[PPB] YoY 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- -39.26%

YoY- -60.78%

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
Quarter Result
Revenue	986,019	956,644	818,489	758,475	676,242	581,092	543,725	10.42%
YoY %	3.07%	16.88%	7.91%	12.16%	16.37%	6.87%	-	-
Horiz. %	181.35%	175.94%	150.53%	139.50%	124.37%	106.87%	100.00%	-
PBT	198,939	192,243	198,852	123,902	294,650	325,903	361,669	-9.47%
YoY %	3.48%	-3.32%	60.49%	-57.95%	-9.59%	-9.89%	-	-
Horiz. %	55.01%	53.15%	54.98%	34.26%	81.47%	90.11%	100.00%	-
Tax	-15,933	-21,592	-13,849	-8,334	-7,284	-6,809	43,444	-
YoY %	26.21%	-55.91%	-66.17%	-14.42%	-6.98%	-115.67%	-	-
Horiz. %	-36.67%	-49.70%	-31.88%	-19.18%	-16.77%	-15.67%	100.00%	-
NP	183,006	170,651	185,003	115,568	287,366	319,094	405,113	-12.39%
YoY %	7.24%	-7.76%	60.08%	-59.78%	-9.94%	-21.23%	-	-
Horiz. %	45.17%	42.12%	45.67%	28.53%	70.93%	78.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,636	166,375	179,480	108,419	276,433	317,746	397,532	-12.15%
YoY %	9.77%	-7.30%	65.54%	-60.78%	-13.00%	-20.07%	-	-
Horiz. %	45.94%	41.85%	45.15%	27.27%	69.54%	79.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.01%	11.23%	6.96%	6.73%	2.47%	2.09%	-12.01%	-
YoY %	-28.67%	61.35%	3.42%	172.47%	18.18%	117.40%	-	-
Horiz. %	-66.69%	-93.51%	-57.95%	-56.04%	-20.57%	-17.40%	100.00%	-
Total Cost	803,013	785,993	633,486	642,907	388,876	261,998	138,612	33.99%
YoY %	2.17%	24.07%	-1.47%	65.32%	48.43%	89.02%	-	-
Horiz. %	579.32%	567.05%	457.02%	463.82%	280.55%	189.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,936,613	15,458,918	14,227,741	14,190,433	14,131,274	14,144,440	13,456,571	4.90%
YoY %	16.03%	8.65%	0.26%	0.42%	-0.09%	5.11%	-	-
Horiz. %	133.29%	114.88%	105.73%	105.45%	105.01%	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
Dividend
Div	94,839	82,984	94,851	82,984	123,849	829,933	59,280	8.14%
YoY %	14.29%	-12.51%	14.30%	-33.00%	-85.08%	1,300.02%	-	-
Horiz. %	159.98%	139.99%	160.01%	139.99%	208.92%	1,400.02%	100.00%	-
Div Payout %	51.93%	49.88%	52.85%	76.54%	44.80%	261.19%	14.91%	-
YoY %	4.11%	-5.62%	-30.95%	70.85%	-82.85%	1,651.78%	-	-
Horiz. %	348.29%	334.54%	354.46%	513.35%	300.47%	1,751.78%	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	14,227,741	14,190,433	14,131,274	14,144,440	13,456,571	4.90%
YoY %	16.03%	8.65%	0.26%	0.42%	-0.09%	5.11%	-	-
Horiz. %	133.29%	114.88%	105.73%	105.45%	105.01%	105.11%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,645	1,185,499	1,238,499	1,185,619	1,185,600	-0.00%
YoY %	0.00%	-0.01%	0.01%	-4.28%	4.46%	0.00%	-	-
Horiz. %	99.99%	99.99%	100.00%	99.99%	104.46%	100.00%	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	18.56%	17.84%	22.60%	15.24%	42.49%	54.91%	74.51%	-
YoY %	4.04%	-21.06%	48.29%	-64.13%	-22.62%	-26.31%	-	-
Horiz. %	24.91%	23.94%	30.33%	20.45%	57.03%	73.69%	100.00%	-
ROE	1.02%	1.08%	1.26%	0.76%	1.96%	2.25%	2.95%	-
YoY %	-5.56%	-14.29%	65.79%	-61.22%	-12.89%	-23.73%	-	-
Horiz. %	34.58%	36.61%	42.71%	25.76%	66.44%	76.27%	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	83.17	80.70	69.03	63.98	54.60	49.01	45.86	10.42%
YoY %	3.06%	16.91%	7.89%	17.18%	11.41%	6.87%	-	-
Horiz. %	181.36%	175.97%	150.52%	139.51%	119.06%	106.87%	100.00%	-
EPS	15.41	14.03	15.14	9.15	22.32	26.80	33.53	-12.14%
YoY %	9.84%	-7.33%	65.46%	-59.01%	-16.72%	-20.07%	-	-
Horiz. %	45.96%	41.84%	45.15%	27.29%	66.57%	79.93%	100.00%	-
DPS	8.00	7.00	8.00	7.00	10.00	70.00	5.00	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	69.31	67.25	57.53	53.32	47.54	40.85	38.22	10.42%
YoY %	3.06%	16.90%	7.90%	12.16%	16.38%	6.88%	-	-
Horiz. %	181.34%	175.95%	150.52%	139.51%	124.39%	106.88%	100.00%	-
EPS	12.84	11.70	12.62	7.62	19.43	22.34	27.94	-12.14%
YoY %	9.74%	-7.29%	65.62%	-60.78%	-13.03%	-20.04%	-	-
Horiz. %	45.96%	41.88%	45.17%	27.27%	69.54%	79.96%	100.00%	-
DPS	6.67	5.83	6.67	5.83	8.71	58.34	4.17	8.13%
YoY %	14.41%	-12.59%	14.41%	-33.07%	-85.07%	1,299.04%	-	-
Horiz. %	159.95%	139.81%	159.95%	139.81%	208.87%	1,399.04%	100.00%	-
NAPS	12.6083	10.8667	10.0012	9.975	9.9334	9.9427	9.4591	4.90%
YoY %	16.03%	8.65%	0.26%	0.42%	-0.09%	5.11%	-	-
Horiz. %	133.29%	114.88%	105.73%	105.45%	105.01%	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
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	18.18	18.76	20.51	24.98	31.54	32.60	25.29	-5.35%
YoY %	-3.09%	-8.53%	-17.89%	-20.80%	-3.25%	28.90%	-	-
Horiz. %	71.89%	74.18%	81.10%	98.77%	124.71%	128.90%	100.00%	-
P/EPS	98.14	107.88	93.54	174.73	77.15	59.63	34.60	18.96%
YoY %	-9.03%	15.33%	-46.47%	126.48%	29.38%	72.34%	-	-
Horiz. %	283.64%	311.79%	270.35%	505.00%	222.98%	172.34%	100.00%	-
EY	1.02	0.93	1.07	0.57	1.30	1.68	2.89	-15.92%
YoY %	9.68%	-13.08%	87.72%	-56.15%	-22.62%	-41.87%	-	-
Horiz. %	35.29%	32.18%	37.02%	19.72%	44.98%	58.13%	100.00%	-
DY	0.53	0.46	0.56	0.44	0.58	4.38	0.43	3.54%
YoY %	15.22%	-17.86%	27.27%	-24.14%	-86.76%	918.60%	-	-
Horiz. %	123.26%	106.98%	130.23%	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	18.06	18.34	20.42	21.85	31.50	34.48	33.36	-9.71%
YoY %	-1.53%	-10.19%	-6.54%	-30.63%	-8.64%	3.36%	-	-
Horiz. %	54.14%	54.98%	61.21%	65.50%	94.42%	103.36%	100.00%	-
P/EPS	97.50	105.46	93.14	152.86	77.06	63.06	45.63	13.48%
YoY %	-7.55%	13.23%	-39.07%	98.36%	22.20%	38.20%	-	-
Horiz. %	213.68%	231.12%	204.12%	335.00%	168.88%	138.20%	100.00%	-
EY	1.03	0.95	1.07	0.65	1.30	1.59	2.19	-11.80%
YoY %	8.42%	-11.21%	64.62%	-50.00%	-18.24%	-27.40%	-	-
Horiz. %	47.03%	43.38%	48.86%	29.68%	59.36%	72.60%	100.00%	-
DY	0.53	0.47	0.57	0.50	0.58	4.14	0.33	8.21%
YoY %	12.77%	-17.54%	14.00%	-13.79%	-85.99%	1,154.55%	-	-
Horiz. %	160.61%	142.42%	172.73%	151.52%	175.76%	1,254.55%	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