Highlights

[PPB] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     70.93%    YoY -     11.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,179,205 1,122,614 4,048,314 2,957,714 1,963,005 976,986 3,701,008 -29.77%
  QoQ % 94.12% -72.27% 36.87% 50.67% 100.92% -73.60% -
  Horiz. % 58.88% 30.33% 109.38% 79.92% 53.04% 26.40% 100.00%
PBT 254,560 283,416 1,181,122 802,374 465,480 266,541 1,028,144 -60.60%
  QoQ % -10.18% -76.00% 47.20% 72.38% 74.64% -74.08% -
  Horiz. % 24.76% 27.57% 114.88% 78.04% 45.27% 25.92% 100.00%
Tax -54,550 -24,520 -105,003 -81,694 -47,799 -31,866 -89,227 -27.99%
  QoQ % -122.47% 76.65% -28.53% -70.91% -50.00% 64.29% -
  Horiz. % 61.14% 27.48% 117.68% 91.56% 53.57% 35.71% 100.00%
NP 200,010 258,896 1,076,119 720,680 417,681 234,675 938,917 -64.37%
  QoQ % -22.75% -75.94% 49.32% 72.54% 77.98% -75.01% -
  Horiz. % 21.30% 27.57% 114.61% 76.76% 44.49% 24.99% 100.00%
NP to SH 167,520 246,240 1,051,311 710,290 415,551 232,915 916,779 -67.83%
  QoQ % -31.97% -76.58% 48.01% 70.93% 78.41% -74.59% -
  Horiz. % 18.27% 26.86% 114.67% 77.48% 45.33% 25.41% 100.00%
Tax Rate 21.43 % 8.65 % 8.89 % 10.18 % 10.27 % 11.96 % 8.68 % 82.77%
  QoQ % 147.75% -2.70% -12.67% -0.88% -14.13% 37.79% -
  Horiz. % 246.89% 99.65% 102.42% 117.28% 118.32% 137.79% 100.00%
Total Cost 1,979,195 863,718 2,972,195 2,237,034 1,545,324 742,311 2,762,091 -19.94%
  QoQ % 129.15% -70.94% 32.86% 44.76% 108.18% -73.13% -
  Horiz. % 71.66% 31.27% 107.61% 80.99% 55.95% 26.87% 100.00%
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 94,839 - 296,374 94,839 94,839 - 272,664 -50.57%
  QoQ % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% -
  Horiz. % 34.78% 0.00% 108.70% 34.78% 34.78% 0.00% 100.00%
Div Payout % 56.61 % - % 28.19 % 13.35 % 22.82 % - % 29.74 % 53.65%
  QoQ % 0.00% 0.00% 111.16% -41.50% 0.00% 0.00% -
  Horiz. % 190.35% 0.00% 94.79% 44.89% 76.73% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.18 % 23.06 % 26.58 % 24.37 % 21.28 % 24.02 % 25.37 % -49.25%
  QoQ % -60.19% -13.24% 9.07% 14.52% -11.41% -5.32% -
  Horiz. % 36.18% 90.89% 104.77% 96.06% 83.88% 94.68% 100.00%
ROE 0.90 % 1.31 % 5.28 % 3.54 % 2.32 % 1.32 % 5.45 % -69.93%
  QoQ % -31.30% -75.19% 49.15% 52.59% 75.76% -75.78% -
  Horiz. % 16.51% 24.04% 96.88% 64.95% 42.57% 24.22% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 183.82 94.70 341.49 249.49 165.58 82.41 312.19 -29.77%
  QoQ % 94.11% -72.27% 36.88% 50.68% 100.92% -73.60% -
  Horiz. % 58.88% 30.33% 109.39% 79.92% 53.04% 26.40% 100.00%
EPS 14.13 20.77 88.68 59.91 35.05 19.65 77.33 -67.83%
  QoQ % -31.97% -76.58% 48.02% 70.93% 78.37% -74.59% -
  Horiz. % 18.27% 26.86% 114.68% 77.47% 45.33% 25.41% 100.00%
DPS 8.00 0.00 25.00 8.00 8.00 0.00 23.00 -50.57%
  QoQ % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% -
  Horiz. % 34.78% 0.00% 108.70% 34.78% 34.78% 0.00% 100.00%
NAPS 15.7800 15.8600 16.8000 16.9100 15.1300 14.8900 14.1900 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 153.18 78.91 284.57 207.91 137.99 68.68 260.16 -29.77%
  QoQ % 94.12% -72.27% 36.87% 50.67% 100.92% -73.60% -
  Horiz. % 58.88% 30.33% 109.38% 79.92% 53.04% 26.40% 100.00%
EPS 11.78 17.31 73.90 49.93 29.21 16.37 64.44 -67.82%
  QoQ % -31.95% -76.58% 48.01% 70.93% 78.44% -74.60% -
  Horiz. % 18.28% 26.86% 114.68% 77.48% 45.33% 25.40% 100.00%
DPS 6.67 0.00 20.83 6.67 6.67 0.00 19.17 -50.56%
  QoQ % 0.00% 0.00% 212.29% 0.00% 0.00% 0.00% -
  Horiz. % 34.79% 0.00% 108.66% 34.79% 34.79% 0.00% 100.00%
NAPS 13.1500 13.2167 14.0000 14.0917 12.6083 12.4083 11.8250 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.77% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 16.5000 16.7000 15.9000 15.4200 15.1200 15.3800 14.3000 -
P/RPS 8.98 17.64 4.66 6.18 9.13 18.66 4.58 56.72%
  QoQ % -49.09% 278.54% -24.60% -32.31% -51.07% 307.42% -
  Horiz. % 196.07% 385.15% 101.75% 134.93% 199.34% 407.42% 100.00%
P/EPS 116.77 80.40 17.93 25.74 43.13 78.28 18.49 242.05%
  QoQ % 45.24% 348.41% -30.34% -40.32% -44.90% 323.36% -
  Horiz. % 631.53% 434.83% 96.97% 139.21% 233.26% 423.36% 100.00%
EY 0.86 1.24 5.58 3.89 2.32 1.28 5.41 -70.69%
  QoQ % -30.65% -77.78% 43.44% 67.67% 81.25% -76.34% -
  Horiz. % 15.90% 22.92% 103.14% 71.90% 42.88% 23.66% 100.00%
DY 0.48 0.00 1.57 0.52 0.53 0.00 1.61 -55.40%
  QoQ % 0.00% 0.00% 201.92% -1.89% 0.00% 0.00% -
  Horiz. % 29.81% 0.00% 97.52% 32.30% 32.92% 0.00% 100.00%
P/NAPS 1.05 1.05 0.95 0.91 1.00 1.03 1.01 2.63%
  QoQ % 0.00% 10.53% 4.40% -9.00% -2.91% 1.98% -
  Horiz. % 103.96% 103.96% 94.06% 90.10% 99.01% 101.98% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 27/02/15 -
Price 16.1400 16.3200 16.0000 15.6200 15.0200 15.7000 14.5800 -
P/RPS 8.78 17.23 4.69 6.26 9.07 19.05 4.67 52.39%
  QoQ % -49.04% 267.38% -25.08% -30.98% -52.39% 307.92% -
  Horiz. % 188.01% 368.95% 100.43% 134.05% 194.22% 407.92% 100.00%
P/EPS 114.22 78.57 18.04 26.07 42.85 79.91 18.85 232.73%
  QoQ % 45.37% 335.53% -30.80% -39.16% -46.38% 323.93% -
  Horiz. % 605.94% 416.82% 95.70% 138.30% 227.32% 423.93% 100.00%
EY 0.88 1.27 5.54 3.84 2.33 1.25 5.30 -69.82%
  QoQ % -30.71% -77.08% 44.27% 64.81% 86.40% -76.42% -
  Horiz. % 16.60% 23.96% 104.53% 72.45% 43.96% 23.58% 100.00%
DY 0.50 0.00 1.56 0.51 0.53 0.00 1.58 -53.59%
  QoQ % 0.00% 0.00% 205.88% -3.77% 0.00% 0.00% -
  Horiz. % 31.65% 0.00% 98.73% 32.28% 33.54% 0.00% 100.00%
P/NAPS 1.02 1.03 0.95 0.92 0.99 1.05 1.03 -0.65%
  QoQ % -0.97% 8.42% 3.26% -7.07% -5.71% 1.94% -
  Horiz. % 99.03% 100.00% 92.23% 89.32% 96.12% 101.94% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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!
PARTNERS & BROKERS