Highlights

[PPB] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     227.70%    YoY -     -22.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,088,767 1,030,586 4,186,376 3,162,931 2,179,205 1,122,614 4,048,314 -35.70%
  QoQ % 102.68% -75.38% 32.36% 45.14% 94.12% -72.27% -
  Horiz. % 51.60% 25.46% 103.41% 78.13% 53.83% 27.73% 100.00%
PBT 495,878 367,298 1,211,110 684,285 254,560 283,416 1,181,122 -43.96%
  QoQ % 35.01% -69.67% 76.99% 168.81% -10.18% -76.00% -
  Horiz. % 41.98% 31.10% 102.54% 57.94% 21.55% 24.00% 100.00%
Tax -36,675 -20,470 -104,239 -82,824 -54,550 -24,520 -105,003 -50.44%
  QoQ % -79.16% 80.36% -25.86% -51.83% -122.47% 76.65% -
  Horiz. % 34.93% 19.49% 99.27% 78.88% 51.95% 23.35% 100.00%
NP 459,203 346,828 1,106,871 601,461 200,010 258,896 1,076,119 -43.35%
  QoQ % 32.40% -68.67% 84.03% 200.72% -22.75% -75.94% -
  Horiz. % 42.67% 32.23% 102.86% 55.89% 18.59% 24.06% 100.00%
NP to SH 447,556 338,432 1,044,993 548,965 167,520 246,240 1,051,311 -43.44%
  QoQ % 32.24% -67.61% 90.36% 227.70% -31.97% -76.58% -
  Horiz. % 42.57% 32.19% 99.40% 52.22% 15.93% 23.42% 100.00%
Tax Rate 7.40 % 5.57 % 8.61 % 12.10 % 21.43 % 8.65 % 8.89 % -11.52%
  QoQ % 32.85% -35.31% -28.84% -43.54% 147.75% -2.70% -
  Horiz. % 83.24% 62.65% 96.85% 136.11% 241.06% 97.30% 100.00%
Total Cost 1,629,564 683,758 3,079,505 2,561,470 1,979,195 863,718 2,972,195 -33.04%
  QoQ % 138.32% -77.80% 20.22% 29.42% 129.15% -70.94% -
  Horiz. % 54.83% 23.01% 103.61% 86.18% 66.59% 29.06% 100.00%
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 94,839 - 296,374 94,839 94,839 - 296,374 -53.25%
  QoQ % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 100.00% 32.00% 32.00% 0.00% 100.00%
Div Payout % 21.19 % - % 28.36 % 17.28 % 56.61 % - % 28.19 % -17.34%
  QoQ % 0.00% 0.00% 64.12% -69.48% 0.00% 0.00% -
  Horiz. % 75.17% 0.00% 100.60% 61.30% 200.82% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.98 % 33.65 % 26.44 % 19.02 % 9.18 % 23.06 % 26.58 % -11.91%
  QoQ % -34.68% 27.27% 39.01% 107.19% -60.19% -13.24% -
  Horiz. % 82.69% 126.60% 99.47% 71.56% 34.54% 86.76% 100.00%
ROE 2.14 % 1.59 % 4.98 % 2.81 % 0.90 % 1.31 % 5.28 % -45.26%
  QoQ % 34.59% -68.07% 77.22% 212.22% -31.30% -75.19% -
  Horiz. % 40.53% 30.11% 94.32% 53.22% 17.05% 24.81% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 176.19 86.93 353.13 266.80 183.82 94.70 341.49 -35.70%
  QoQ % 102.68% -75.38% 32.36% 45.14% 94.11% -72.27% -
  Horiz. % 51.59% 25.46% 103.41% 78.13% 53.83% 27.73% 100.00%
EPS 37.75 28.55 88.15 46.31 14.13 20.77 88.68 -43.44%
  QoQ % 32.22% -67.61% 90.35% 227.74% -31.97% -76.58% -
  Horiz. % 42.57% 32.19% 99.40% 52.22% 15.93% 23.42% 100.00%
DPS 8.00 0.00 25.00 8.00 8.00 0.00 25.00 -53.25%
  QoQ % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 100.00% 32.00% 32.00% 0.00% 100.00%
NAPS 17.6600 18.0000 17.6900 16.4500 15.7800 15.8600 16.8000 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 146.83 72.44 294.28 222.33 153.18 78.91 284.57 -35.70%
  QoQ % 102.69% -75.38% 32.36% 45.14% 94.12% -72.27% -
  Horiz. % 51.60% 25.46% 103.41% 78.13% 53.83% 27.73% 100.00%
EPS 31.46 23.79 73.46 38.59 11.78 17.31 73.90 -43.44%
  QoQ % 32.24% -67.62% 90.36% 227.59% -31.95% -76.58% -
  Horiz. % 42.57% 32.19% 99.40% 52.22% 15.94% 23.42% 100.00%
DPS 6.67 0.00 20.83 6.67 6.67 0.00 20.83 -53.23%
  QoQ % 0.00% 0.00% 212.29% 0.00% 0.00% 0.00% -
  Horiz. % 32.02% 0.00% 100.00% 32.02% 32.02% 0.00% 100.00%
NAPS 14.7167 15.0000 14.7417 13.7083 13.1500 13.2167 14.0000 3.39%
  QoQ % -1.89% 1.75% 7.54% 4.25% -0.50% -5.60% -
  Horiz. % 105.12% 107.14% 105.30% 97.92% 93.93% 94.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 17.1600 16.7400 15.8600 16.1800 16.5000 16.7000 15.9000 -
P/RPS 9.74 19.26 4.49 6.06 8.98 17.64 4.66 63.55%
  QoQ % -49.43% 328.95% -25.91% -32.52% -49.09% 278.54% -
  Horiz. % 209.01% 413.30% 96.35% 130.04% 192.70% 378.54% 100.00%
P/EPS 45.45 58.64 17.99 34.94 116.77 80.40 17.93 86.02%
  QoQ % -22.49% 225.96% -48.51% -70.08% 45.24% 348.41% -
  Horiz. % 253.49% 327.05% 100.33% 194.87% 651.25% 448.41% 100.00%
EY 2.20 1.71 5.56 2.86 0.86 1.24 5.58 -46.26%
  QoQ % 28.65% -69.24% 94.41% 232.56% -30.65% -77.78% -
  Horiz. % 39.43% 30.65% 99.64% 51.25% 15.41% 22.22% 100.00%
DY 0.47 0.00 1.58 0.49 0.48 0.00 1.57 -55.28%
  QoQ % 0.00% 0.00% 222.45% 2.08% 0.00% 0.00% -
  Horiz. % 29.94% 0.00% 100.64% 31.21% 30.57% 0.00% 100.00%
P/NAPS 0.97 0.93 0.90 0.98 1.05 1.05 0.95 1.40%
  QoQ % 4.30% 3.33% -8.16% -6.67% 0.00% 10.53% -
  Horiz. % 102.11% 97.89% 94.74% 103.16% 110.53% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 -
Price 16.7000 16.9000 16.5400 15.7600 16.1400 16.3200 16.0000 -
P/RPS 9.48 19.44 4.68 5.91 8.78 17.23 4.69 59.93%
  QoQ % -51.23% 315.38% -20.81% -32.69% -49.04% 267.38% -
  Horiz. % 202.13% 414.50% 99.79% 126.01% 187.21% 367.38% 100.00%
P/EPS 44.24 59.20 18.76 34.03 114.22 78.57 18.04 81.95%
  QoQ % -25.27% 215.57% -44.87% -70.21% 45.37% 335.53% -
  Horiz. % 245.23% 328.16% 103.99% 188.64% 633.15% 435.53% 100.00%
EY 2.26 1.69 5.33 2.94 0.88 1.27 5.54 -45.03%
  QoQ % 33.73% -68.29% 81.29% 234.09% -30.71% -77.08% -
  Horiz. % 40.79% 30.51% 96.21% 53.07% 15.88% 22.92% 100.00%
DY 0.48 0.00 1.51 0.51 0.50 0.00 1.56 -54.46%
  QoQ % 0.00% 0.00% 196.08% 2.00% 0.00% 0.00% -
  Horiz. % 30.77% 0.00% 96.79% 32.69% 32.05% 0.00% 100.00%
P/NAPS 0.95 0.94 0.93 0.96 1.02 1.03 0.95 -
  QoQ % 1.06% 1.08% -3.12% -5.88% -0.97% 8.42% -
  Horiz. % 100.00% 98.95% 97.89% 101.05% 107.37% 108.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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