[PPB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 4.4%

YoY- -9.11%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	3,824,184	3,794,809	3,701,008	3,667,981	3,570,411	3,432,256	3,312,917	10.06%
YoY %	0.77%	2.53%	0.90%	2.73%	4.03%	3.60%	-	-
Horiz. %	115.43%	114.55%	111.71%	110.72%	107.77%	103.60%	100.00%	-
PBT	1,127,673	1,120,977	1,028,144	1,047,486	974,200	980,809	1,063,417	3.99%
YoY %	0.60%	9.03%	-1.85%	7.52%	-0.67%	-7.77%	-	-
Horiz. %	106.04%	105.41%	96.68%	98.50%	91.61%	92.23%	100.00%	-
Tax	-96,586	-102,245	-89,227	-109,706	-85,187	-77,444	-72,478	21.16%
YoY %	5.53%	-14.59%	18.67%	-28.78%	-10.00%	-6.85%	-	-
Horiz. %	133.26%	141.07%	123.11%	151.36%	117.53%	106.85%	100.00%	-
NP	1,031,087	1,018,732	938,917	937,780	889,013	903,365	990,939	2.69%
YoY %	1.21%	8.50%	0.12%	5.49%	-1.59%	-8.84%	-	-
Horiz. %	104.05%	102.80%	94.75%	94.64%	89.71%	91.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,021,683	1,005,422	916,779	916,037	877,397	890,502	982,573	2.64%
YoY %	1.62%	9.67%	0.08%	4.40%	-1.47%	-9.37%	-	-
Horiz. %	103.98%	102.33%	93.30%	93.23%	89.30%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.57%	9.12%	8.68%	10.47%	8.74%	7.90%	6.82%	-
YoY %	-6.03%	5.07%	-17.10%	19.79%	10.63%	15.84%	-	-
Horiz. %	125.66%	133.72%	127.27%	153.52%	128.15%	115.84%	100.00%	-
Total Cost	2,793,097	2,776,077	2,762,091	2,730,201	2,681,398	2,528,891	2,321,978	13.14%
YoY %	0.61%	0.51%	1.17%	1.82%	6.03%	8.91%	-	-
Horiz. %	120.29%	119.56%	118.95%	117.58%	115.48%	108.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,936,613	17,652,093	16,822,242	15,826,423	15,458,918	15,707,873	15,648,598	9.55%
YoY %	1.61%	4.93%	6.29%	2.38%	-1.58%	0.38%	-	-
Horiz. %	114.62%	112.80%	107.50%	101.14%	98.79%	100.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	284,519	272,664	272,664	284,519	284,519	296,386	296,386	-2.69%
YoY %	4.35%	0.00%	-4.17%	0.00%	-4.00%	0.00%	-	-
Horiz. %	96.00%	92.00%	92.00%	96.00%	96.00%	100.00%	100.00%	-
Div Payout %	27.85%	27.12%	29.74%	31.06%	32.43%	33.28%	30.16%	-
YoY %	2.69%	-8.81%	-4.25%	-4.22%	-2.55%	10.34%	-	-
Horiz. %	92.34%	89.92%	98.61%	102.98%	107.53%	110.34%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	17,936,613	17,652,093	16,822,242	15,826,423	15,458,918	15,707,873	15,648,598	9.55%
YoY %	1.61%	4.93%	6.29%	2.38%	-1.58%	0.38%	-	-
Horiz. %	114.62%	112.80%	107.50%	101.14%	98.79%	100.38%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	26.96%	26.85%	25.37%	25.57%	24.90%	26.32%	29.91%	-
YoY %	0.41%	5.83%	-0.78%	2.69%	-5.40%	-12.00%	-	-
Horiz. %	90.14%	89.77%	84.82%	85.49%	83.25%	88.00%	100.00%	-
ROE	5.70%	5.70%	5.45%	5.79%	5.68%	5.67%	6.28%	-
YoY %	0.00%	4.59%	-5.87%	1.94%	0.18%	-9.71%	-	-
Horiz. %	90.76%	90.76%	86.78%	92.20%	90.45%	90.29%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	322.58	320.10	312.19	309.40	301.17	289.52	279.45	10.07%
YoY %	0.77%	2.53%	0.90%	2.73%	4.02%	3.60%	-	-
Horiz. %	115.43%	114.55%	111.72%	110.72%	107.77%	103.60%	100.00%	-
EPS	86.18	84.81	77.33	77.27	74.01	75.12	82.88	2.64%
YoY %	1.62%	9.67%	0.08%	4.40%	-1.48%	-9.36%	-	-
Horiz. %	103.98%	102.33%	93.30%	93.23%	89.30%	90.64%	100.00%	-
DPS	24.00	23.00	23.00	24.00	24.00	25.00	25.00	-2.69%
YoY %	4.35%	0.00%	-4.17%	0.00%	-4.00%	0.00%	-	-
Horiz. %	96.00%	92.00%	92.00%	96.00%	96.00%	100.00%	100.00%	-
NAPS	15.13	14.89	14.19	13.35	13.04	13.25	13.20	9.55%
YoY %	1.61%	4.93%	6.29%	2.38%	-1.58%	0.38%	-	-
Horiz. %	114.62%	112.80%	107.50%	101.14%	98.79%	100.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	268.82	266.75	260.16	257.84	250.98	241.27	232.88	10.06%
YoY %	0.78%	2.53%	0.90%	2.73%	4.02%	3.60%	-	-
Horiz. %	115.43%	114.54%	111.71%	110.72%	107.77%	103.60%	100.00%	-
EPS	71.82	70.67	64.44	64.39	61.68	62.60	69.07	2.64%
YoY %	1.63%	9.67%	0.08%	4.39%	-1.47%	-9.37%	-	-
Horiz. %	103.98%	102.32%	93.30%	93.22%	89.30%	90.63%	100.00%	-
DPS	20.00	19.17	19.17	20.00	20.00	20.83	20.83	-2.68%
YoY %	4.33%	0.00%	-4.15%	0.00%	-3.98%	0.00%	-	-
Horiz. %	96.02%	92.03%	92.03%	96.02%	96.02%	100.00%	100.00%	-
NAPS	12.6083	12.4083	11.825	11.125	10.8667	11.0417	11.00	9.55%
YoY %	1.61%	4.93%	6.29%	2.38%	-1.58%	0.38%	-	-
Horiz. %	114.62%	112.80%	107.50%	101.14%	98.79%	100.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	15.12	15.38	14.30	14.20	15.14	16.62	16.14	-
P/RPS	4.69	4.80	4.58	4.59	5.03	5.74	5.78	-13.03%
YoY %	-2.29%	4.80%	-0.22%	-8.75%	-12.37%	-0.69%	-	-
Horiz. %	81.14%	83.04%	79.24%	79.41%	87.02%	99.31%	100.00%	-
P/EPS	17.54	18.13	18.49	18.38	20.46	22.13	19.47	-6.74%
YoY %	-3.25%	-1.95%	0.60%	-10.17%	-7.55%	13.66%	-	-
Horiz. %	90.09%	93.12%	94.97%	94.40%	105.08%	113.66%	100.00%	-
EY	5.70	5.51	5.41	5.44	4.89	4.52	5.14	7.15%
YoY %	3.45%	1.85%	-0.55%	11.25%	8.19%	-12.06%	-	-
Horiz. %	110.89%	107.20%	105.25%	105.84%	95.14%	87.94%	100.00%	-
DY	1.59	1.50	1.61	1.69	1.59	1.50	1.55	1.71%
YoY %	6.00%	-6.83%	-4.73%	6.29%	6.00%	-3.23%	-	-
Horiz. %	102.58%	96.77%	103.87%	109.03%	102.58%	96.77%	100.00%	-
P/NAPS	1.00	1.03	1.01	1.06	1.16	1.25	1.22	-12.44%
YoY %	-2.91%	1.98%	-4.72%	-8.62%	-7.20%	2.46%	-	-
Horiz. %	81.97%	84.43%	82.79%	86.89%	95.08%	102.46%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	21/05/15	27/02/15	26/11/14	27/08/14	21/05/14	28/02/14	-
Price	15.02	15.70	14.58	15.50	14.80	16.26	15.92	-
P/RPS	4.66	4.90	4.67	5.01	4.91	5.62	5.70	-12.59%
YoY %	-4.90%	4.93%	-6.79%	2.04%	-12.63%	-1.40%	-	-
Horiz. %	81.75%	85.96%	81.93%	87.89%	86.14%	98.60%	100.00%	-
P/EPS	17.43	18.51	18.85	20.06	20.00	21.65	19.21	-6.29%
YoY %	-5.83%	-1.80%	-6.03%	0.30%	-7.62%	12.70%	-	-
Horiz. %	90.73%	96.36%	98.13%	104.42%	104.11%	112.70%	100.00%	-
EY	5.74	5.40	5.30	4.99	5.00	4.62	5.21	6.69%
YoY %	6.30%	1.89%	6.21%	-0.20%	8.23%	-11.32%	-	-
Horiz. %	110.17%	103.65%	101.73%	95.78%	95.97%	88.68%	100.00%	-
DY	1.60	1.46	1.58	1.55	1.62	1.54	1.57	1.27%
YoY %	9.59%	-7.59%	1.94%	-4.32%	5.19%	-1.91%	-	-
Horiz. %	101.91%	92.99%	100.64%	98.73%	103.18%	98.09%	100.00%	-
P/NAPS	0.99	1.05	1.03	1.16	1.13	1.23	1.21	-12.55%
YoY %	-5.71%	1.94%	-11.21%	2.65%	-8.13%	1.65%	-	-
Horiz. %	81.82%	86.78%	85.12%	95.87%	93.39%	101.65%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 12:00:00

EMA 5

Hourly

BUY

2024-07-05 11:55:00

EMA 5

5 Mins

SELL

2024-07-05 10:45:00

ADX

5 Mins

SELL

2024-07-05 10:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 10:15:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More