[PPB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -19.63%

YoY- -47.03%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	3,926,010	3,679,658	3,164,670	2,910,860	2,512,158	2,169,450	2,077,906	11.18%
YoY %	6.69%	16.27%	8.72%	15.87%	15.80%	4.41%	-	-
Horiz. %	188.94%	177.08%	152.30%	140.09%	120.90%	104.41%	100.00%	-
PBT	930,960	731,902	910,336	647,112	1,156,290	1,256,982	1,252,162	-4.81%
YoY %	27.20%	-19.60%	40.68%	-44.04%	-8.01%	0.38%	-	-
Horiz. %	74.35%	58.45%	72.70%	51.68%	92.34%	100.38%	100.00%	-
Tax	-95,598	-80,880	-55,462	-43,602	-35,432	1,637,032	100,926	-
YoY %	-18.20%	-45.83%	-27.20%	-23.06%	-102.16%	1,522.01%	-	-
Horiz. %	-94.72%	-80.14%	-54.95%	-43.20%	-35.11%	1,622.01%	100.00%	-
NP	835,362	651,022	854,874	603,510	1,120,858	2,894,014	1,353,088	-7.72%
YoY %	28.32%	-23.85%	41.65%	-46.16%	-61.27%	113.88%	-	-
Horiz. %	61.74%	48.11%	63.18%	44.60%	82.84%	213.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831,102	621,294	831,646	573,846	1,083,328	2,886,200	1,338,734	-7.63%
YoY %	33.77%	-25.29%	44.92%	-47.03%	-62.47%	115.59%	-	-
Horiz. %	62.08%	46.41%	62.12%	42.86%	80.92%	215.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.27%	11.05%	6.09%	6.74%	3.06%	-130.24%	-8.06%	-
YoY %	-7.06%	81.44%	-9.64%	120.26%	102.35%	-1,515.88%	-	-
Horiz. %	-127.42%	-137.10%	-75.56%	-83.62%	-37.97%	1,615.88%	100.00%	-
Total Cost	3,090,648	3,028,636	2,309,796	2,307,350	1,391,300	-724,564	724,818	27.32%
YoY %	2.05%	31.12%	0.11%	65.84%	292.02%	-199.96%	-	-
Horiz. %	426.40%	417.85%	318.67%	318.34%	191.95%	-99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	189,679	165,969	189,670	165,969	237,103	1,659,689	118,555	8.14%
YoY %	14.29%	-12.50%	14.28%	-30.00%	-85.71%	1,299.93%	-	-
Horiz. %	159.99%	139.99%	159.98%	139.99%	199.99%	1,399.93%	100.00%	-
Div Payout %	22.82%	26.71%	22.81%	28.92%	21.89%	57.50%	8.86%	-
YoY %	-14.56%	17.10%	-21.13%	32.12%	-61.93%	548.98%	-	-
Horiz. %	257.56%	301.47%	257.45%	326.41%	247.07%	648.98%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	13,456,103	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,438	1,185,499	1,185,519	1,185,492	1,185,559	-0.00%
YoY %	0.00%	0.01%	-0.01%	-0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	100.00%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.28%	17.69%	27.01%	20.73%	44.62%	133.40%	65.12%	-
YoY %	20.29%	-34.51%	30.29%	-53.54%	-66.55%	104.85%	-	-
Horiz. %	32.68%	27.17%	41.48%	31.83%	68.52%	204.85%	100.00%	-
ROE	4.63%	4.02%	5.85%	4.04%	8.01%	20.41%	9.95%	-
YoY %	15.17%	-31.28%	44.80%	-49.56%	-60.75%	105.13%	-	-
Horiz. %	46.53%	40.40%	58.79%	40.60%	80.50%	205.13%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	331.17	310.39	266.96	245.54	211.90	183.00	175.27	11.18%
YoY %	6.69%	16.27%	8.72%	15.88%	15.79%	4.41%	-	-
Horiz. %	188.95%	177.09%	152.31%	140.09%	120.90%	104.41%	100.00%	-
EPS	70.10	52.40	70.16	48.40	91.38	243.46	112.92	-7.63%
YoY %	33.78%	-25.31%	44.96%	-47.03%	-62.47%	115.60%	-	-
Horiz. %	62.08%	46.40%	62.13%	42.86%	80.92%	215.60%	100.00%	-
DPS	16.00	14.00	16.00	14.00	20.00	140.00	10.00	8.14%
YoY %	14.29%	-12.50%	14.29%	-30.00%	-85.71%	1,300.00%	-	-
Horiz. %	160.00%	140.00%	160.00%	140.00%	200.00%	1,400.00%	100.00%	-
NAPS	15.13	13.04	12.00	11.97	11.41	11.93	11.35	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.11%	-	-
Horiz. %	133.30%	114.89%	105.73%	105.46%	100.53%	105.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	275.98	258.67	222.46	204.62	176.59	152.50	146.07	11.18%
YoY %	6.69%	16.28%	8.72%	15.87%	15.80%	4.40%	-	-
Horiz. %	188.94%	177.09%	152.30%	140.08%	120.89%	104.40%	100.00%	-
EPS	58.42	43.67	58.46	40.34	76.15	202.89	94.11	-7.63%
YoY %	33.78%	-25.30%	44.92%	-47.03%	-62.47%	115.59%	-	-
Horiz. %	62.08%	46.40%	62.12%	42.86%	80.92%	215.59%	100.00%	-
DPS	13.33	11.67	13.33	11.67	16.67	116.67	8.33	8.14%
YoY %	14.22%	-12.45%	14.22%	-29.99%	-85.71%	1,300.60%	-	-
Horiz. %	160.02%	140.10%	160.02%	140.10%	200.12%	1,400.60%	100.00%	-
NAPS	12.6087	10.867	9.9998	9.9753	9.5088	9.9419	9.4591	4.90%
YoY %	16.03%	8.67%	0.25%	4.91%	-4.36%	5.10%	-	-
Horiz. %	133.30%	114.88%	105.72%	105.46%	100.53%	105.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	15.12	15.14	14.16	15.98	17.22	15.98	11.60	-
P/RPS	4.57	4.88	5.30	6.51	8.13	8.73	6.62	-5.98%
YoY %	-6.35%	-7.92%	-18.59%	-19.93%	-6.87%	31.87%	-	-
Horiz. %	69.03%	73.72%	80.06%	98.34%	122.81%	131.87%	100.00%	-
P/EPS	21.57	28.89	20.18	33.01	18.84	6.56	10.27	13.15%
YoY %	-25.34%	43.16%	-38.87%	75.21%	187.20%	-36.12%	-	-
Horiz. %	210.03%	281.30%	196.49%	321.42%	183.45%	63.88%	100.00%	-
EY	4.64	3.46	4.95	3.03	5.31	15.24	9.73	-11.60%
YoY %	34.10%	-30.10%	63.37%	-42.94%	-65.16%	56.63%	-	-
Horiz. %	47.69%	35.56%	50.87%	31.14%	54.57%	156.63%	100.00%	-
DY	1.06	0.92	1.13	0.88	1.16	8.76	0.86	3.54%
YoY %	15.22%	-18.58%	28.41%	-24.14%	-86.76%	918.60%	-	-
Horiz. %	123.26%	106.98%	131.40%	102.33%	134.88%	1,018.60%	100.00%	-
P/NAPS	1.00	1.16	1.18	1.34	1.51	1.34	1.02	-0.32%
YoY %	-13.79%	-1.69%	-11.94%	-11.26%	12.69%	31.37%	-	-
Horiz. %	98.04%	113.73%	115.69%	131.37%	148.04%	131.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	27/08/14	21/08/13	29/08/12	23/08/11	25/08/10	21/08/09	-
Price	15.02	14.80	14.10	13.98	17.20	16.90	15.30	-
P/RPS	4.54	4.77	5.28	5.69	8.12	9.23	8.73	-10.32%
YoY %	-4.82%	-9.66%	-7.21%	-29.93%	-12.03%	5.73%	-	-
Horiz. %	52.00%	54.64%	60.48%	65.18%	93.01%	105.73%	100.00%	-
P/EPS	21.42	28.24	20.10	28.88	18.82	6.94	13.55	7.92%
YoY %	-24.15%	40.50%	-30.40%	53.45%	171.18%	-48.78%	-	-
Horiz. %	158.08%	208.41%	148.34%	213.14%	138.89%	51.22%	100.00%	-
EY	4.67	3.54	4.98	3.46	5.31	14.41	7.38	-7.34%
YoY %	31.92%	-28.92%	43.93%	-34.84%	-63.15%	95.26%	-	-
Horiz. %	63.28%	47.97%	67.48%	46.88%	71.95%	195.26%	100.00%	-
DY	1.07	0.95	1.13	1.00	1.16	8.28	0.65	8.65%
YoY %	12.63%	-15.93%	13.00%	-13.79%	-85.99%	1,173.85%	-	-
Horiz. %	164.62%	146.15%	173.85%	153.85%	178.46%	1,273.85%	100.00%	-
P/NAPS	0.99	1.13	1.18	1.17	1.51	1.42	1.35	-5.03%
YoY %	-12.39%	-4.24%	0.85%	-22.52%	6.34%	5.19%	-	-
Horiz. %	73.33%	83.70%	87.41%	86.67%	111.85%	105.19%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos