[PPB] QoQ Cumulative 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- 57.07%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,412,730 1,582,335 763,846 3,017,926 2,235,303 1,455,430 696,955 128.66%
PBT 748,148 455,168 256,316 916,814 585,493 323,556 199,654 141.05%
Tax -36,914 -27,731 -13,882 -48,617 -31,397 -21,801 -13,467 95.74%
NP 711,234 427,437 242,434 868,197 554,096 301,755 186,187 144.16%
-
NP to SH 701,881 415,823 236,343 842,152 536,158 286,923 178,504 148.91%
-
Tax Rate 4.93% 6.09% 5.42% 5.30% 5.36% 6.74% 6.75% -
Total Cost 1,701,496 1,154,898 521,412 2,149,729 1,681,207 1,153,675 510,768 122.88%
-
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 94,836 94,835 - 237,099 829 82,984 - -
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 4.59% 2.92% 1.61% 5.90% 3.85% 2.02% 1.28% -
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 203.53 133.48 64.43 254.57 188.55 122.77 58.79 128.67%
EPS 59.21 35.08 19.94 71.04 45.23 24.20 15.06 148.89%
DPS 8.00 8.00 0.00 20.00 0.07 7.00 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 169.61 111.23 53.70 212.15 157.13 102.31 48.99 128.68%
EPS 49.34 29.23 16.61 59.20 37.69 20.17 12.55 148.89%
DPS 6.67 6.67 0.00 16.67 0.06 5.83 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 6.99 10.61 19.62 4.56 6.40 13.02 28.75 -61.01%
P/EPS 24.02 40.37 63.40 16.33 26.67 66.03 112.24 -64.18%
EY 4.16 2.48 1.58 6.12 3.75 1.51 0.89 179.29%
DY 0.56 0.56 0.00 1.72 0.01 0.44 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 7.17 10.56 21.26 4.80 6.36 11.39 26.71 -58.35%
P/EPS 24.66 40.20 68.72 17.20 26.53 57.76 104.27 -61.72%
EY 4.06 2.49 1.46 5.81 3.77 1.73 0.96 161.28%
DY 0.55 0.57 0.00 1.64 0.01 0.50 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