[PPB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.08%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,890,928 3,824,184 3,794,809 3,701,008 3,667,981 3,570,411 3,432,256 8.71%
PBT 1,098,301 1,127,673 1,120,977 1,028,144 1,047,486 974,200 980,809 7.82%
Tax -96,779 -96,586 -102,245 -89,227 -109,706 -85,187 -77,444 16.00%
NP 1,001,522 1,031,087 1,018,732 938,917 937,780 889,013 903,365 7.11%
-
NP to SH 991,724 1,021,683 1,005,422 916,779 916,037 877,397 890,502 7.43%
-
Tax Rate 8.81% 8.57% 9.12% 8.68% 10.47% 8.74% 7.90% -
Total Cost 2,889,406 2,793,097 2,776,077 2,762,091 2,730,201 2,681,398 2,528,891 9.28%
-
Net Worth 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 17.63%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 284,519 284,519 272,664 272,664 284,519 284,519 296,386 -2.68%
Div Payout % 28.69% 27.85% 27.12% 29.74% 31.06% 32.43% 33.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 15,707,873 17.63%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.74% 26.96% 26.85% 25.37% 25.57% 24.90% 26.32% -
ROE 4.95% 5.70% 5.70% 5.45% 5.79% 5.68% 5.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 328.21 322.58 320.10 312.19 309.40 301.17 289.52 8.71%
EPS 83.65 86.18 84.81 77.33 77.27 74.01 75.12 7.42%
DPS 24.00 24.00 23.00 23.00 24.00 24.00 25.00 -2.68%
NAPS 16.91 15.13 14.89 14.19 13.35 13.04 13.25 17.63%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 273.51 268.82 266.75 260.16 257.84 250.98 241.27 8.71%
EPS 69.71 71.82 70.67 64.44 64.39 61.68 62.60 7.42%
DPS 20.00 20.00 19.17 19.17 20.00 20.00 20.83 -2.67%
NAPS 14.0917 12.6083 12.4083 11.825 11.125 10.8667 11.0417 17.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 15.42 15.12 15.38 14.30 14.20 15.14 16.62 -
P/RPS 4.70 4.69 4.80 4.58 4.59 5.03 5.74 -12.46%
P/EPS 18.43 17.54 18.13 18.49 18.38 20.46 22.13 -11.47%
EY 5.43 5.70 5.51 5.41 5.44 4.89 4.52 12.99%
DY 1.56 1.59 1.50 1.61 1.69 1.59 1.50 2.64%
P/NAPS 0.91 1.00 1.03 1.01 1.06 1.16 1.25 -19.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 21/05/14 -
Price 15.62 15.02 15.70 14.58 15.50 14.80 16.26 -
P/RPS 4.76 4.66 4.90 4.67 5.01 4.91 5.62 -10.47%
P/EPS 18.67 17.43 18.51 18.85 20.06 20.00 21.65 -9.39%
EY 5.36 5.74 5.40 5.30 4.99 5.00 4.62 10.40%
DY 1.54 1.60 1.46 1.58 1.55 1.62 1.54 0.00%
P/NAPS 0.92 0.99 1.05 1.03 1.16 1.13 1.23 -17.58%

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