Highlights

[PPB] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     11.01%    YoY -     14.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,217,241 4,358,410 4,490,456 4,048,314 3,943,618 3,926,010 3,907,944 5.19%
  QoQ % -3.24% -2.94% 10.92% 2.65% 0.45% 0.46% -
  Horiz. % 107.91% 111.53% 114.91% 103.59% 100.91% 100.46% 100.00%
PBT 912,380 509,120 1,133,664 1,181,122 1,069,832 930,960 1,066,164 -9.84%
  QoQ % 79.21% -55.09% -4.02% 10.40% 14.92% -12.68% -
  Horiz. % 85.58% 47.75% 106.33% 110.78% 100.34% 87.32% 100.00%
Tax -110,432 -109,100 -98,080 -105,003 -108,925 -95,598 -127,464 -9.10%
  QoQ % -1.22% -11.24% 6.59% 3.60% -13.94% 25.00% -
  Horiz. % 86.64% 85.59% 76.95% 82.38% 85.46% 75.00% 100.00%
NP 801,948 400,020 1,035,584 1,076,119 960,906 835,362 938,700 -9.94%
  QoQ % 100.48% -61.37% -3.77% 11.99% 15.03% -11.01% -
  Horiz. % 85.43% 42.61% 110.32% 114.64% 102.37% 88.99% 100.00%
NP to SH 731,953 335,040 984,960 1,051,311 947,053 831,102 931,660 -14.82%
  QoQ % 118.47% -65.98% -6.31% 11.01% 13.95% -10.79% -
  Horiz. % 78.56% 35.96% 105.72% 112.84% 101.65% 89.21% 100.00%
Tax Rate 12.10 % 21.43 % 8.65 % 8.89 % 10.18 % 10.27 % 11.96 % 0.78%
  QoQ % -43.54% 147.75% -2.70% -12.67% -0.88% -14.13% -
  Horiz. % 101.17% 179.18% 72.32% 74.33% 85.12% 85.87% 100.00%
Total Cost 3,415,293 3,958,390 3,454,872 2,972,195 2,982,712 3,090,648 2,969,244 9.75%
  QoQ % -13.72% 14.57% 16.24% -0.35% -3.49% 4.09% -
  Horiz. % 115.02% 133.31% 116.36% 100.10% 100.45% 104.09% 100.00%
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 126,453 189,679 - 296,374 126,453 189,679 - -
  QoQ % -33.33% 0.00% 0.00% 134.37% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 156.25% 66.67% 100.00% -
Div Payout % 17.28 % 56.61 % - % 28.19 % 13.35 % 22.82 % - % -
  QoQ % -69.48% 0.00% 0.00% 111.16% -41.50% 0.00% -
  Horiz. % 75.72% 248.07% 0.00% 123.53% 58.50% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.02 % 9.18 % 23.06 % 26.58 % 24.37 % 21.28 % 24.02 % -14.37%
  QoQ % 107.19% -60.19% -13.24% 9.07% 14.52% -11.41% -
  Horiz. % 79.18% 38.22% 96.00% 110.66% 101.46% 88.59% 100.00%
ROE 3.75 % 1.79 % 5.24 % 5.28 % 4.72 % 4.63 % 5.28 % -20.35%
  QoQ % 109.50% -65.84% -0.76% 11.86% 1.94% -12.31% -
  Horiz. % 71.02% 33.90% 99.24% 100.00% 89.39% 87.69% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 355.74 367.64 378.78 341.49 332.65 331.17 329.65 5.19%
  QoQ % -3.24% -2.94% 10.92% 2.66% 0.45% 0.46% -
  Horiz. % 107.91% 111.52% 114.90% 103.59% 100.91% 100.46% 100.00%
EPS 61.75 28.26 83.08 88.68 79.88 70.10 78.60 -14.82%
  QoQ % 118.51% -65.98% -6.31% 11.02% 13.95% -10.81% -
  Horiz. % 78.56% 35.95% 105.70% 112.82% 101.63% 89.19% 100.00%
DPS 10.67 16.00 0.00 25.00 10.67 16.00 0.00 -
  QoQ % -33.31% 0.00% 0.00% 134.30% -33.31% 0.00% -
  Horiz. % 66.69% 100.00% 0.00% 156.25% 66.69% 100.00% -
NAPS 16.4500 15.7800 15.8600 16.8000 16.9100 15.1300 14.8900 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 296.45 306.37 315.65 284.57 277.21 275.97 274.70 5.20%
  QoQ % -3.24% -2.94% 10.92% 2.66% 0.45% 0.46% -
  Horiz. % 107.92% 111.53% 114.91% 103.59% 100.91% 100.46% 100.00%
EPS 51.45 23.55 69.24 73.90 66.57 58.42 65.49 -14.82%
  QoQ % 118.47% -65.99% -6.31% 11.01% 13.95% -10.80% -
  Horiz. % 78.56% 35.96% 105.73% 112.84% 101.65% 89.20% 100.00%
DPS 8.89 13.33 0.00 20.83 8.89 13.33 0.00 -
  QoQ % -33.31% 0.00% 0.00% 134.31% -33.31% 0.00% -
  Horiz. % 66.69% 100.00% 0.00% 156.26% 66.69% 100.00% -
NAPS 13.7083 13.1500 13.2167 14.0000 14.0917 12.6083 12.4083 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.77% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.1800 16.5000 16.7000 15.9000 15.4200 15.1200 15.3800 -
P/RPS 4.55 4.49 4.41 4.66 4.64 4.57 4.67 -1.72%
  QoQ % 1.34% 1.81% -5.36% 0.43% 1.53% -2.14% -
  Horiz. % 97.43% 96.15% 94.43% 99.79% 99.36% 97.86% 100.00%
P/EPS 26.21 58.38 20.10 17.93 19.30 21.57 19.57 21.44%
  QoQ % -55.10% 190.45% 12.10% -7.10% -10.52% 10.22% -
  Horiz. % 133.93% 298.31% 102.71% 91.62% 98.62% 110.22% 100.00%
EY 3.82 1.71 4.98 5.58 5.18 4.64 5.11 -17.59%
  QoQ % 123.39% -65.66% -10.75% 7.72% 11.64% -9.20% -
  Horiz. % 74.76% 33.46% 97.46% 109.20% 101.37% 90.80% 100.00%
DY 0.66 0.97 0.00 1.57 0.69 1.06 0.00 -
  QoQ % -31.96% 0.00% 0.00% 127.54% -34.91% 0.00% -
  Horiz. % 62.26% 91.51% 0.00% 148.11% 65.09% 100.00% -
P/NAPS 0.98 1.05 1.05 0.95 0.91 1.00 1.03 -3.25%
  QoQ % -6.67% 0.00% 10.53% 4.40% -9.00% -2.91% -
  Horiz. % 95.15% 101.94% 101.94% 92.23% 88.35% 97.09% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 -
Price 15.7600 16.1400 16.3200 16.0000 15.6200 15.0200 15.7000 -
P/RPS 4.43 4.39 4.31 4.69 4.70 4.54 4.76 -4.66%
  QoQ % 0.91% 1.86% -8.10% -0.21% 3.52% -4.62% -
  Horiz. % 93.07% 92.23% 90.55% 98.53% 98.74% 95.38% 100.00%
P/EPS 25.53 57.11 19.64 18.04 19.55 21.42 19.98 17.70%
  QoQ % -55.30% 190.78% 8.87% -7.72% -8.73% 7.21% -
  Horiz. % 127.78% 285.84% 98.30% 90.29% 97.85% 107.21% 100.00%
EY 3.92 1.75 5.09 5.54 5.11 4.67 5.01 -15.05%
  QoQ % 124.00% -65.62% -8.12% 8.41% 9.42% -6.79% -
  Horiz. % 78.24% 34.93% 101.60% 110.58% 102.00% 93.21% 100.00%
DY 0.68 0.99 0.00 1.56 0.68 1.07 0.00 -
  QoQ % -31.31% 0.00% 0.00% 129.41% -36.45% 0.00% -
  Horiz. % 63.55% 92.52% 0.00% 145.79% 63.55% 100.00% -
P/NAPS 0.96 1.02 1.03 0.95 0.92 0.99 1.05 -5.78%
  QoQ % -5.88% -0.97% 8.42% 3.26% -7.07% -5.71% -
  Horiz. % 91.43% 97.14% 98.10% 90.48% 87.62% 94.29% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers