Horiz. %	116.95%	116.61%	116.27%	111.63%	104.68%	101.65%	100.00%	-
EPS	64.44	59.55	43.67	40.57	69.07	65.78	58.46	6.68%
YoY %	8.21%	36.36%	7.64%	-41.26%	5.00%	12.52%	-	-
Horiz. %	110.23%	101.86%	74.70%	69.40%	118.15%	112.52%	100.00%	-
DPS	19.17	7.78	11.67	0.00	20.83	8.89	13.33	27.32%
YoY %	146.40%	-33.33%	0.00%	0.00%	134.31%	-33.31%	-	-
Horiz. %	143.81%	58.36%	87.55%	0.00%	156.26%	66.69%	100.00%	-
NAPS	11.825	11.125	10.8667	11.0417	11.0007	10.7413	9.9995	11.79%
YoY %	6.29%	2.38%	-1.58%	0.37%	2.41%	7.42%	-	-
Horiz. %	118.26%	111.26%	108.67%	110.42%	110.01%	107.42%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	14.30	14.20	15.14	16.62	16.14	14.22	14.16	-
P/RPS	4.58	4.56	4.88	5.58	5.78	5.24	5.30	-9.25%
YoY %	0.44%	-6.56%	-12.54%	-3.46%	10.31%	-1.13%	-	-
Horiz. %	86.42%	86.04%	92.08%	105.28%	109.06%	98.87%	100.00%	-
P/EPS	18.49	19.87	28.89	34.14	19.47	18.01	20.18	-5.64%
YoY %	-6.95%	-31.22%	-15.38%	75.35%	8.11%	-10.75%	-	-
Horiz. %	91.63%	98.46%	143.16%	169.18%	96.48%	89.25%	100.00%	-
EY	5.41	5.03	3.46	2.93	5.13	5.55	4.95	6.08%
YoY %	7.55%	45.38%	18.09%	-42.88%	-7.57%	12.12%	-	-
Horiz. %	109.29%	101.62%	69.90%	59.19%	103.64%	112.12%	100.00%	-
DY	1.61	0.66	0.92	0.00	1.55	0.75	1.13	26.53%
YoY %	143.94%	-28.26%	0.00%	0.00%	106.67%	-33.63%	-	-
Horiz. %	142.48%	58.41%	81.42%	0.00%	137.17%	66.37%	100.00%	-
P/NAPS	1.01	1.06	1.16	1.25	1.22	1.10	1.18	-9.82%
YoY %	-4.72%	-8.62%	-7.20%	2.46%	10.91%	-6.78%	-	-
Horiz. %	85.59%	89.83%	98.31%	105.93%	103.39%	93.22%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	26/11/14	27/08/14	21/05/14	28/02/14	25/11/13	21/08/13	-
Price	14.58	15.50	14.80	16.26	15.92	14.60	14.10	-
P/RPS	4.67	4.98	4.77	5.46	5.70	5.38	5.28	-7.83%
YoY %	-6.22%	4.40%	-12.64%	-4.21%	5.95%	1.89%	-	-
Horiz. %	88.45%	94.32%	90.34%	103.41%	107.95%	101.89%	100.00%	-
P/EPS	18.85	21.69	28.24	33.40	19.21	18.49	20.10	-4.17%
YoY %	-13.09%	-23.19%	-15.45%	73.87%	3.89%	-8.01%	-	-
Horiz. %	93.78%	107.91%	140.50%	166.17%	95.57%	91.99%	100.00%	-
EY	5.30	4.61	3.54	2.99	5.21	5.41	4.98	4.22%
YoY %	14.97%	30.23%	18.39%	-42.61%	-3.70%	8.63%	-	-
Horiz. %	106.43%	92.57%	71.08%	60.04%	104.62%	108.63%	100.00%	-
DY	1.58	0.60	0.95	0.00	1.57	0.73	1.13	24.96%
YoY %	163.33%	-36.84%	0.00%	0.00%	115.07%	-35.40%	-	-
Horiz. %	139.82%	53.10%	84.07%	0.00%	138.94%	64.60%	100.00%	-
P/NAPS	1.03	1.16	1.13	1.23	1.21	1.13	1.18	-8.64%
YoY %	-11.21%	2.65%	-8.13%	1.65%	7.08%	-4.24%	-	-
Horiz. %	87.29%	98.31%	95.76%	104.24%	102.54%	95.76%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:00:00

EMA 5

Hourly

SELL

2024-07-05 15:00:00

EMA 5

10 Mins

SELL

2024-07-05 15:00:00

EMA 5

30 Mins

SELL

2024-07-05 14:35:00

EMA 5

5 Mins

SELL

2024-07-05 14:30:00

EMA 5

5 Mins

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.10

-0.02

144,579,600

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.13

+0.015

91,585,000

HSI-HWW

0.245

+0.03

91,551,100

HSI-CV4

0.07

-0.02

91,441,300

HSI-CXN

0.18

-0.03

90,054,500

NOVAMSC

0.25

+0.02

77,629,200

SNS

0.91

+0.025

77,036,300

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.09

0.00

73,264,700

More active Stocks

NESTLE

122.50

+0.50

12,700

KOBAY

2.36

+0.18

9,662,900

KLK

20.26

+0.18

310,500

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

YBS

0.92

+0.135

31,262,100

SUNCON

4.26

+0.13

3,008,200

AIRPORT

10.12

+0.12

810,500

SIMEPROP-C18

0.75

+0.12

10,100

ALLIANZ

22.20

+0.12

9,700

More gainer Stocks

MPI

39.48

-0.22

131,300

TOYOVEN

0.88

-0.18

11,169,000

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.20

-0.12

9,635,900

HEIM

22.06

-0.12

62,000

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.78

-0.11

4,033,800

SALUTE

0.575

-0.105

24,481,400

CARLSBG

18.66

-0.10

77,300

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