[PPB] QoQ TTM 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- 7.9%
YoY- 33.82%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,432,256 3,312,917 3,195,353 3,144,831 3,084,817 3,017,926 2,979,500 9.89%
PBT 980,809 1,063,417 1,079,469 1,048,426 973,476 916,814 811,546 13.47%
Tax -77,444 -72,478 -54,134 -54,547 -49,032 -48,617 -45,138 43.36%
NP 903,365 990,939 1,025,335 993,879 924,444 868,197 766,408 11.59%
-
NP to SH 890,502 982,573 1,007,875 971,052 899,991 842,152 745,461 12.59%
-
Tax Rate 7.90% 6.82% 5.01% 5.20% 5.04% 5.30% 5.56% -
Total Cost 2,528,891 2,321,978 2,170,018 2,150,952 2,160,373 2,149,729 2,213,092 9.30%
-
Net Worth 15,707,873 15,648,598 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 296,386 296,386 248,966 248,966 237,099 237,099 237,099 16.05%
Div Payout % 33.28% 30.16% 24.70% 25.64% 26.34% 28.15% 31.81% -
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 15,648,598 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 1,185,499 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 26.32% 29.91% 32.09% 31.60% 29.97% 28.77% 25.72% -
ROE 5.67% 6.28% 6.60% 6.83% 6.15% 5.90% 5.35% -
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 289.52 279.45 269.54 265.24 260.21 254.57 251.33 9.89%
EPS 75.12 82.88 85.02 81.90 75.92 71.04 62.88 12.60%
DPS 25.00 25.00 21.00 21.00 20.00 20.00 20.00 16.05%
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 241.27 232.88 224.62 221.07 216.85 212.15 209.45 9.89%
EPS 62.60 69.07 70.85 68.26 63.27 59.20 52.40 12.60%
DPS 20.83 20.83 17.50 17.50 16.67 16.67 16.67 16.02%
NAPS 11.042 11.0003 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 5.74 5.78 5.28 5.34 4.86 4.56 4.80 12.67%
P/EPS 22.13 19.47 16.73 17.29 16.65 16.33 19.18 10.01%
EY 4.52 5.14 5.98 5.78 6.01 6.12 5.21 -9.04%
DY 1.50 1.55 1.48 1.48 1.58 1.72 1.66 -6.53%
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 5.62 5.70 5.42 5.32 5.26 4.80 4.77 11.56%
P/EPS 21.65 19.21 17.17 17.22 18.05 17.20 19.08 8.79%
EY 4.62 5.21 5.82 5.81 5.54 5.81 5.24 -8.05%
DY 1.54 1.57 1.44 1.49 1.46 1.64 1.67 -5.26%
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