Highlights

[PPB] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -37.11%    YoY -     -44.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,528,260 4,485,396 4,455,108 4,580,488 4,305,051 4,224,324 4,177,534 5.51%
  QoQ % 0.96% 0.68% -2.74% 6.40% 1.91% 1.12% -
  Horiz. % 108.40% 107.37% 106.64% 109.65% 103.05% 101.12% 100.00%
PBT 1,167,683 1,227,952 1,091,084 838,056 1,293,147 1,205,214 991,756 11.47%
  QoQ % -4.91% 12.54% 30.19% -35.19% 7.30% 21.52% -
  Horiz. % 117.74% 123.82% 110.02% 84.50% 130.39% 121.52% 100.00%
Tax -64,732 -71,317 -77,558 -55,628 -54,456 -60,582 -73,350 -7.97%
  QoQ % 9.23% 8.05% -39.42% -2.15% 10.11% 17.41% -
  Horiz. % 88.25% 97.23% 105.74% 75.84% 74.24% 82.59% 100.00%
NP 1,102,951 1,156,634 1,013,526 782,428 1,238,691 1,144,632 918,406 12.95%
  QoQ % -4.64% 14.12% 29.54% -36.83% 8.22% 24.63% -
  Horiz. % 120.09% 125.94% 110.36% 85.19% 134.87% 124.63% 100.00%
NP to SH 1,075,096 1,138,342 987,970 758,048 1,205,447 1,106,029 895,112 12.95%
  QoQ % -5.56% 15.22% 30.33% -37.11% 8.99% 23.56% -
  Horiz. % 120.11% 127.17% 110.37% 84.69% 134.67% 123.56% 100.00%
Tax Rate 5.54 % 5.81 % 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % -17.51%
  QoQ % -4.65% -18.28% 7.08% 57.72% -16.30% -32.03% -
  Horiz. % 74.86% 78.51% 96.08% 89.73% 56.89% 67.97% 100.00%
Total Cost 3,425,309 3,328,761 3,441,582 3,798,060 3,066,360 3,079,692 3,259,128 3.36%
  QoQ % 2.90% -3.28% -9.39% 23.86% -0.43% -5.51% -
  Horiz. % 105.10% 102.14% 105.60% 116.54% 94.09% 94.49% 100.00%
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 398,327 151,743 227,615 - 355,649 126,453 189,679 63.77%
  QoQ % 162.50% -33.33% 0.00% 0.00% 181.25% -33.33% -
  Horiz. % 210.00% 80.00% 120.00% 0.00% 187.50% 66.67% 100.00%
Div Payout % 37.05 % 13.33 % 23.04 % - % 29.50 % 11.43 % 21.19 % 44.99%
  QoQ % 177.94% -42.14% 0.00% 0.00% 158.09% -46.06% -
  Horiz. % 174.85% 62.91% 108.73% 0.00% 139.22% 53.94% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 12.89%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.36 % 25.79 % 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 7.07%
  QoQ % -5.54% 13.36% 33.20% -40.63% 6.16% 23.29% -
  Horiz. % 110.83% 117.33% 103.50% 77.71% 130.89% 123.29% 100.00%
ROE 5.11 % 5.45 % 3.99 % 3.75 % 5.77 % 5.25 % 4.28 % 12.51%
  QoQ % -6.24% 36.59% 6.40% -35.01% 9.90% 22.66% -
  Horiz. % 119.39% 127.34% 93.22% 87.62% 134.81% 122.66% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 315.30 313.17 386.38 363.14 356.33 352.39 -6.54%
  QoQ % 0.95% 0.68% -18.95% 6.40% 1.91% 1.12% -
  Horiz. % 90.33% 89.47% 88.87% 109.65% 103.05% 101.12% 100.00%
EPS 75.57 80.01 69.44 63.96 101.68 93.29 75.50 0.06%
  QoQ % -5.55% 15.22% 8.57% -37.10% 8.99% 23.56% -
  Horiz. % 100.09% 105.97% 91.97% 84.72% 134.68% 123.56% 100.00%
DPS 28.00 10.67 16.00 0.00 30.00 10.67 16.00 45.07%
  QoQ % 162.42% -33.31% 0.00% 0.00% 181.16% -33.31% -
  Horiz. % 175.00% 66.69% 100.00% 0.00% 187.50% 66.69% 100.00%
NAPS 14.7900 14.6700 17.3900 17.0600 17.6300 17.7800 17.6600 -11.12%
  QoQ % 0.82% -15.64% 1.93% -3.23% -0.84% 0.68% -
  Horiz. % 83.75% 83.07% 98.47% 96.60% 99.83% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 315.30 313.17 321.98 302.62 296.94 293.65 5.51%
  QoQ % 0.95% 0.68% -2.74% 6.40% 1.91% 1.12% -
  Horiz. % 108.40% 107.37% 106.65% 109.65% 103.05% 101.12% 100.00%
EPS 75.57 80.01 69.45 53.29 84.74 77.75 62.92 12.95%
  QoQ % -5.55% 15.21% 30.32% -37.11% 8.99% 23.57% -
  Horiz. % 120.10% 127.16% 110.38% 84.69% 134.68% 123.57% 100.00%
DPS 28.00 10.67 16.00 0.00 25.00 8.89 13.33 63.79%
  QoQ % 162.42% -33.31% 0.00% 0.00% 181.21% -33.31% -
  Horiz. % 210.05% 80.05% 120.03% 0.00% 187.55% 66.69% 100.00%
NAPS 14.7900 14.6700 17.3900 14.2167 14.6917 14.8167 14.7167 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 17.5800 16.7800 19.6800 19.1400 17.2400 16.8600 17.1600 -
P/RPS 5.52 5.32 6.28 4.95 4.75 4.73 4.87 8.69%
  QoQ % 3.76% -15.29% 26.87% 4.21% 0.42% -2.87% -
  Horiz. % 113.35% 109.24% 128.95% 101.64% 97.54% 97.13% 100.00%
P/EPS 23.26 20.97 28.34 29.93 16.95 18.07 22.73 1.54%
  QoQ % 10.92% -26.01% -5.31% 76.58% -6.20% -20.50% -
  Horiz. % 102.33% 92.26% 124.68% 131.68% 74.57% 79.50% 100.00%
EY 4.30 4.77 3.53 3.34 5.90 5.53 4.40 -1.52%
  QoQ % -9.85% 35.13% 5.69% -43.39% 6.69% 25.68% -
  Horiz. % 97.73% 108.41% 80.23% 75.91% 134.09% 125.68% 100.00%
DY 1.59 0.64 0.81 0.00 1.74 0.63 0.93 42.84%
  QoQ % 148.44% -20.99% 0.00% 0.00% 176.19% -32.26% -
  Horiz. % 170.97% 68.82% 87.10% 0.00% 187.10% 67.74% 100.00%
P/NAPS 1.19 1.14 1.13 1.12 0.98 0.95 0.97 14.56%
  QoQ % 4.39% 0.88% 0.89% 14.29% 3.16% -2.06% -
  Horiz. % 122.68% 117.53% 116.49% 115.46% 101.03% 97.94% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 -
Price 18.5000 17.0000 16.8200 19.9200 17.7000 16.7600 16.7000 -
P/RPS 5.81 5.39 5.37 5.16 4.87 4.70 4.74 14.49%
  QoQ % 7.79% 0.37% 4.07% 5.95% 3.62% -0.84% -
  Horiz. % 122.57% 113.71% 113.29% 108.86% 102.74% 99.16% 100.00%
P/EPS 24.48 21.25 24.22 31.15 17.41 17.96 22.12 6.97%
  QoQ % 15.20% -12.26% -22.25% 78.92% -3.06% -18.81% -
  Horiz. % 110.67% 96.07% 109.49% 140.82% 78.71% 81.19% 100.00%
EY 4.09 4.71 4.13 3.21 5.74 5.57 4.52 -6.43%
  QoQ % -13.16% 14.04% 28.66% -44.08% 3.05% 23.23% -
  Horiz. % 90.49% 104.20% 91.37% 71.02% 126.99% 123.23% 100.00%
DY 1.51 0.63 0.95 0.00 1.69 0.64 0.96 35.14%
  QoQ % 139.68% -33.68% 0.00% 0.00% 164.06% -33.33% -
  Horiz. % 157.29% 65.62% 98.96% 0.00% 176.04% 66.67% 100.00%
P/NAPS 1.25 1.16 0.97 1.17 1.00 0.94 0.95 20.02%
  QoQ % 7.76% 19.59% -17.09% 17.00% 6.38% -1.05% -
  Horiz. % 131.58% 122.11% 102.11% 123.16% 105.26% 98.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers