[PPB] YoY Cumulative Quarter 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- 104.52%

YoY- -9.48%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	3,168,243	3,162,931	2,957,714	2,767,794	2,412,730	2,235,303	1,966,342	8.26%
YoY %	0.17%	6.94%	6.86%	14.72%	7.94%	13.68%	-	-
Horiz. %	161.12%	160.85%	150.42%	140.76%	122.70%	113.68%	100.00%	-
PBT	903,911	684,285	802,374	732,217	748,148	585,493	830,527	1.41%
YoY %	32.10%	-14.72%	9.58%	-2.13%	27.78%	-29.50%	-	-
Horiz. %	108.84%	82.39%	96.61%	88.16%	90.08%	70.50%	100.00%	-
Tax	-45,437	-82,824	-81,694	-74,142	-36,914	-31,397	-30,331	6.96%
YoY %	45.14%	-1.38%	-10.19%	-100.85%	-17.57%	-3.51%	-	-
Horiz. %	149.80%	273.07%	269.34%	244.44%	121.70%	103.51%	100.00%	-
NP	858,474	601,461	720,680	658,075	711,234	554,096	800,196	1.17%
YoY %	42.73%	-16.54%	9.51%	-7.47%	28.36%	-30.75%	-	-
Horiz. %	107.28%	75.16%	90.06%	82.24%	88.88%	69.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,522	548,965	710,290	635,345	701,881	536,158	771,069	1.22%
YoY %	51.11%	-22.71%	11.80%	-9.48%	30.91%	-30.47%	-	-
Horiz. %	107.58%	71.20%	92.12%	82.40%	91.03%	69.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.03%	12.10%	10.18%	10.13%	4.93%	5.36%	3.65%	-
YoY %	-58.43%	18.86%	0.49%	105.48%	-8.02%	46.85%	-	-
Horiz. %	137.81%	331.51%	278.90%	277.53%	135.07%	146.85%	100.00%	-
Total Cost	2,309,769	2,561,470	2,237,034	2,109,719	1,701,496	1,681,207	1,166,146	12.05%
YoY %	-9.83%	14.50%	6.03%	23.99%	1.21%	44.17%	-	-
Horiz. %	198.07%	219.65%	191.83%	180.91%	145.91%	144.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,078,188	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	94,839	94,839	94,839	82,984	94,836	829	118,553	-3.64%
YoY %	0.00%	0.00%	14.29%	-12.50%	11,339.81%	-99.30%	-	-
Horiz. %	80.00%	80.00%	80.00%	70.00%	79.99%	0.70%	100.00%	-
Div Payout %	11.43%	17.28%	13.35%	13.06%	13.51%	0.15%	15.38%	-
YoY %	-33.85%	29.44%	2.22%	-3.33%	8,906.67%	-99.02%	-	-
Horiz. %	74.32%	112.35%	86.80%	84.92%	87.84%	0.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	21,078,188	19,501,473	20,046,802	15,826,423	15,280,550	13,929,623	13,977,403	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,457	1,185,499	1,185,530	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.99%	100.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	27.10%	19.02%	24.37%	23.78%	29.48%	24.79%	40.69%	-
YoY %	42.48%	-21.95%	2.48%	-19.34%	18.92%	-39.08%	-	-
Horiz. %	66.60%	46.74%	59.89%	58.44%	72.45%	60.92%	100.00%	-
ROE	3.94%	2.81%	3.54%	4.01%	4.59%	3.85%	5.52%	-
YoY %	40.21%	-20.62%	-11.72%	-12.64%	19.22%	-30.25%	-	-
Horiz. %	71.38%	50.91%	64.13%	72.64%	83.15%	69.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	267.25	266.80	249.49	233.47	203.53	188.55	165.86	8.26%
YoY %	0.17%	6.94%	6.86%	14.71%	7.94%	13.68%	-	-
Horiz. %	161.13%	160.86%	150.42%	140.76%	122.71%	113.68%	100.00%	-
EPS	69.97	46.31	59.91	53.59	59.21	45.23	65.04	1.22%
YoY %	51.09%	-22.70%	11.79%	-9.49%	30.91%	-30.46%	-	-
Horiz. %	107.58%	71.20%	92.11%	82.40%	91.04%	69.54%	100.00%	-
DPS	8.00	8.00	8.00	7.00	8.00	0.07	10.00	-3.64%
YoY %	0.00%	0.00%	14.29%	-12.50%	11,328.57%	-99.30%	-	-
Horiz. %	80.00%	80.00%	80.00%	70.00%	80.00%	0.70%	100.00%	-
NAPS	17.78	16.45	16.91	13.35	12.89	11.75	11.79	7.08%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.81%	139.53%	143.43%	113.23%	109.33%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	222.71	222.33	207.91	194.56	169.60	157.13	138.22	8.26%
YoY %	0.17%	6.94%	6.86%	14.72%	7.94%	13.68%	-	-
Horiz. %	161.13%	160.85%	150.42%	140.76%	122.70%	113.68%	100.00%	-
EPS	58.31	38.59	49.93	44.66	49.34	37.69	54.20	1.22%
YoY %	51.10%	-22.71%	11.80%	-9.49%	30.91%	-30.46%	-	-
Horiz. %	107.58%	71.20%	92.12%	82.40%	91.03%	69.54%	100.00%	-
DPS	6.67	6.67	6.67	5.83	6.67	0.06	8.33	-3.63%
YoY %	0.00%	0.00%	14.41%	-12.59%	11,016.67%	-99.28%	-	-
Horiz. %	80.07%	80.07%	80.07%	69.99%	80.07%	0.72%	100.00%	-
NAPS	14.8167	13.7083	14.0917	11.125	10.7413	9.7917	9.8253	7.07%
YoY %	8.09%	-2.72%	26.67%	3.57%	9.70%	-0.34%	-	-
Horiz. %	150.80%	139.52%	143.42%	113.23%	109.32%	99.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	16.86	16.18	15.42	14.20	14.22	12.06	16.62	-
P/RPS	6.31	6.06	6.18	6.08	6.99	6.40	10.02	-7.41%
YoY %	4.13%	-1.94%	1.64%	-13.02%	9.22%	-36.13%	-	-
Horiz. %	62.97%	60.48%	61.68%	60.68%	69.76%	63.87%	100.00%	-
P/EPS	24.10	34.94	25.74	26.50	24.02	26.67	25.55	-0.96%
YoY %	-31.02%	35.74%	-2.87%	10.32%	-9.94%	4.38%	-	-
Horiz. %	94.32%	136.75%	100.74%	103.72%	94.01%	104.38%	100.00%	-
EY	4.15	2.86	3.89	3.77	4.16	3.75	3.91	0.99%
YoY %	45.10%	-26.48%	3.18%	-9.38%	10.93%	-4.09%	-	-
Horiz. %	106.14%	73.15%	99.49%	96.42%	106.39%	95.91%	100.00%	-
DY	0.47	0.49	0.52	0.49	0.56	0.01	0.60	-3.98%
YoY %	-4.08%	-5.77%	6.12%	-12.50%	5,500.00%	-98.33%	-	-
Horiz. %	78.33%	81.67%	86.67%	81.67%	93.33%	1.67%	100.00%	-
P/NAPS	0.95	0.98	0.91	1.06	1.10	1.03	1.41	-6.36%
YoY %	-3.06%	7.69%	-14.15%	-3.64%	6.80%	-26.95%	-	-
Horiz. %	67.38%	69.50%	64.54%	75.18%	78.01%	73.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	23/11/16	26/11/15	26/11/14	25/11/13	26/11/12	22/11/11	-
Price	16.76	15.76	15.62	15.50	14.60	12.00	16.10	-
P/RPS	6.27	5.91	6.26	6.64	7.17	6.36	9.71	-7.02%
YoY %	6.09%	-5.59%	-5.72%	-7.39%	12.74%	-34.50%	-	-
Horiz. %	64.57%	60.87%	64.47%	68.38%	73.84%	65.50%	100.00%	-
P/EPS	23.95	34.03	26.07	28.92	24.66	26.53	24.75	-0.54%
YoY %	-29.62%	30.53%	-9.85%	17.27%	-7.05%	7.19%	-	-
Horiz. %	96.77%	137.49%	105.33%	116.85%	99.64%	107.19%	100.00%	-
EY	4.17	2.94	3.84	3.46	4.06	3.77	4.04	0.52%
YoY %	41.84%	-23.44%	10.98%	-14.78%	7.69%	-6.68%	-	-
Horiz. %	103.22%	72.77%	95.05%	85.64%	100.50%	93.32%	100.00%	-
DY	0.48	0.51	0.51	0.45	0.55	0.01	0.62	-4.17%
YoY %	-5.88%	0.00%	13.33%	-18.18%	5,400.00%	-98.39%	-	-
Horiz. %	77.42%	82.26%	82.26%	72.58%	88.71%	1.61%	100.00%	-
P/NAPS	0.94	0.96	0.92	1.16	1.13	1.02	1.37	-6.07%
YoY %	-2.08%	4.35%	-20.69%	2.65%	10.78%	-25.55%	-	-
Horiz. %	68.61%	70.07%	67.15%	84.67%	82.48%	74.45%	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