Highlights

[PPB] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 01-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -5.56%    YoY -     -10.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,670,757 4,618,442 4,625,544 4,528,260 4,485,396 4,455,108 4,580,488 1.31%
  QoQ % 1.13% -0.15% 2.15% 0.96% 0.68% -2.74% -
  Horiz. % 101.97% 100.83% 100.98% 98.86% 97.92% 97.26% 100.00%
PBT 1,177,361 922,508 1,119,448 1,167,683 1,227,952 1,091,084 838,056 25.41%
  QoQ % 27.63% -17.59% -4.13% -4.91% 12.54% 30.19% -
  Horiz. % 140.49% 110.08% 133.58% 139.33% 146.52% 130.19% 100.00%
Tax -66,438 -66,266 -71,676 -64,732 -71,317 -77,558 -55,628 12.56%
  QoQ % -0.26% 7.55% -10.73% 9.23% 8.05% -39.42% -
  Horiz. % 119.43% 119.12% 128.85% 116.37% 128.20% 139.42% 100.00%
NP 1,110,922 856,242 1,047,772 1,102,951 1,156,634 1,013,526 782,428 26.30%
  QoQ % 29.74% -18.28% -5.00% -4.64% 14.12% 29.54% -
  Horiz. % 141.98% 109.43% 133.91% 140.97% 147.83% 129.54% 100.00%
NP to SH 1,070,141 816,848 993,792 1,075,096 1,138,342 987,970 758,048 25.82%
  QoQ % 31.01% -17.80% -7.56% -5.56% 15.22% 30.33% -
  Horiz. % 141.17% 107.76% 131.10% 141.82% 150.17% 130.33% 100.00%
Tax Rate 5.64 % 7.18 % 6.40 % 5.54 % 5.81 % 7.11 % 6.64 % -10.30%
  QoQ % -21.45% 12.19% 15.52% -4.65% -18.28% 7.08% -
  Horiz. % 84.94% 108.13% 96.39% 83.43% 87.50% 107.08% 100.00%
Total Cost 3,559,834 3,762,200 3,577,772 3,425,309 3,328,761 3,441,582 3,798,060 -4.22%
  QoQ % -5.38% 5.15% 4.45% 2.90% -3.28% -9.39% -
  Horiz. % 93.73% 99.06% 94.20% 90.19% 87.64% 90.61% 100.00%
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54%
  QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% -
  Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 151,743 227,615 - 398,327 151,743 227,615 - -
  QoQ % -33.33% 0.00% 0.00% 162.50% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 175.00% 66.67% 100.00% -
Div Payout % 14.18 % 27.87 % - % 37.05 % 13.33 % 23.04 % - % -
  QoQ % -49.12% 0.00% 0.00% 177.94% -42.14% 0.00% -
  Horiz. % 61.55% 120.96% 0.00% 160.81% 57.86% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54%
  QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% -
  Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 23.78 % 18.54 % 22.65 % 24.36 % 25.79 % 22.75 % 17.08 % 24.66%
  QoQ % 28.26% -18.15% -7.02% -5.54% 13.36% 33.20% -
  Horiz. % 139.23% 108.55% 132.61% 142.62% 151.00% 133.20% 100.00%
ROE 5.02 % 3.85 % 4.67 % 5.11 % 5.45 % 3.99 % 3.75 % 21.44%
  QoQ % 30.39% -17.56% -8.61% -6.24% 36.59% 6.40% -
  Horiz. % 133.87% 102.67% 124.53% 136.27% 145.33% 106.40% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.33 324.65 325.15 318.31 315.30 313.17 386.38 -10.28%
  QoQ % 1.13% -0.15% 2.15% 0.95% 0.68% -18.95% -
  Horiz. % 84.98% 84.02% 84.15% 82.38% 81.60% 81.05% 100.00%
EPS 75.23 57.42 69.84 75.57 80.01 69.44 63.96 11.42%
  QoQ % 31.02% -17.78% -7.58% -5.55% 15.22% 8.57% -
  Horiz. % 117.62% 89.77% 109.19% 118.15% 125.09% 108.57% 100.00%
DPS 10.67 16.00 0.00 28.00 10.67 16.00 0.00 -
  QoQ % -33.31% 0.00% 0.00% 162.42% -33.31% 0.00% -
  Horiz. % 66.69% 100.00% 0.00% 175.00% 66.69% 100.00% -
NAPS 14.9800 14.9000 14.9500 14.7900 14.6700 17.3900 17.0600 -8.30%
  QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 1.93% -
  Horiz. % 87.81% 87.34% 87.63% 86.69% 85.99% 101.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,654
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.31 324.64 325.13 318.30 315.28 313.15 321.97 1.31%
  QoQ % 1.13% -0.15% 2.15% 0.96% 0.68% -2.74% -
  Horiz. % 101.97% 100.83% 100.98% 98.86% 97.92% 97.26% 100.00%
EPS 75.22 57.42 69.85 75.57 80.02 69.45 53.28 25.82%
  QoQ % 31.00% -17.80% -7.57% -5.56% 15.22% 30.35% -
  Horiz. % 141.18% 107.77% 131.10% 141.84% 150.19% 130.35% 100.00%
DPS 10.67 16.00 0.00 28.00 10.67 16.00 0.00 -
  QoQ % -33.31% 0.00% 0.00% 162.42% -33.31% 0.00% -
  Horiz. % 66.69% 100.00% 0.00% 175.00% 66.69% 100.00% -
NAPS 14.9794 14.8994 14.9494 14.7894 14.6694 17.3893 14.2161 3.54%
  QoQ % 0.54% -0.33% 1.08% 0.82% -15.64% 22.32% -
  Horiz. % 105.37% 104.81% 105.16% 104.03% 103.19% 122.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 18.1400 18.7000 18.3200 17.5800 16.7800 19.6800 19.1400 -
P/RPS 5.53 5.76 5.63 5.52 5.32 6.28 4.95 7.66%
  QoQ % -3.99% 2.31% 1.99% 3.76% -15.29% 26.87% -
  Horiz. % 111.72% 116.36% 113.74% 111.52% 107.47% 126.87% 100.00%
P/EPS 24.11 32.57 26.22 23.26 20.97 28.34 29.93 -13.41%
  QoQ % -25.97% 24.22% 12.73% 10.92% -26.01% -5.31% -
  Horiz. % 80.55% 108.82% 87.60% 77.71% 70.06% 94.69% 100.00%
EY 4.15 3.07 3.81 4.30 4.77 3.53 3.34 15.56%
  QoQ % 35.18% -19.42% -11.40% -9.85% 35.13% 5.69% -
  Horiz. % 124.25% 91.92% 114.07% 128.74% 142.81% 105.69% 100.00%
DY 0.59 0.86 0.00 1.59 0.64 0.81 0.00 -
  QoQ % -31.40% 0.00% 0.00% 148.44% -20.99% 0.00% -
  Horiz. % 72.84% 106.17% 0.00% 196.30% 79.01% 100.00% -
P/NAPS 1.21 1.26 1.23 1.19 1.14 1.13 1.12 5.28%
  QoQ % -3.97% 2.44% 3.36% 4.39% 0.88% 0.89% -
  Horiz. % 108.04% 112.50% 109.82% 106.25% 101.79% 100.89% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 -
Price 18.2400 18.8000 18.6200 18.5000 17.0000 16.8200 19.9200 -
P/RPS 5.56 5.79 5.73 5.81 5.39 5.37 5.16 5.10%
  QoQ % -3.97% 1.05% -1.38% 7.79% 0.37% 4.07% -
  Horiz. % 107.75% 112.21% 111.05% 112.60% 104.46% 104.07% 100.00%
P/EPS 24.25 32.74 26.65 24.48 21.25 24.22 31.15 -15.36%
  QoQ % -25.93% 22.85% 8.86% 15.20% -12.26% -22.25% -
  Horiz. % 77.85% 105.10% 85.55% 78.59% 68.22% 77.75% 100.00%
EY 4.12 3.05 3.75 4.09 4.71 4.13 3.21 18.09%
  QoQ % 35.08% -18.67% -8.31% -13.16% 14.04% 28.66% -
  Horiz. % 128.35% 95.02% 116.82% 127.41% 146.73% 128.66% 100.00%
DY 0.58 0.85 0.00 1.51 0.63 0.95 0.00 -
  QoQ % -31.76% 0.00% 0.00% 139.68% -33.68% 0.00% -
  Horiz. % 61.05% 89.47% 0.00% 158.95% 66.32% 100.00% -
P/NAPS 1.22 1.26 1.25 1.25 1.16 0.97 1.17 2.83%
  QoQ % -3.17% 0.80% 0.00% 7.76% 19.59% -17.09% -
  Horiz. % 104.27% 107.69% 106.84% 106.84% 99.15% 82.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS