[PPB] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

17-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 6.87%

YoY- 0.71%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	4,193,942	3,794,809	3,432,256	3,084,817	2,827,657	2,350,240	2,062,174	12.54%
YoY %	10.52%	10.56%	11.26%	9.09%	20.31%	13.97%	-	-
Horiz. %	203.37%	184.02%	166.44%	149.59%	137.12%	113.97%	100.00%	-
PBT	1,197,997	1,120,977	980,809	973,476	972,739	1,112,393	1,493,566	-3.60%
YoY %	6.87%	14.29%	0.75%	0.08%	-12.55%	-25.52%	-	-
Horiz. %	80.21%	75.05%	65.67%	65.18%	65.13%	74.48%	100.00%	-
Tax	-97,657	-102,245	-77,444	-49,032	-47,107	-58,017	991,955	-
YoY %	4.49%	-32.02%	-57.95%	-4.09%	18.80%	-105.85%	-	-
Horiz. %	-9.84%	-10.31%	-7.81%	-4.94%	-4.75%	-5.85%	100.00%	-
NP	1,100,340	1,018,732	903,365	924,444	925,632	1,054,376	2,485,521	-12.68%
YoY %	8.01%	12.77%	-2.28%	-0.13%	-12.21%	-57.58%	-	-
Horiz. %	44.27%	40.99%	36.35%	37.19%	37.24%	42.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,064,636	1,005,422	890,502	899,991	893,645	1,024,826	2,469,483	-13.07%
YoY %	5.89%	12.91%	-1.05%	0.71%	-12.80%	-58.50%	-	-
Horiz. %	43.11%	40.71%	36.06%	36.44%	36.19%	41.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.15%	9.12%	7.90%	5.04%	4.84%	5.22%	-66.42%	-
YoY %	-10.64%	15.44%	56.75%	4.13%	-7.28%	107.86%	-	-
Horiz. %	-12.27%	-13.73%	-11.89%	-7.59%	-7.29%	-7.86%	100.00%	-
Total Cost	3,093,602	2,776,077	2,528,891	2,160,373	1,902,025	1,295,864	-423,347	-
YoY %	11.44%	9.77%	17.06%	13.58%	46.78%	406.10%	-	-
Horiz. %	-730.75%	-655.75%	-597.36%	-510.31%	-449.28%	-306.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,802,027	17,652,093	15,707,873	14,640,923	13,905,913	13,540,178	14,142,498	4.85%
YoY %	6.51%	12.38%	7.29%	5.29%	2.70%	-4.26%	-	-
Horiz. %	132.95%	124.82%	111.07%	103.52%	98.33%	95.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	296,374	272,664	296,386	237,099	277,964	1,043,295	865,475	-16.34%
YoY %	8.70%	-8.00%	25.01%	-14.70%	-73.36%	20.55%	-	-
Horiz. %	34.24%	31.50%	34.25%	27.40%	32.12%	120.55%	100.00%	-
Div Payout %	27.84%	27.12%	33.28%	26.34%	31.10%	101.80%	35.05%	-
YoY %	2.65%	-18.51%	26.35%	-15.31%	-69.45%	190.44%	-	-
Horiz. %	79.43%	77.38%	94.95%	75.15%	88.73%	290.44%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	18,802,027	17,652,093	15,707,873	14,640,923	13,905,913	13,540,178	14,142,498	4.85%
YoY %	6.51%	12.38%	7.29%	5.29%	2.70%	-4.26%	-	-
Horiz. %	132.95%	124.82%	111.07%	103.52%	98.33%	95.74%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,654	1,185,456	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.02%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	26.24%	26.85%	26.32%	29.97%	32.73%	44.86%	120.53%	-
YoY %	-2.27%	2.01%	-12.18%	-8.43%	-27.04%	-62.78%	-	-
Horiz. %	21.77%	22.28%	21.84%	24.87%	27.16%	37.22%	100.00%	-
ROE	5.66%	5.70%	5.67%	6.15%	6.43%	7.57%	17.46%	-
YoY %	-0.70%	0.53%	-7.80%	-4.35%	-15.06%	-56.64%	-	-
Horiz. %	32.42%	32.65%	32.47%	35.22%	36.83%	43.36%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	353.77	320.10	289.52	260.21	238.52	198.22	173.96	12.54%
YoY %	10.52%	10.56%	11.26%	9.09%	20.33%	13.95%	-	-
Horiz. %	203.36%	184.01%	166.43%	149.58%	137.11%	113.95%	100.00%	-
EPS	89.80	84.81	75.12	75.92	75.38	86.44	208.31	-13.07%
YoY %	5.88%	12.90%	-1.05%	0.72%	-12.80%	-58.50%	-	-
Horiz. %	43.11%	40.71%	36.06%	36.45%	36.19%	41.50%	100.00%	-
DPS	25.00	23.00	25.00	20.00	23.45	88.00	73.00	-16.34%
YoY %	8.70%	-8.00%	25.00%	-14.71%	-73.35%	20.55%	-	-
Horiz. %	34.25%	31.51%	34.25%	27.40%	32.12%	120.55%	100.00%	-
NAPS	15.86	14.89	13.25	12.35	11.73	11.42	11.93	4.85%
YoY %	6.51%	12.38%	7.29%	5.29%	2.71%	-4.27%	-	-
Horiz. %	132.94%	124.81%	111.06%	103.52%	98.32%	95.73%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	294.81	266.75	241.27	216.84	198.77	165.21	144.96	12.54%
YoY %	10.52%	10.56%	11.27%	9.09%	20.31%	13.97%	-	-
Horiz. %	203.37%	184.02%	166.44%	149.59%	137.12%	113.97%	100.00%	-
EPS	74.84	70.67	62.60	63.26	62.82	72.04	173.59	-13.07%
YoY %	5.90%	12.89%	-1.04%	0.70%	-12.80%	-58.50%	-	-
Horiz. %	43.11%	40.71%	36.06%	36.44%	36.19%	41.50%	100.00%	-
DPS	20.83	19.17	20.83	16.67	19.54	73.34	60.84	-16.34%
YoY %	8.66%	-7.97%	24.96%	-14.69%	-73.36%	20.55%	-	-
Horiz. %	34.24%	31.51%	34.24%	27.40%	32.12%	120.55%	100.00%	-
NAPS	13.2167	12.4083	11.0417	10.2917	9.775	9.5179	9.9413	4.85%
YoY %	6.51%	12.38%	7.29%	5.29%	2.70%	-4.26%	-	-
Horiz. %	132.95%	124.82%	111.07%	103.52%	98.33%	95.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	16.70	15.38	16.62	12.64	16.90	17.02	18.00	-
P/RPS	4.72	4.80	5.74	4.86	7.09	8.59	10.35	-12.25%
YoY %	-1.67%	-16.38%	18.11%	-31.45%	-17.46%	-17.00%	-	-
Horiz. %	45.60%	46.38%	55.46%	46.96%	68.50%	83.00%	100.00%	-
P/EPS	18.60	18.13	22.13	16.65	22.42	19.69	8.64	13.61%
YoY %	2.59%	-18.08%	32.91%	-25.74%	13.86%	127.89%	-	-
Horiz. %	215.28%	209.84%	256.13%	192.71%	259.49%	227.89%	100.00%	-
EY	5.38	5.51	4.52	6.01	4.46	5.08	11.57	-11.97%
YoY %	-2.36%	21.90%	-24.79%	34.75%	-12.20%	-56.09%	-	-
Horiz. %	46.50%	47.62%	39.07%	51.94%	38.55%	43.91%	100.00%	-
DY	1.50	1.50	1.50	1.58	1.39	5.17	4.06	-15.27%
YoY %	0.00%	0.00%	-5.06%	13.67%	-73.11%	27.34%	-	-
Horiz. %	36.95%	36.95%	36.95%	38.92%	34.24%	127.34%	100.00%	-
P/NAPS	1.05	1.03	1.25	1.02	1.44	1.49	1.51	-5.87%
YoY %	1.94%	-17.60%	22.55%	-29.17%	-3.36%	-1.32%	-	-
Horiz. %	69.54%	68.21%	82.78%	67.55%	95.36%	98.68%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	21/05/15	21/05/14	17/05/13	24/05/12	24/05/11	24/05/10	-
Price	16.32	15.70	16.26	13.70	15.70	17.40	16.20	-
P/RPS	4.61	4.90	5.62	5.26	6.58	8.78	9.31	-11.04%
YoY %	-5.92%	-12.81%	6.84%	-20.06%	-25.06%	-5.69%	-	-
Horiz. %	49.52%	52.63%	60.37%	56.50%	70.68%	94.31%	100.00%	-
P/EPS	18.17	18.51	21.65	18.05	20.83	20.13	7.78	15.17%
YoY %	-1.84%	-14.50%	19.94%	-13.35%	3.48%	158.74%	-	-
Horiz. %	233.55%	237.92%	278.28%	232.01%	267.74%	258.74%	100.00%	-
EY	5.50	5.40	4.62	5.54	4.80	4.97	12.86	-13.18%
YoY %	1.85%	16.88%	-16.61%	15.42%	-3.42%	-61.35%	-	-
Horiz. %	42.77%	41.99%	35.93%	43.08%	37.33%	38.65%	100.00%	-
DY	1.53	1.46	1.54	1.46	1.49	5.06	4.51	-16.47%
YoY %	4.79%	-5.19%	5.48%	-2.01%	-70.55%	12.20%	-	-
Horiz. %	33.92%	32.37%	34.15%	32.37%	33.04%	112.20%	100.00%	-
P/NAPS	1.03	1.05	1.23	1.11	1.34	1.52	1.36	-4.52%
YoY %	-1.90%	-14.63%	10.81%	-17.16%	-11.84%	11.76%	-	-
Horiz. %	75.74%	77.21%	90.44%	81.62%	98.53%	111.76%	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