[PPB] QoQ Cumulative 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- -85.32%

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
Cumulative Result
Revenue	3,701,008	2,767,794	1,839,829	883,185	3,312,917	2,412,730	1,582,335	75.93%
YoY %	33.72%	50.44%	108.32%	-73.34%	37.31%	52.48%	-	-
Horiz. %	233.90%	174.92%	116.27%	55.82%	209.37%	152.48%	100.00%	-
PBT	1,028,144	732,217	365,951	173,708	1,063,417	748,148	455,168	71.90%
YoY %	40.42%	100.09%	110.67%	-83.67%	42.14%	64.37%	-	-
Horiz. %	225.88%	160.87%	80.40%	38.16%	233.63%	164.37%	100.00%	-
Tax	-89,227	-74,142	-40,440	-18,848	-72,478	-36,914	-27,731	117.48%
YoY %	-20.35%	-83.34%	-114.56%	73.99%	-96.34%	-33.11%	-	-
Horiz. %	321.76%	267.36%	145.83%	67.97%	261.36%	133.11%	100.00%	-
NP	938,917	658,075	325,511	154,860	990,939	711,234	427,437	68.73%
YoY %	42.68%	102.17%	110.20%	-84.37%	39.33%	66.40%	-	-
Horiz. %	219.66%	153.96%	76.15%	36.23%	231.83%	166.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	916,779	635,345	310,647	144,272	982,573	701,881	415,823	69.15%
YoY %	44.30%	104.52%	115.32%	-85.32%	39.99%	68.79%	-	-
Horiz. %	220.47%	152.79%	74.71%	34.70%	236.30%	168.79%	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	2,109,719	1,514,318	728,325	2,321,978	1,701,496	1,154,898	78.55%
YoY %	30.92%	39.32%	107.92%	-68.63%	36.47%	47.33%	-	-
Horiz. %	239.16%	182.68%	131.12%	63.06%	201.05%	147.33%	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	82,984	82,984	-	296,392	94,836	94,835	101.80%
YoY %	228.57%	0.00%	0.00%	-	212.53%	0.00%	-	-
Horiz. %	287.51%	87.50%	87.50%	-	312.53%	100.00%	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%	4.01%	2.01%	0.92%	6.28%	4.59%	2.92%	-
YoY %	35.91%	99.50%	118.48%	-85.35%	36.82%	57.19%	-	-
Horiz. %	186.64%	137.33%	68.84%	31.51%	215.07%	157.19%	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	233.47	155.19	74.50	279.44	203.53	133.48	75.92%
YoY %	33.72%	50.44%	108.31%	-73.34%	37.30%	52.48%	-	-
Horiz. %	233.89%	174.91%	116.26%	55.81%	209.35%	152.48%	100.00%	-
EPS	77.33	53.59	26.20	12.17	82.88	59.21	35.08	69.13%
YoY %	44.30%	104.54%	115.28%	-85.32%	39.98%	68.79%	-	-
Horiz. %	220.44%	152.77%	74.69%	34.69%	236.26%	168.79%	100.00%	-
DPS	23.00	7.00	7.00	0.00	25.00	8.00	8.00	101.80%
YoY %	228.57%	0.00%	0.00%	0.00%	212.50%	0.00%	-	-
Horiz. %	287.50%	87.50%	87.50%	0.00%	312.50%	100.00%	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	260.17	194.56	129.33	62.08	232.88	169.61	111.23	75.93%
YoY %	33.72%	50.44%	108.33%	-73.34%	37.30%	52.49%	-	-
Horiz. %	233.90%	174.92%	116.27%	55.81%	209.37%	152.49%	100.00%	-
EPS	64.45	44.66	21.84	10.14	69.07	49.34	29.23	69.16%
YoY %	44.31%	104.49%	115.38%	-85.32%	39.99%	68.80%	-	-
Horiz. %	220.49%	152.79%	74.72%	34.69%	236.30%	168.80%	100.00%	-
DPS	19.17	5.83	5.83	0.00	20.84	6.67	6.67	101.75%
YoY %	228.82%	0.00%	0.00%	0.00%	212.44%	0.00%	-	-
Horiz. %	287.41%	87.41%	87.41%	0.00%	312.44%	100.00%	100.00%	-
NAPS	11.8254	11.1253	10.867	11.042	11.001	10.7416	9.9998	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	6.08	9.76	22.31	5.78	6.99	10.61	-42.79%
YoY %	-24.67%	-37.70%	-56.25%	285.99%	-17.31%	-34.12%	-	-
Horiz. %	43.17%	57.30%	91.99%	210.27%	54.48%	65.88%	100.00%	-
P/EPS	18.49	26.50	57.78	136.57	19.47	24.02	40.37	-40.49%
YoY %	-30.23%	-54.14%	-57.69%	601.44%	-18.94%	-40.50%	-	-
Horiz. %	45.80%	65.64%	143.13%	338.30%	48.23%	59.50%	100.00%	-
EY	5.41	3.77	1.73	0.73	5.13	4.16	2.48	67.96%
YoY %	43.50%	117.92%	136.99%	-85.77%	23.32%	67.74%	-	-
Horiz. %	218.15%	152.02%	69.76%	29.44%	206.85%	167.74%	100.00%	-
DY	1.61	0.49	0.46	0.00	1.55	0.56	0.56	101.80%
YoY %	228.57%	6.52%	0.00%	0.00%	176.79%	0.00%	-	-
Horiz. %	287.50%	87.50%	82.14%	0.00%	276.79%	100.00%	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	6.64	9.54	21.83	5.70	7.17	10.56	-41.86%
YoY %	-29.67%	-30.40%	-56.30%	282.98%	-20.50%	-32.10%	-	-
Horiz. %	44.22%	62.88%	90.34%	206.72%	53.98%	67.90%	100.00%	-
P/EPS	18.85	28.92	56.48	133.61	19.21	24.66	40.20	-39.56%
YoY %	-34.82%	-48.80%	-57.73%	595.52%	-22.10%	-38.66%	-	-
Horiz. %	46.89%	71.94%	140.50%	332.36%	47.79%	61.34%	100.00%	-
EY	5.30	3.46	1.77	0.75	5.21	4.06	2.49	65.24%
YoY %	53.18%	95.48%	136.00%	-85.60%	28.33%	63.05%	-	-
Horiz. %	212.85%	138.96%	71.08%	30.12%	209.24%	163.05%	100.00%	-
DY	1.58	0.45	0.47	0.00	1.57	0.55	0.57	96.96%
YoY %	251.11%	-4.26%	0.00%	0.00%	185.45%	-3.51%	-	-
Horiz. %	277.19%	78.95%	82.46%	0.00%	275.44%	96.49%	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 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