[PPB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 75.94%
YoY- 44.92%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 883,185 3,312,917 2,412,730 1,582,335 763,846 3,017,926 2,235,303 -46.18%
PBT 173,708 1,063,417 748,148 455,168 256,316 916,814 585,493 -55.54%
Tax -18,848 -72,478 -36,914 -27,731 -13,882 -48,617 -31,397 -28.85%
NP 154,860 990,939 711,234 427,437 242,434 868,197 554,096 -57.28%
-
NP to SH 144,272 982,573 701,881 415,823 236,343 842,152 536,158 -58.35%
-
Tax Rate 10.85% 6.82% 4.93% 6.09% 5.42% 5.30% 5.36% -
Total Cost 728,325 2,321,978 1,701,496 1,154,898 521,412 2,149,729 1,681,207 -42.77%
-
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.34%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 296,392 94,836 94,835 - 237,099 829 -
Div Payout % - 30.16% 13.51% 22.81% - 28.15% 0.15% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 15,707,873 15,649,523 15,280,550 14,225,257 14,640,923 14,273,418 13,929,623 8.34%
NOSH 1,185,499 1,185,569 1,185,457 1,185,438 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.53% 29.91% 29.48% 27.01% 31.74% 28.77% 24.79% -
ROE 0.92% 6.28% 4.59% 2.92% 1.61% 5.90% 3.85% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.50 279.44 203.53 133.48 64.43 254.57 188.55 -46.18%
EPS 12.17 82.88 59.21 35.08 19.94 71.04 45.23 -58.35%
DPS 0.00 25.00 8.00 8.00 0.00 20.00 0.07 -
NAPS 13.25 13.20 12.89 12.00 12.35 12.04 11.75 8.34%
Adjusted Per Share Value based on latest NOSH - 1,185,645
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.08 232.88 169.60 111.23 53.69 212.14 157.13 -46.18%
EPS 10.14 69.07 49.34 29.23 16.61 59.20 37.69 -58.35%
DPS 0.00 20.83 6.67 6.67 0.00 16.67 0.06 -
NAPS 11.0417 11.0007 10.7413 9.9995 10.2917 10.0333 9.7917 8.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 16.62 16.14 14.22 14.16 12.64 11.60 12.06 -
P/RPS 22.31 5.78 6.99 10.61 19.62 4.56 6.40 130.07%
P/EPS 136.57 19.47 24.02 40.37 63.40 16.33 26.67 197.38%
EY 0.73 5.13 4.16 2.48 1.58 6.12 3.75 -66.44%
DY 0.00 1.55 0.56 0.56 0.00 1.72 0.01 -
P/NAPS 1.25 1.22 1.10 1.18 1.02 0.96 1.03 13.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 -
Price 16.26 15.92 14.60 14.10 13.70 12.22 12.00 -
P/RPS 21.83 5.70 7.17 10.56 21.26 4.80 6.36 127.71%
P/EPS 133.61 19.21 24.66 40.20 68.72 17.20 26.53 194.10%
EY 0.75 5.21 4.06 2.49 1.46 5.81 3.77 -65.95%
DY 0.00 1.57 0.55 0.57 0.00 1.64 0.01 -
P/NAPS 1.23 1.21 1.13 1.18 1.11 1.01 1.02 13.30%

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