[PPB] QoQ 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- -24.06%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 883,185 900,187 830,395 818,489 763,846 782,623 779,873 8.65%
PBT 173,708 315,269 292,980 198,852 256,316 331,321 261,937 -23.97%
Tax -18,848 -35,564 -9,183 -13,849 -13,882 -17,220 -9,596 56.90%
NP 154,860 279,705 283,797 185,003 242,434 314,101 252,341 -27.80%
-
NP to SH 144,272 280,692 286,058 179,480 236,343 305,994 249,235 -30.56%
-
Tax Rate 10.85% 11.28% 3.13% 6.96% 5.42% 5.20% 3.66% -
Total Cost 728,325 620,482 546,598 633,486 521,412 468,522 527,532 24.01%
-
Net Worth 15,707,873 15,660,453 15,281,093 14,227,741 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 - 201,534 - 94,851 - 154,114 - -
Div Payout % - 71.80% - 52.85% - 50.37% - -
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 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 8.34%
NOSH 1,185,499 1,185,499 1,185,499 1,185,645 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% 31.07% 34.18% 22.60% 31.74% 40.13% 32.36% -
ROE 0.92% 1.79% 1.87% 1.26% 1.61% 2.14% 1.79% -
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 75.93 70.05 69.03 64.43 66.02 65.78 8.66%
EPS 12.17 23.68 24.13 15.14 19.94 25.81 21.02 -30.55%
DPS 0.00 17.00 0.00 8.00 0.00 13.00 0.00 -
NAPS 13.25 13.21 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 63.28 58.37 57.54 53.70 55.02 54.82 8.65%
EPS 10.14 19.73 20.11 12.62 16.61 21.51 17.52 -30.57%
DPS 0.00 14.17 0.00 6.67 0.00 10.83 0.00 -
NAPS 11.042 11.0087 10.742 10.0015 10.292 10.0336 9.792 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 21.26 20.30 20.51 19.62 17.57 18.33 14.01%
P/EPS 136.57 68.17 58.93 93.54 63.40 44.94 57.36 78.39%
EY 0.73 1.47 1.70 1.07 1.58 2.23 1.74 -43.98%
DY 0.00 1.05 0.00 0.56 0.00 1.12 0.00 -
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 20.97 20.84 20.42 21.26 18.51 18.24 12.73%
P/EPS 133.61 67.24 60.51 93.14 68.72 47.34 57.08 76.38%
EY 0.75 1.49 1.65 1.07 1.46 2.11 1.75 -43.18%
DY 0.00 1.07 0.00 0.57 0.00 1.06 0.00 -
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