[PPB] YoY Annualized Quarter 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- -12.03%

YoY- 44.92%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	4,358,410	3,926,010	3,679,658	3,164,670	2,910,860	2,512,158	2,169,450	12.31%
YoY %	11.01%	6.69%	16.27%	8.72%	15.87%	15.80%	-	-
Horiz. %	200.90%	180.97%	169.61%	145.87%	134.18%	115.80%	100.00%	-
PBT	509,120	930,960	731,902	910,336	647,112	1,156,290	1,256,982	-13.97%
YoY %	-45.31%	27.20%	-19.60%	40.68%	-44.04%	-8.01%	-	-
Horiz. %	40.50%	74.06%	58.23%	72.42%	51.48%	91.99%	100.00%	-
Tax	-109,100	-95,598	-80,880	-55,462	-43,602	-35,432	1,637,032	-
YoY %	-14.12%	-18.20%	-45.83%	-27.20%	-23.06%	-102.16%	-	-
Horiz. %	-6.66%	-5.84%	-4.94%	-3.39%	-2.66%	-2.16%	100.00%	-
NP	400,020	835,362	651,022	854,874	603,510	1,120,858	2,894,014	-28.07%
YoY %	-52.11%	28.32%	-23.85%	41.65%	-46.16%	-61.27%	-	-
Horiz. %	13.82%	28.87%	22.50%	29.54%	20.85%	38.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,040	831,102	621,294	831,646	573,846	1,083,328	2,886,200	-30.13%
YoY %	-59.69%	33.77%	-25.29%	44.92%	-47.03%	-62.47%	-	-
Horiz. %	11.61%	28.80%	21.53%	28.81%	19.88%	37.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.43%	10.27%	11.05%	6.09%	6.74%	3.06%	-130.24%	-
YoY %	108.67%	-7.06%	81.44%	-9.64%	120.26%	102.35%	-	-
Horiz. %	-16.45%	-7.89%	-8.48%	-4.68%	-5.18%	-2.35%	100.00%	-
Total Cost	3,958,390	3,090,648	3,028,636	2,309,796	2,307,350	1,391,300	-724,564	-
YoY %	28.08%	2.05%	31.12%	0.11%	65.84%	292.02%	-	-
Horiz. %	-546.31%	-426.55%	-417.99%	-318.78%	-318.45%	-192.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,707,187	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.58%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	189,679	189,679	165,969	189,670	165,969	237,103	1,659,689	-30.31%
YoY %	0.00%	14.29%	-12.50%	14.28%	-30.00%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	10.00%	14.29%	100.00%	-
Div Payout %	56.61%	22.82%	26.71%	22.81%	28.92%	21.89%	57.50%	-
YoY %	148.07%	-14.56%	17.10%	-21.13%	32.12%	-61.93%	-	-
Horiz. %	98.45%	39.69%	46.45%	39.67%	50.30%	38.07%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	18,707,187	17,936,613	15,458,918	14,225,257	14,190,433	13,526,781	14,142,925	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.58%	100.34%	95.64%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,438	1,185,499	1,185,519	1,185,492	0.00%
YoY %	0.00%	0.00%	0.01%	-0.01%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.18%	21.28%	17.69%	27.01%	20.73%	44.62%	133.40%	-
YoY %	-56.86%	20.29%	-34.51%	30.29%	-53.54%	-66.55%	-	-
Horiz. %	6.88%	15.95%	13.26%	20.25%	15.54%	33.45%	100.00%	-
ROE	1.79%	4.63%	4.02%	5.85%	4.04%	8.01%	20.41%	-
YoY %	-61.34%	15.17%	-31.28%	44.80%	-49.56%	-60.75%	-	-
Horiz. %	8.77%	22.68%	19.70%	28.66%	19.79%	39.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	367.64	331.17	310.39	266.96	245.54	211.90	183.00	12.31%
YoY %	11.01%	6.69%	16.27%	8.72%	15.88%	15.79%	-	-
Horiz. %	200.90%	180.97%	169.61%	145.88%	134.17%	115.79%	100.00%	-
EPS	28.26	70.10	52.40	70.16	48.40	91.38	243.46	-30.13%
YoY %	-59.69%	33.78%	-25.31%	44.96%	-47.03%	-62.47%	-	-
Horiz. %	11.61%	28.79%	21.52%	28.82%	19.88%	37.53%	100.00%	-
DPS	16.00	16.00	14.00	16.00	14.00	20.00	140.00	-30.31%
YoY %	0.00%	14.29%	-12.50%	14.29%	-30.00%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	10.00%	14.29%	100.00%	-
NAPS	15.78	15.13	13.04	12.00	11.97	11.41	11.93	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.30%	100.59%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,645
RPS	306.37	275.97	258.66	222.46	204.62	176.59	152.50	12.31%
YoY %	11.02%	6.69%	16.27%	8.72%	15.87%	15.80%	-	-
Horiz. %	200.90%	180.96%	169.61%	145.88%	134.18%	115.80%	100.00%	-
EPS	23.55	58.42	43.67	58.46	40.34	76.15	202.88	-30.13%
YoY %	-59.69%	33.78%	-25.30%	44.92%	-47.03%	-62.47%	-	-
Horiz. %	11.61%	28.80%	21.53%	28.82%	19.88%	37.53%	100.00%	-
DPS	13.33	13.33	11.67	13.33	11.67	16.67	116.67	-30.31%
YoY %	0.00%	14.22%	-12.45%	14.22%	-29.99%	-85.71%	-	-
Horiz. %	11.43%	11.43%	10.00%	11.43%	10.00%	14.29%	100.00%	-
NAPS	13.15	12.6083	10.8667	9.9995	9.975	9.5085	9.9416	4.76%
YoY %	4.30%	16.03%	8.67%	0.25%	4.91%	-4.36%	-	-
Horiz. %	132.27%	126.82%	109.31%	100.58%	100.34%	95.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	16.50	15.12	15.14	14.16	15.98	17.22	15.98	-
P/RPS	4.49	4.57	4.88	5.30	6.51	8.13	8.73	-10.48%
YoY %	-1.75%	-6.35%	-7.92%	-18.59%	-19.93%	-6.87%	-	-
Horiz. %	51.43%	52.35%	55.90%	60.71%	74.57%	93.13%	100.00%	-
P/EPS	58.38	21.57	28.89	20.18	33.01	18.84	6.56	43.90%
YoY %	170.65%	-25.34%	43.16%	-38.87%	75.21%	187.20%	-	-
Horiz. %	889.94%	328.81%	440.40%	307.62%	503.20%	287.20%	100.00%	-
EY	1.71	4.64	3.46	4.95	3.03	5.31	15.24	-30.52%
YoY %	-63.15%	34.10%	-30.10%	63.37%	-42.94%	-65.16%	-	-
Horiz. %	11.22%	30.45%	22.70%	32.48%	19.88%	34.84%	100.00%	-
DY	0.97	1.06	0.92	1.13	0.88	1.16	8.76	-30.68%
YoY %	-8.49%	15.22%	-18.58%	28.41%	-24.14%	-86.76%	-	-
Horiz. %	11.07%	12.10%	10.50%	12.90%	10.05%	13.24%	100.00%	-
P/NAPS	1.05	1.00	1.16	1.18	1.34	1.51	1.34	-3.97%
YoY %	5.00%	-13.79%	-1.69%	-11.94%	-11.26%	12.69%	-	-
Horiz. %	78.36%	74.63%	86.57%	88.06%	100.00%	112.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/08/15	27/08/14	21/08/13	29/08/12	23/08/11	25/08/10	-
Price	16.14	15.02	14.80	14.10	13.98	17.20	16.90	-
P/RPS	4.39	4.54	4.77	5.28	5.69	8.12	9.23	-11.63%
YoY %	-3.30%	-4.82%	-9.66%	-7.21%	-29.93%	-12.03%	-	-
Horiz. %	47.56%	49.19%	51.68%	57.20%	61.65%	87.97%	100.00%	-
P/EPS	57.11	21.42	28.24	20.10	28.88	18.82	6.94	42.04%
YoY %	166.62%	-24.15%	40.50%	-30.40%	53.45%	171.18%	-	-
Horiz. %	822.91%	308.65%	406.92%	289.63%	416.14%	271.18%	100.00%	-
EY	1.75	4.67	3.54	4.98	3.46	5.31	14.41	-29.60%
YoY %	-62.53%	31.92%	-28.92%	43.93%	-34.84%	-63.15%	-	-
Horiz. %	12.14%	32.41%	24.57%	34.56%	24.01%	36.85%	100.00%	-
DY	0.99	1.07	0.95	1.13	1.00	1.16	8.28	-29.78%
YoY %	-7.48%	12.63%	-15.93%	13.00%	-13.79%	-85.99%	-	-
Horiz. %	11.96%	12.92%	11.47%	13.65%	12.08%	14.01%	100.00%	-
P/NAPS	1.02	0.99	1.13	1.18	1.17	1.51	1.42	-5.36%
YoY %	3.03%	-12.39%	-4.24%	0.85%	-22.52%	6.34%	-	-
Horiz. %	71.83%	69.72%	79.58%	83.10%	82.39%	106.34%	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