Highlights

[PPB] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     30.33%    YoY -     10.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,625,544 4,528,260 4,485,396 4,455,108 4,580,488 4,305,051 4,224,324 6.24%
  QoQ % 2.15% 0.96% 0.68% -2.74% 6.40% 1.91% -
  Horiz. % 109.50% 107.19% 106.18% 105.46% 108.43% 101.91% 100.00%
PBT 1,119,448 1,167,683 1,227,952 1,091,084 838,056 1,293,147 1,205,214 -4.81%
  QoQ % -4.13% -4.91% 12.54% 30.19% -35.19% 7.30% -
  Horiz. % 92.88% 96.89% 101.89% 90.53% 69.54% 107.30% 100.00%
Tax -71,676 -64,732 -71,317 -77,558 -55,628 -54,456 -60,582 11.87%
  QoQ % -10.73% 9.23% 8.05% -39.42% -2.15% 10.11% -
  Horiz. % 118.31% 106.85% 117.72% 128.02% 91.82% 89.89% 100.00%
NP 1,047,772 1,102,951 1,156,634 1,013,526 782,428 1,238,691 1,144,632 -5.73%
  QoQ % -5.00% -4.64% 14.12% 29.54% -36.83% 8.22% -
  Horiz. % 91.54% 96.36% 101.05% 88.55% 68.36% 108.22% 100.00%
NP to SH 993,792 1,075,096 1,138,342 987,970 758,048 1,205,447 1,106,029 -6.89%
  QoQ % -7.56% -5.56% 15.22% 30.33% -37.11% 8.99% -
  Horiz. % 89.85% 97.20% 102.92% 89.33% 68.54% 108.99% 100.00%
Tax Rate 6.40 % 5.54 % 5.81 % 7.11 % 6.64 % 4.21 % 5.03 % 17.44%
  QoQ % 15.52% -4.65% -18.28% 7.08% 57.72% -16.30% -
  Horiz. % 127.24% 110.14% 115.51% 141.35% 132.01% 83.70% 100.00%
Total Cost 3,577,772 3,425,309 3,328,761 3,441,582 3,798,060 3,066,360 3,079,692 10.52%
  QoQ % 4.45% 2.90% -3.28% -9.39% 23.86% -0.43% -
  Horiz. % 116.17% 111.22% 108.09% 111.75% 123.33% 99.57% 100.00%
Net Worth 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 398,327 151,743 227,615 - 355,649 126,453 -
  QoQ % 0.00% 162.50% -33.33% 0.00% 0.00% 181.25% -
  Horiz. % 0.00% 315.00% 120.00% 180.00% 0.00% 281.25% 100.00%
Div Payout % - % 37.05 % 13.33 % 23.04 % - % 29.50 % 11.43 % -
  QoQ % 0.00% 177.94% -42.14% 0.00% 0.00% 158.09% -
  Horiz. % 0.00% 324.15% 116.62% 201.57% 0.00% 258.09% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 12.94%
  QoQ % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 22.65 % 24.36 % 25.79 % 22.75 % 17.08 % 28.77 % 27.10 % -11.28%
  QoQ % -7.02% -5.54% 13.36% 33.20% -40.63% 6.16% -
  Horiz. % 83.58% 89.89% 95.17% 83.95% 63.03% 106.16% 100.00%
ROE 4.67 % 5.11 % 5.45 % 3.99 % 3.75 % 5.77 % 5.25 % -7.51%
  QoQ % -8.61% -6.24% 36.59% 6.40% -35.01% 9.90% -
  Horiz. % 88.95% 97.33% 103.81% 76.00% 71.43% 109.90% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 325.15 318.31 315.30 313.17 386.38 363.14 356.33 -5.93%
  QoQ % 2.15% 0.95% 0.68% -18.95% 6.40% 1.91% -
  Horiz. % 91.25% 89.33% 88.49% 87.89% 108.43% 101.91% 100.00%
EPS 69.84 75.57 80.01 69.44 63.96 101.68 93.29 -17.57%
  QoQ % -7.58% -5.55% 15.22% 8.57% -37.10% 8.99% -
  Horiz. % 74.86% 81.01% 85.76% 74.43% 68.56% 108.99% 100.00%
DPS 0.00 28.00 10.67 16.00 0.00 30.00 10.67 -
  QoQ % 0.00% 162.42% -33.31% 0.00% 0.00% 181.16% -
  Horiz. % 0.00% 262.42% 100.00% 149.95% 0.00% 281.16% 100.00%
NAPS 14.9500 14.7900 14.6700 17.3900 17.0600 17.6300 17.7800 -10.92%
  QoQ % 1.08% 0.82% -15.64% 1.93% -3.23% -0.84% -
  Horiz. % 84.08% 83.18% 82.51% 97.81% 95.95% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 325.15 318.31 315.30 313.17 321.98 302.62 296.94 6.24%
  QoQ % 2.15% 0.95% 0.68% -2.74% 6.40% 1.91% -
  Horiz. % 109.50% 107.20% 106.18% 105.47% 108.43% 101.91% 100.00%
EPS 69.84 75.57 80.01 69.45 53.29 84.74 77.75 -6.91%
  QoQ % -7.58% -5.55% 15.21% 30.32% -37.11% 8.99% -
  Horiz. % 89.83% 97.20% 102.91% 89.32% 68.54% 108.99% 100.00%
DPS 0.00 28.00 10.67 16.00 0.00 25.00 8.89 -
  QoQ % 0.00% 162.42% -33.31% 0.00% 0.00% 181.21% -
  Horiz. % 0.00% 314.96% 120.02% 179.98% 0.00% 281.21% 100.00%
NAPS 14.9500 14.7900 14.6700 17.3900 14.2167 14.6917 14.8167 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 18.3200 17.5800 16.7800 19.6800 19.1400 17.2400 16.8600 -
P/RPS 5.63 5.52 5.32 6.28 4.95 4.75 4.73 12.33%
  QoQ % 1.99% 3.76% -15.29% 26.87% 4.21% 0.42% -
  Horiz. % 119.03% 116.70% 112.47% 132.77% 104.65% 100.42% 100.00%
P/EPS 26.22 23.26 20.97 28.34 29.93 16.95 18.07 28.20%
  QoQ % 12.73% 10.92% -26.01% -5.31% 76.58% -6.20% -
  Horiz. % 145.10% 128.72% 116.05% 156.83% 165.63% 93.80% 100.00%
EY 3.81 4.30 4.77 3.53 3.34 5.90 5.53 -22.01%
  QoQ % -11.40% -9.85% 35.13% 5.69% -43.39% 6.69% -
  Horiz. % 68.90% 77.76% 86.26% 63.83% 60.40% 106.69% 100.00%
DY 0.00 1.59 0.64 0.81 0.00 1.74 0.63 -
  QoQ % 0.00% 148.44% -20.99% 0.00% 0.00% 176.19% -
  Horiz. % 0.00% 252.38% 101.59% 128.57% 0.00% 276.19% 100.00%
P/NAPS 1.23 1.19 1.14 1.13 1.12 0.98 0.95 18.81%
  QoQ % 3.36% 4.39% 0.88% 0.89% 14.29% 3.16% -
  Horiz. % 129.47% 125.26% 120.00% 118.95% 117.89% 103.16% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 -
Price 18.6200 18.5000 17.0000 16.8200 19.9200 17.7000 16.7600 -
P/RPS 5.73 5.81 5.39 5.37 5.16 4.87 4.70 14.14%
  QoQ % -1.38% 7.79% 0.37% 4.07% 5.95% 3.62% -
  Horiz. % 121.91% 123.62% 114.68% 114.26% 109.79% 103.62% 100.00%
P/EPS 26.65 24.48 21.25 24.22 31.15 17.41 17.96 30.13%
  QoQ % 8.86% 15.20% -12.26% -22.25% 78.92% -3.06% -
  Horiz. % 148.39% 136.30% 118.32% 134.86% 173.44% 96.94% 100.00%
EY 3.75 4.09 4.71 4.13 3.21 5.74 5.57 -23.20%
  QoQ % -8.31% -13.16% 14.04% 28.66% -44.08% 3.05% -
  Horiz. % 67.32% 73.43% 84.56% 74.15% 57.63% 103.05% 100.00%
DY 0.00 1.51 0.63 0.95 0.00 1.69 0.64 -
  QoQ % 0.00% 139.68% -33.68% 0.00% 0.00% 164.06% -
  Horiz. % 0.00% 235.94% 98.44% 148.44% 0.00% 264.06% 100.00%
P/NAPS 1.25 1.25 1.16 0.97 1.17 1.00 0.94 20.95%
  QoQ % 0.00% 7.76% 19.59% -17.09% 17.00% 6.38% -
  Horiz. % 132.98% 132.98% 123.40% 103.19% 124.47% 106.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers