Highlights

[PPB] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     23.56%    YoY -     51.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,455,108 4,580,488 4,305,051 4,224,324 4,177,534 4,122,344 4,186,376 4.25%
  QoQ % -2.74% 6.40% 1.91% 1.12% 1.34% -1.53% -
  Horiz. % 106.42% 109.41% 102.83% 100.91% 99.79% 98.47% 100.00%
PBT 1,091,084 838,056 1,293,147 1,205,214 991,756 1,469,192 1,211,110 -6.74%
  QoQ % 30.19% -35.19% 7.30% 21.52% -32.50% 21.31% -
  Horiz. % 90.09% 69.20% 106.77% 99.51% 81.89% 121.31% 100.00%
Tax -77,558 -55,628 -54,456 -60,582 -73,350 -81,880 -104,239 -17.93%
  QoQ % -39.42% -2.15% 10.11% 17.41% 10.42% 21.45% -
  Horiz. % 74.40% 53.37% 52.24% 58.12% 70.37% 78.55% 100.00%
NP 1,013,526 782,428 1,238,691 1,144,632 918,406 1,387,312 1,106,871 -5.72%
  QoQ % 29.54% -36.83% 8.22% 24.63% -33.80% 25.34% -
  Horiz. % 91.57% 70.69% 111.91% 103.41% 82.97% 125.34% 100.00%
NP to SH 987,970 758,048 1,205,447 1,106,029 895,112 1,353,728 1,044,993 -3.68%
  QoQ % 30.33% -37.11% 8.99% 23.56% -33.88% 29.54% -
  Horiz. % 94.54% 72.54% 115.35% 105.84% 85.66% 129.54% 100.00%
Tax Rate 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 8.61 % -12.01%
  QoQ % 7.08% 57.72% -16.30% -32.03% 32.85% -35.31% -
  Horiz. % 82.58% 77.12% 48.90% 58.42% 85.95% 64.69% 100.00%
Total Cost 3,441,582 3,798,060 3,066,360 3,079,692 3,259,128 2,735,032 3,079,505 7.71%
  QoQ % -9.39% 23.86% -0.43% -5.51% 19.16% -11.19% -
  Horiz. % 111.76% 123.33% 99.57% 100.01% 105.83% 88.81% 100.00%
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 227,615 - 355,649 126,453 189,679 - 296,374 -16.18%
  QoQ % 0.00% 0.00% 181.25% -33.33% 0.00% 0.00% -
  Horiz. % 76.80% 0.00% 120.00% 42.67% 64.00% 0.00% 100.00%
Div Payout % 23.04 % - % 29.50 % 11.43 % 21.19 % - % 28.36 % -12.97%
  QoQ % 0.00% 0.00% 158.09% -46.06% 0.00% 0.00% -
  Horiz. % 81.24% 0.00% 104.02% 40.30% 74.72% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.96%
  QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % 26.44 % -9.56%
  QoQ % 33.20% -40.63% 6.16% 23.29% -34.68% 27.27% -
  Horiz. % 86.04% 64.60% 108.81% 102.50% 83.13% 127.27% 100.00%
ROE 3.99 % 3.75 % 5.77 % 5.25 % 4.28 % 6.34 % 4.98 % -13.77%
  QoQ % 6.40% -35.01% 9.90% 22.66% -32.49% 27.31% -
  Horiz. % 80.12% 75.30% 115.86% 105.42% 85.94% 127.31% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 313.17 386.38 363.14 356.33 352.39 347.73 353.13 -7.71%
  QoQ % -18.95% 6.40% 1.91% 1.12% 1.34% -1.53% -
  Horiz. % 88.68% 109.42% 102.83% 100.91% 99.79% 98.47% 100.00%
EPS 69.44 63.96 101.68 93.29 75.50 114.20 88.15 -14.74%
  QoQ % 8.57% -37.10% 8.99% 23.56% -33.89% 29.55% -
  Horiz. % 78.77% 72.56% 115.35% 105.83% 85.65% 129.55% 100.00%
DPS 16.00 0.00 30.00 10.67 16.00 0.00 25.00 -25.80%
  QoQ % 0.00% 0.00% 181.16% -33.31% 0.00% 0.00% -
  Horiz. % 64.00% 0.00% 120.00% 42.68% 64.00% 0.00% 100.00%
NAPS 17.3900 17.0600 17.6300 17.7800 17.6600 18.0000 17.6900 -1.14%
  QoQ % 1.93% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 98.30% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 313.17 321.98 302.62 296.94 293.65 289.78 294.28 4.25%
  QoQ % -2.74% 6.40% 1.91% 1.12% 1.34% -1.53% -
  Horiz. % 106.42% 109.41% 102.83% 100.90% 99.79% 98.47% 100.00%
EPS 69.45 53.29 84.74 77.75 62.92 95.16 73.46 -3.68%
  QoQ % 30.32% -37.11% 8.99% 23.57% -33.88% 29.54% -
  Horiz. % 94.54% 72.54% 115.36% 105.84% 85.65% 129.54% 100.00%
DPS 16.00 0.00 25.00 8.89 13.33 0.00 20.83 -16.17%
  QoQ % 0.00% 0.00% 181.21% -33.31% 0.00% 0.00% -
  Horiz. % 76.81% 0.00% 120.02% 42.68% 63.99% 0.00% 100.00%
NAPS 17.3900 14.2167 14.6917 14.8167 14.7167 15.0000 14.7417 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 19.6800 19.1400 17.2400 16.8600 17.1600 16.7400 15.8600 -
P/RPS 6.28 4.95 4.75 4.73 4.87 4.81 4.49 25.14%
  QoQ % 26.87% 4.21% 0.42% -2.87% 1.25% 7.13% -
  Horiz. % 139.87% 110.24% 105.79% 105.35% 108.46% 107.13% 100.00%
P/EPS 28.34 29.93 16.95 18.07 22.73 14.66 17.99 35.50%
  QoQ % -5.31% 76.58% -6.20% -20.50% 55.05% -18.51% -
  Horiz. % 157.53% 166.37% 94.22% 100.44% 126.35% 81.49% 100.00%
EY 3.53 3.34 5.90 5.53 4.40 6.82 5.56 -26.19%
  QoQ % 5.69% -43.39% 6.69% 25.68% -35.48% 22.66% -
  Horiz. % 63.49% 60.07% 106.12% 99.46% 79.14% 122.66% 100.00%
DY 0.81 0.00 1.74 0.63 0.93 0.00 1.58 -36.02%
  QoQ % 0.00% 0.00% 176.19% -32.26% 0.00% 0.00% -
  Horiz. % 51.27% 0.00% 110.13% 39.87% 58.86% 0.00% 100.00%
P/NAPS 1.13 1.12 0.98 0.95 0.97 0.93 0.90 16.43%
  QoQ % 0.89% 14.29% 3.16% -2.06% 4.30% 3.33% -
  Horiz. % 125.56% 124.44% 108.89% 105.56% 107.78% 103.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 -
Price 16.8200 19.9200 17.7000 16.7600 16.7000 16.9000 16.5400 -
P/RPS 5.37 5.16 4.87 4.70 4.74 4.86 4.68 9.63%
  QoQ % 4.07% 5.95% 3.62% -0.84% -2.47% 3.85% -
  Horiz. % 114.74% 110.26% 104.06% 100.43% 101.28% 103.85% 100.00%
P/EPS 24.22 31.15 17.41 17.96 22.12 14.80 18.76 18.62%
  QoQ % -22.25% 78.92% -3.06% -18.81% 49.46% -21.11% -
  Horiz. % 129.10% 166.04% 92.80% 95.74% 117.91% 78.89% 100.00%
EY 4.13 3.21 5.74 5.57 4.52 6.76 5.33 -15.68%
  QoQ % 28.66% -44.08% 3.05% 23.23% -33.14% 26.83% -
  Horiz. % 77.49% 60.23% 107.69% 104.50% 84.80% 126.83% 100.00%
DY 0.95 0.00 1.69 0.64 0.96 0.00 1.51 -26.64%
  QoQ % 0.00% 0.00% 164.06% -33.33% 0.00% 0.00% -
  Horiz. % 62.91% 0.00% 111.92% 42.38% 63.58% 0.00% 100.00%
P/NAPS 0.97 1.17 1.00 0.94 0.95 0.94 0.93 2.86%
  QoQ % -17.09% 17.00% 6.38% -1.05% 1.06% 1.08% -
  Horiz. % 104.30% 125.81% 107.53% 101.08% 102.15% 101.08% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers