[PPB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.76%
YoY- 32.4%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 900,187 830,395 818,489 763,846 782,623 779,873 758,475 12.06%
PBT 315,269 292,980 198,852 256,316 331,321 261,937 123,902 86.06%
Tax -35,564 -9,183 -13,849 -13,882 -17,220 -9,596 -8,334 162.39%
NP 279,705 283,797 185,003 242,434 314,101 252,341 115,568 79.97%
-
NP to SH 280,692 286,058 179,480 236,343 305,994 249,235 108,419 88.21%
-
Tax Rate 11.28% 3.13% 6.96% 5.42% 5.20% 3.66% 6.73% -
Total Cost 620,482 546,598 633,486 521,412 468,522 527,532 642,907 -2.33%
-
Net Worth 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 201,534 - 94,851 - 154,114 - 82,984 80.38%
Div Payout % 71.80% - 52.85% - 50.37% - 76.54% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,660,453 15,281,093 14,227,741 14,640,923 14,273,418 13,929,623 14,190,433 6.77%
NOSH 1,185,499 1,185,499 1,185,645 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.07% 34.18% 22.60% 31.74% 40.13% 32.36% 15.24% -
ROE 1.79% 1.87% 1.26% 1.61% 2.14% 1.79% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 75.93 70.05 69.03 64.43 66.02 65.78 63.98 12.05%
EPS 23.68 24.13 15.14 19.94 25.81 21.02 9.15 88.17%
DPS 17.00 0.00 8.00 0.00 13.00 0.00 7.00 80.38%
NAPS 13.21 12.89 12.00 12.35 12.04 11.75 11.97 6.77%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.28 58.37 57.53 53.69 55.01 54.82 53.32 12.05%
EPS 19.73 20.11 12.62 16.61 21.51 17.52 7.62 88.23%
DPS 14.17 0.00 6.67 0.00 10.83 0.00 5.83 80.48%
NAPS 11.0083 10.7417 10.0012 10.2917 10.0333 9.7917 9.975 6.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.14 14.22 14.16 12.64 11.60 12.06 15.98 -
P/RPS 21.26 20.30 20.51 19.62 17.57 18.33 24.98 -10.16%
P/EPS 68.17 58.93 93.54 63.40 44.94 57.36 174.73 -46.51%
EY 1.47 1.70 1.07 1.58 2.23 1.74 0.57 87.73%
DY 1.05 0.00 0.56 0.00 1.12 0.00 0.44 78.29%
P/NAPS 1.22 1.10 1.18 1.02 0.96 1.03 1.34 -6.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 17/05/13 27/02/13 26/11/12 29/08/12 -
Price 15.92 14.60 14.10 13.70 12.22 12.00 13.98 -
P/RPS 20.97 20.84 20.42 21.26 18.51 18.24 21.85 -2.69%
P/EPS 67.24 60.51 93.14 68.72 47.34 57.08 152.86 -42.07%
EY 1.49 1.65 1.07 1.46 2.11 1.75 0.65 73.59%
DY 1.07 0.00 0.57 0.00 1.06 0.00 0.50 65.83%
P/NAPS 1.21 1.13 1.18 1.11 1.01 1.02 1.17 2.26%

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