Highlights

[PPB] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     8.99%    YoY -     15.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,485,396 4,455,108 4,580,488 4,305,051 4,224,324 4,177,534 4,122,344 5.78%
  QoQ % 0.68% -2.74% 6.40% 1.91% 1.12% 1.34% -
  Horiz. % 108.81% 108.07% 111.11% 104.43% 102.47% 101.34% 100.00%
PBT 1,227,952 1,091,084 838,056 1,293,147 1,205,214 991,756 1,469,192 -11.26%
  QoQ % 12.54% 30.19% -35.19% 7.30% 21.52% -32.50% -
  Horiz. % 83.58% 74.26% 57.04% 88.02% 82.03% 67.50% 100.00%
Tax -71,317 -77,558 -55,628 -54,456 -60,582 -73,350 -81,880 -8.79%
  QoQ % 8.05% -39.42% -2.15% 10.11% 17.41% 10.42% -
  Horiz. % 87.10% 94.72% 67.94% 66.51% 73.99% 89.58% 100.00%
NP 1,156,634 1,013,526 782,428 1,238,691 1,144,632 918,406 1,387,312 -11.41%
  QoQ % 14.12% 29.54% -36.83% 8.22% 24.63% -33.80% -
  Horiz. % 83.37% 73.06% 56.40% 89.29% 82.51% 66.20% 100.00%
NP to SH 1,138,342 987,970 758,048 1,205,447 1,106,029 895,112 1,353,728 -10.90%
  QoQ % 15.22% 30.33% -37.11% 8.99% 23.56% -33.88% -
  Horiz. % 84.09% 72.98% 56.00% 89.05% 81.70% 66.12% 100.00%
Tax Rate 5.81 % 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 2.85%
  QoQ % -18.28% 7.08% 57.72% -16.30% -32.03% 32.85% -
  Horiz. % 104.31% 127.65% 119.21% 75.58% 90.31% 132.85% 100.00%
Total Cost 3,328,761 3,441,582 3,798,060 3,066,360 3,079,692 3,259,128 2,735,032 13.98%
  QoQ % -3.28% -9.39% 23.86% -0.43% -5.51% 19.16% -
  Horiz. % 121.71% 125.83% 138.87% 112.11% 112.60% 119.16% 100.00%
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 151,743 227,615 - 355,649 126,453 189,679 - -
  QoQ % -33.33% 0.00% 0.00% 181.25% -33.33% 0.00% -
  Horiz. % 80.00% 120.00% 0.00% 187.50% 66.67% 100.00% -
Div Payout % 13.33 % 23.04 % - % 29.50 % 11.43 % 21.19 % - % -
  QoQ % -42.14% 0.00% 0.00% 158.09% -46.06% 0.00% -
  Horiz. % 62.91% 108.73% 0.00% 139.22% 53.94% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.91%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.79 % 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % -16.24%
  QoQ % 13.36% 33.20% -40.63% 6.16% 23.29% -34.68% -
  Horiz. % 76.64% 67.61% 50.76% 85.50% 80.53% 65.32% 100.00%
ROE 5.45 % 3.99 % 3.75 % 5.77 % 5.25 % 4.28 % 6.34 % -9.58%
  QoQ % 36.59% 6.40% -35.01% 9.90% 22.66% -32.49% -
  Horiz. % 85.96% 62.93% 59.15% 91.01% 82.81% 67.51% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 315.30 313.17 386.38 363.14 356.33 352.39 347.73 -6.31%
  QoQ % 0.68% -18.95% 6.40% 1.91% 1.12% 1.34% -
  Horiz. % 90.67% 90.06% 111.11% 104.43% 102.47% 101.34% 100.00%
EPS 80.01 69.44 63.96 101.68 93.29 75.50 114.20 -21.10%
  QoQ % 15.22% 8.57% -37.10% 8.99% 23.56% -33.89% -
  Horiz. % 70.06% 60.81% 56.01% 89.04% 81.69% 66.11% 100.00%
DPS 10.67 16.00 0.00 30.00 10.67 16.00 0.00 -
  QoQ % -33.31% 0.00% 0.00% 181.16% -33.31% 0.00% -
  Horiz. % 66.69% 100.00% 0.00% 187.50% 66.69% 100.00% -
NAPS 14.6700 17.3900 17.0600 17.6300 17.7800 17.6600 18.0000 -12.74%
  QoQ % -15.64% 1.93% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 81.50% 96.61% 94.78% 97.94% 98.78% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 315.30 313.17 321.98 302.62 296.94 293.65 289.78 5.78%
  QoQ % 0.68% -2.74% 6.40% 1.91% 1.12% 1.34% -
  Horiz. % 108.81% 108.07% 111.11% 104.43% 102.47% 101.34% 100.00%
EPS 80.01 69.45 53.29 84.74 77.75 62.92 95.16 -10.91%
  QoQ % 15.21% 30.32% -37.11% 8.99% 23.57% -33.88% -
  Horiz. % 84.08% 72.98% 56.00% 89.05% 81.70% 66.12% 100.00%
DPS 10.67 16.00 0.00 25.00 8.89 13.33 0.00 -
  QoQ % -33.31% 0.00% 0.00% 181.21% -33.31% 0.00% -
  Horiz. % 80.05% 120.03% 0.00% 187.55% 66.69% 100.00% -
NAPS 14.6700 17.3900 14.2167 14.6917 14.8167 14.7167 15.0000 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 16.7800 19.6800 19.1400 17.2400 16.8600 17.1600 16.7400 -
P/RPS 5.32 6.28 4.95 4.75 4.73 4.87 4.81 6.94%
  QoQ % -15.29% 26.87% 4.21% 0.42% -2.87% 1.25% -
  Horiz. % 110.60% 130.56% 102.91% 98.75% 98.34% 101.25% 100.00%
P/EPS 20.97 28.34 29.93 16.95 18.07 22.73 14.66 26.93%
  QoQ % -26.01% -5.31% 76.58% -6.20% -20.50% 55.05% -
  Horiz. % 143.04% 193.32% 204.16% 115.62% 123.26% 155.05% 100.00%
EY 4.77 3.53 3.34 5.90 5.53 4.40 6.82 -21.19%
  QoQ % 35.13% 5.69% -43.39% 6.69% 25.68% -35.48% -
  Horiz. % 69.94% 51.76% 48.97% 86.51% 81.09% 64.52% 100.00%
DY 0.64 0.81 0.00 1.74 0.63 0.93 0.00 -
  QoQ % -20.99% 0.00% 0.00% 176.19% -32.26% 0.00% -
  Horiz. % 68.82% 87.10% 0.00% 187.10% 67.74% 100.00% -
P/NAPS 1.14 1.13 1.12 0.98 0.95 0.97 0.93 14.52%
  QoQ % 0.88% 0.89% 14.29% 3.16% -2.06% 4.30% -
  Horiz. % 122.58% 121.51% 120.43% 105.38% 102.15% 104.30% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 -
Price 17.0000 16.8200 19.9200 17.7000 16.7600 16.7000 16.9000 -
P/RPS 5.39 5.37 5.16 4.87 4.70 4.74 4.86 7.14%
  QoQ % 0.37% 4.07% 5.95% 3.62% -0.84% -2.47% -
  Horiz. % 110.91% 110.49% 106.17% 100.21% 96.71% 97.53% 100.00%
P/EPS 21.25 24.22 31.15 17.41 17.96 22.12 14.80 27.24%
  QoQ % -12.26% -22.25% 78.92% -3.06% -18.81% 49.46% -
  Horiz. % 143.58% 163.65% 210.47% 117.64% 121.35% 149.46% 100.00%
EY 4.71 4.13 3.21 5.74 5.57 4.52 6.76 -21.39%
  QoQ % 14.04% 28.66% -44.08% 3.05% 23.23% -33.14% -
  Horiz. % 69.67% 61.09% 47.49% 84.91% 82.40% 66.86% 100.00%
DY 0.63 0.95 0.00 1.69 0.64 0.96 0.00 -
  QoQ % -33.68% 0.00% 0.00% 164.06% -33.33% 0.00% -
  Horiz. % 65.62% 98.96% 0.00% 176.04% 66.67% 100.00% -
P/NAPS 1.16 0.97 1.17 1.00 0.94 0.95 0.94 15.04%
  QoQ % 19.59% -17.09% 17.00% 6.38% -1.05% 1.06% -
  Horiz. % 123.40% 103.19% 124.47% 106.38% 100.00% 101.06% 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.
 


 

256  321  540  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers