Highlights

[PPB] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     118.47%    YoY -     -22.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,177,534 4,122,344 4,186,376 4,217,241 4,358,410 4,490,456 4,048,314 2.12%
  QoQ % 1.34% -1.53% -0.73% -3.24% -2.94% 10.92% -
  Horiz. % 103.19% 101.83% 103.41% 104.17% 107.66% 110.92% 100.00%
PBT 991,756 1,469,192 1,211,110 912,380 509,120 1,133,664 1,181,122 -11.01%
  QoQ % -32.50% 21.31% 32.74% 79.21% -55.09% -4.02% -
  Horiz. % 83.97% 124.39% 102.54% 77.25% 43.10% 95.98% 100.00%
Tax -73,350 -81,880 -104,239 -110,432 -109,100 -98,080 -105,003 -21.29%
  QoQ % 10.42% 21.45% 5.61% -1.22% -11.24% 6.59% -
  Horiz. % 69.86% 77.98% 99.27% 105.17% 103.90% 93.41% 100.00%
NP 918,406 1,387,312 1,106,871 801,948 400,020 1,035,584 1,076,119 -10.03%
  QoQ % -33.80% 25.34% 38.02% 100.48% -61.37% -3.77% -
  Horiz. % 85.34% 128.92% 102.86% 74.52% 37.17% 96.23% 100.00%
NP to SH 895,112 1,353,728 1,044,993 731,953 335,040 984,960 1,051,311 -10.18%
  QoQ % -33.88% 29.54% 42.77% 118.47% -65.98% -6.31% -
  Horiz. % 85.14% 128.77% 99.40% 69.62% 31.87% 93.69% 100.00%
Tax Rate 7.40 % 5.57 % 8.61 % 12.10 % 21.43 % 8.65 % 8.89 % -11.52%
  QoQ % 32.85% -35.31% -28.84% -43.54% 147.75% -2.70% -
  Horiz. % 83.24% 62.65% 96.85% 136.11% 241.06% 97.30% 100.00%
Total Cost 3,259,128 2,735,032 3,079,505 3,415,293 3,958,390 3,454,872 2,972,195 6.34%
  QoQ % 19.16% -11.19% -9.83% -13.72% 14.57% 16.24% -
  Horiz. % 109.65% 92.02% 103.61% 114.91% 133.18% 116.24% 100.00%
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 189,679 - 296,374 126,453 189,679 - 296,374 -25.75%
  QoQ % 0.00% 0.00% 134.37% -33.33% 0.00% 0.00% -
  Horiz. % 64.00% 0.00% 100.00% 42.67% 64.00% 0.00% 100.00%
Div Payout % 21.19 % - % 28.36 % 17.28 % 56.61 % - % 28.19 % -17.34%
  QoQ % 0.00% 0.00% 64.12% -69.48% 0.00% 0.00% -
  Horiz. % 75.17% 0.00% 100.60% 61.30% 200.82% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.98 % 33.65 % 26.44 % 19.02 % 9.18 % 23.06 % 26.58 % -11.91%
  QoQ % -34.68% 27.27% 39.01% 107.19% -60.19% -13.24% -
  Horiz. % 82.69% 126.60% 99.47% 71.56% 34.54% 86.76% 100.00%
ROE 4.28 % 6.34 % 4.98 % 3.75 % 1.79 % 5.24 % 5.28 % -13.07%
  QoQ % -32.49% 27.31% 32.80% 109.50% -65.84% -0.76% -
  Horiz. % 81.06% 120.08% 94.32% 71.02% 33.90% 99.24% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 352.39 347.73 353.13 355.74 367.64 378.78 341.49 2.12%
  QoQ % 1.34% -1.53% -0.73% -3.24% -2.94% 10.92% -
  Horiz. % 103.19% 101.83% 103.41% 104.17% 107.66% 110.92% 100.00%
EPS 75.50 114.20 88.15 61.75 28.26 83.08 88.68 -10.18%
  QoQ % -33.89% 29.55% 42.75% 118.51% -65.98% -6.31% -
  Horiz. % 85.14% 128.78% 99.40% 69.63% 31.87% 93.69% 100.00%
DPS 16.00 0.00 25.00 10.67 16.00 0.00 25.00 -25.75%
  QoQ % 0.00% 0.00% 134.30% -33.31% 0.00% 0.00% -
  Horiz. % 64.00% 0.00% 100.00% 42.68% 64.00% 0.00% 100.00%
NAPS 17.6600 18.0000 17.6900 16.4500 15.7800 15.8600 16.8000 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 293.65 289.78 294.28 296.45 306.37 315.65 284.57 2.12%
  QoQ % 1.34% -1.53% -0.73% -3.24% -2.94% 10.92% -
  Horiz. % 103.19% 101.83% 103.41% 104.17% 107.66% 110.92% 100.00%
EPS 62.92 95.16 73.46 51.45 23.55 69.24 73.90 -10.18%
  QoQ % -33.88% 29.54% 42.78% 118.47% -65.99% -6.31% -
  Horiz. % 85.14% 128.77% 99.40% 69.62% 31.87% 93.69% 100.00%
DPS 13.33 0.00 20.83 8.89 13.33 0.00 20.83 -25.76%
  QoQ % 0.00% 0.00% 134.31% -33.31% 0.00% 0.00% -
  Horiz. % 63.99% 0.00% 100.00% 42.68% 63.99% 0.00% 100.00%
NAPS 14.7167 15.0000 14.7417 13.7083 13.1500 13.2167 14.0000 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 17.1600 16.7400 15.8600 16.1800 16.5000 16.7000 15.9000 -
P/RPS 4.87 4.81 4.49 4.55 4.49 4.41 4.66 2.98%
  QoQ % 1.25% 7.13% -1.32% 1.34% 1.81% -5.36% -
  Horiz. % 104.51% 103.22% 96.35% 97.64% 96.35% 94.64% 100.00%
P/EPS 22.73 14.66 17.99 26.21 58.38 20.10 17.93 17.15%
  QoQ % 55.05% -18.51% -31.36% -55.10% 190.45% 12.10% -
  Horiz. % 126.77% 81.76% 100.33% 146.18% 325.60% 112.10% 100.00%
EY 4.40 6.82 5.56 3.82 1.71 4.98 5.58 -14.66%
  QoQ % -35.48% 22.66% 45.55% 123.39% -65.66% -10.75% -
  Horiz. % 78.85% 122.22% 99.64% 68.46% 30.65% 89.25% 100.00%
DY 0.93 0.00 1.58 0.66 0.97 0.00 1.57 -29.49%
  QoQ % 0.00% 0.00% 139.39% -31.96% 0.00% 0.00% -
  Horiz. % 59.24% 0.00% 100.64% 42.04% 61.78% 0.00% 100.00%
P/NAPS 0.97 0.93 0.90 0.98 1.05 1.05 0.95 1.40%
  QoQ % 4.30% 3.33% -8.16% -6.67% 0.00% 10.53% -
  Horiz. % 102.11% 97.89% 94.74% 103.16% 110.53% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 -
Price 16.7000 16.9000 16.5400 15.7600 16.1400 16.3200 16.0000 -
P/RPS 4.74 4.86 4.68 4.43 4.39 4.31 4.69 0.71%
  QoQ % -2.47% 3.85% 5.64% 0.91% 1.86% -8.10% -
  Horiz. % 101.07% 103.62% 99.79% 94.46% 93.60% 91.90% 100.00%
P/EPS 22.12 14.80 18.76 25.53 57.11 19.64 18.04 14.57%
  QoQ % 49.46% -21.11% -26.52% -55.30% 190.78% 8.87% -
  Horiz. % 122.62% 82.04% 103.99% 141.52% 316.57% 108.87% 100.00%
EY 4.52 6.76 5.33 3.92 1.75 5.09 5.54 -12.70%
  QoQ % -33.14% 26.83% 35.97% 124.00% -65.62% -8.12% -
  Horiz. % 81.59% 122.02% 96.21% 70.76% 31.59% 91.88% 100.00%
DY 0.96 0.00 1.51 0.68 0.99 0.00 1.56 -27.67%
  QoQ % 0.00% 0.00% 122.06% -31.31% 0.00% 0.00% -
  Horiz. % 61.54% 0.00% 96.79% 43.59% 63.46% 0.00% 100.00%
P/NAPS 0.95 0.94 0.93 0.96 1.02 1.03 0.95 -
  QoQ % 1.06% 1.08% -3.12% -5.88% -0.97% 8.42% -
  Horiz. % 100.00% 98.95% 97.89% 101.05% 107.37% 108.42% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers