Highlights

[PPB] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -33.88%    YoY -     167.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,580,488 4,305,051 4,224,324 4,177,534 4,122,344 4,186,376 4,217,241 5.67%
  QoQ % 6.40% 1.91% 1.12% 1.34% -1.53% -0.73% -
  Horiz. % 108.61% 102.08% 100.17% 99.06% 97.75% 99.27% 100.00%
PBT 838,056 1,293,147 1,205,214 991,756 1,469,192 1,211,110 912,380 -5.51%
  QoQ % -35.19% 7.30% 21.52% -32.50% 21.31% 32.74% -
  Horiz. % 91.85% 141.73% 132.10% 108.70% 161.03% 132.74% 100.00%
Tax -55,628 -54,456 -60,582 -73,350 -81,880 -104,239 -110,432 -36.72%
  QoQ % -2.15% 10.11% 17.41% 10.42% 21.45% 5.61% -
  Horiz. % 50.37% 49.31% 54.86% 66.42% 74.15% 94.39% 100.00%
NP 782,428 1,238,691 1,144,632 918,406 1,387,312 1,106,871 801,948 -1.63%
  QoQ % -36.83% 8.22% 24.63% -33.80% 25.34% 38.02% -
  Horiz. % 97.57% 154.46% 142.73% 114.52% 172.99% 138.02% 100.00%
NP to SH 758,048 1,205,447 1,106,029 895,112 1,353,728 1,044,993 731,953 2.36%
  QoQ % -37.11% 8.99% 23.56% -33.88% 29.54% 42.77% -
  Horiz. % 103.57% 164.69% 151.11% 122.29% 184.95% 142.77% 100.00%
Tax Rate 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 8.61 % 12.10 % -33.00%
  QoQ % 57.72% -16.30% -32.03% 32.85% -35.31% -28.84% -
  Horiz. % 54.88% 34.79% 41.57% 61.16% 46.03% 71.16% 100.00%
Total Cost 3,798,060 3,066,360 3,079,692 3,259,128 2,735,032 3,079,505 3,415,293 7.35%
  QoQ % 23.86% -0.43% -5.51% 19.16% -11.19% -9.83% -
  Horiz. % 111.21% 89.78% 90.17% 95.43% 80.08% 90.17% 100.00%
Net Worth 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 2.46%
  QoQ % -3.23% -0.84% 0.68% -1.89% 1.75% 7.54% -
  Horiz. % 103.71% 107.17% 108.09% 107.36% 109.42% 107.54% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 355,649 126,453 189,679 - 296,374 126,453 -
  QoQ % 0.00% 181.25% -33.33% 0.00% 0.00% 134.37% -
  Horiz. % 0.00% 281.25% 100.00% 150.00% 0.00% 234.38% 100.00%
Div Payout % - % 29.50 % 11.43 % 21.19 % - % 28.36 % 17.28 % -
  QoQ % 0.00% 158.09% -46.06% 0.00% 0.00% 64.12% -
  Horiz. % 0.00% 170.72% 66.15% 122.63% 0.00% 164.12% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 2.46%
  QoQ % -3.23% -0.84% 0.68% -1.89% 1.75% 7.54% -
  Horiz. % 103.71% 107.17% 108.09% 107.36% 109.42% 107.54% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % 26.44 % 19.02 % -6.93%
  QoQ % -40.63% 6.16% 23.29% -34.68% 27.27% 39.01% -
  Horiz. % 89.80% 151.26% 142.48% 115.56% 176.92% 139.01% 100.00%
ROE 3.75 % 5.77 % 5.25 % 4.28 % 6.34 % 4.98 % 3.75 % -
  QoQ % -35.01% 9.90% 22.66% -32.49% 27.31% 32.80% -
  Horiz. % 100.00% 153.87% 140.00% 114.13% 169.07% 132.80% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 386.38 363.14 356.33 352.39 347.73 353.13 355.74 5.67%
  QoQ % 6.40% 1.91% 1.12% 1.34% -1.53% -0.73% -
  Horiz. % 108.61% 102.08% 100.17% 99.06% 97.75% 99.27% 100.00%
EPS 63.96 101.68 93.29 75.50 114.20 88.15 61.75 2.37%
  QoQ % -37.10% 8.99% 23.56% -33.89% 29.55% 42.75% -
  Horiz. % 103.58% 164.66% 151.08% 122.27% 184.94% 142.75% 100.00%
DPS 0.00 30.00 10.67 16.00 0.00 25.00 10.67 -
  QoQ % 0.00% 181.16% -33.31% 0.00% 0.00% 134.30% -
  Horiz. % 0.00% 281.16% 100.00% 149.95% 0.00% 234.30% 100.00%
NAPS 17.0600 17.6300 17.7800 17.6600 18.0000 17.6900 16.4500 2.46%
  QoQ % -3.23% -0.84% 0.68% -1.89% 1.75% 7.54% -
  Horiz. % 103.71% 107.17% 108.09% 107.36% 109.42% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 321.98 302.62 296.94 293.65 289.78 294.28 296.45 5.67%
  QoQ % 6.40% 1.91% 1.12% 1.34% -1.53% -0.73% -
  Horiz. % 108.61% 102.08% 100.17% 99.06% 97.75% 99.27% 100.00%
EPS 53.29 84.74 77.75 62.92 95.16 73.46 51.45 2.37%
  QoQ % -37.11% 8.99% 23.57% -33.88% 29.54% 42.78% -
  Horiz. % 103.58% 164.70% 151.12% 122.29% 184.96% 142.78% 100.00%
DPS 0.00 25.00 8.89 13.33 0.00 20.83 8.89 -
  QoQ % 0.00% 181.21% -33.31% 0.00% 0.00% 134.31% -
  Horiz. % 0.00% 281.21% 100.00% 149.94% 0.00% 234.31% 100.00%
NAPS 14.2167 14.6917 14.8167 14.7167 15.0000 14.7417 13.7083 2.46%
  QoQ % -3.23% -0.84% 0.68% -1.89% 1.75% 7.54% -
  Horiz. % 103.71% 107.17% 108.09% 107.36% 109.42% 107.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.1400 17.2400 16.8600 17.1600 16.7400 15.8600 16.1800 -
P/RPS 4.95 4.75 4.73 4.87 4.81 4.49 4.55 5.78%
  QoQ % 4.21% 0.42% -2.87% 1.25% 7.13% -1.32% -
  Horiz. % 108.79% 104.40% 103.96% 107.03% 105.71% 98.68% 100.00%
P/EPS 29.93 16.95 18.07 22.73 14.66 17.99 26.21 9.26%
  QoQ % 76.58% -6.20% -20.50% 55.05% -18.51% -31.36% -
  Horiz. % 114.19% 64.67% 68.94% 86.72% 55.93% 68.64% 100.00%
EY 3.34 5.90 5.53 4.40 6.82 5.56 3.82 -8.57%
  QoQ % -43.39% 6.69% 25.68% -35.48% 22.66% 45.55% -
  Horiz. % 87.43% 154.45% 144.76% 115.18% 178.53% 145.55% 100.00%
DY 0.00 1.74 0.63 0.93 0.00 1.58 0.66 -
  QoQ % 0.00% 176.19% -32.26% 0.00% 0.00% 139.39% -
  Horiz. % 0.00% 263.64% 95.45% 140.91% 0.00% 239.39% 100.00%
P/NAPS 1.12 0.98 0.95 0.97 0.93 0.90 0.98 9.32%
  QoQ % 14.29% 3.16% -2.06% 4.30% 3.33% -8.16% -
  Horiz. % 114.29% 100.00% 96.94% 98.98% 94.90% 91.84% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 -
Price 19.9200 17.7000 16.7600 16.7000 16.9000 16.5400 15.7600 -
P/RPS 5.16 4.87 4.70 4.74 4.86 4.68 4.43 10.71%
  QoQ % 5.95% 3.62% -0.84% -2.47% 3.85% 5.64% -
  Horiz. % 116.48% 109.93% 106.09% 107.00% 109.71% 105.64% 100.00%
P/EPS 31.15 17.41 17.96 22.12 14.80 18.76 25.53 14.20%
  QoQ % 78.92% -3.06% -18.81% 49.46% -21.11% -26.52% -
  Horiz. % 122.01% 68.19% 70.35% 86.64% 57.97% 73.48% 100.00%
EY 3.21 5.74 5.57 4.52 6.76 5.33 3.92 -12.48%
  QoQ % -44.08% 3.05% 23.23% -33.14% 26.83% 35.97% -
  Horiz. % 81.89% 146.43% 142.09% 115.31% 172.45% 135.97% 100.00%
DY 0.00 1.69 0.64 0.96 0.00 1.51 0.68 -
  QoQ % 0.00% 164.06% -33.33% 0.00% 0.00% 122.06% -
  Horiz. % 0.00% 248.53% 94.12% 141.18% 0.00% 222.06% 100.00%
P/NAPS 1.17 1.00 0.94 0.95 0.94 0.93 0.96 14.11%
  QoQ % 17.00% 6.38% -1.05% 1.06% 1.08% -3.12% -
  Horiz. % 121.88% 104.17% 97.92% 98.96% 97.92% 96.88% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  317  543  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers