Highlights

[PPB] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     85.34%    YoY -     51.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,227,554 1,145,122 4,305,051 3,168,243 2,088,767 1,030,586 4,186,376 -34.41%
  QoQ % 94.53% -73.40% 35.88% 51.68% 102.68% -75.38% -
  Horiz. % 53.21% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
PBT 545,542 209,514 1,293,147 903,911 495,878 367,298 1,211,110 -41.32%
  QoQ % 160.38% -83.80% 43.06% 82.28% 35.01% -69.67% -
  Horiz. % 45.04% 17.30% 106.77% 74.63% 40.94% 30.33% 100.00%
Tax -38,779 -13,907 -54,456 -45,437 -36,675 -20,470 -104,239 -48.37%
  QoQ % -178.85% 74.46% -19.85% -23.89% -79.16% 80.36% -
  Horiz. % 37.20% 13.34% 52.24% 43.59% 35.18% 19.64% 100.00%
NP 506,763 195,607 1,238,691 858,474 459,203 346,828 1,106,871 -40.68%
  QoQ % 159.07% -84.21% 44.29% 86.95% 32.40% -68.67% -
  Horiz. % 45.78% 17.67% 111.91% 77.56% 41.49% 31.33% 100.00%
NP to SH 493,985 189,512 1,205,447 829,522 447,556 338,432 1,044,993 -39.40%
  QoQ % 160.66% -84.28% 45.32% 85.34% 32.24% -67.61% -
  Horiz. % 47.27% 18.14% 115.35% 79.38% 42.83% 32.39% 100.00%
Tax Rate 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 8.61 % -12.01%
  QoQ % 7.08% 57.72% -16.30% -32.03% 32.85% -35.31% -
  Horiz. % 82.58% 77.12% 48.90% 58.42% 85.95% 64.69% 100.00%
Total Cost 1,720,791 949,515 3,066,360 2,309,769 1,629,564 683,758 3,079,505 -32.23%
  QoQ % 81.23% -69.03% 32.76% 41.74% 138.32% -77.80% -
  Horiz. % 55.88% 30.83% 99.57% 75.00% 52.92% 22.20% 100.00%
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 113,807 - 355,649 94,839 94,839 - 296,374 -47.26%
  QoQ % 0.00% 0.00% 275.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.40% 0.00% 120.00% 32.00% 32.00% 0.00% 100.00%
Div Payout % 23.04 % - % 29.50 % 11.43 % 21.19 % - % 28.36 % -12.97%
  QoQ % 0.00% 0.00% 158.09% -46.06% 0.00% 0.00% -
  Horiz. % 81.24% 0.00% 104.02% 40.30% 74.72% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.96%
  QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % 26.44 % -9.56%
  QoQ % 33.20% -40.63% 6.16% 23.29% -34.68% 27.27% -
  Horiz. % 86.04% 64.60% 108.81% 102.50% 83.13% 127.27% 100.00%
ROE 2.00 % 0.94 % 5.77 % 3.94 % 2.14 % 1.59 % 4.98 % -45.66%
  QoQ % 112.77% -83.71% 46.45% 84.11% 34.59% -68.07% -
  Horiz. % 40.16% 18.88% 115.86% 79.12% 42.97% 31.93% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.58 96.59 363.14 267.25 176.19 86.93 353.13 -41.94%
  QoQ % 62.11% -73.40% 35.88% 51.68% 102.68% -75.38% -
  Horiz. % 44.34% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
EPS 34.72 15.99 101.68 69.97 37.75 28.55 88.15 -46.36%
  QoQ % 117.14% -84.27% 45.32% 85.35% 32.22% -67.61% -
  Horiz. % 39.39% 18.14% 115.35% 79.38% 42.82% 32.39% 100.00%
DPS 8.00 0.00 30.00 8.00 8.00 0.00 25.00 -53.31%
  QoQ % 0.00% 0.00% 275.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 120.00% 32.00% 32.00% 0.00% 100.00%
NAPS 17.3900 17.0600 17.6300 17.7800 17.6600 18.0000 17.6900 -1.14%
  QoQ % 1.93% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 98.30% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.58 80.50 302.62 222.71 146.83 72.44 294.28 -34.41%
  QoQ % 94.51% -73.40% 35.88% 51.68% 102.69% -75.38% -
  Horiz. % 53.21% 27.35% 102.83% 75.68% 49.89% 24.62% 100.00%
EPS 34.72 13.32 84.74 58.31 31.46 23.79 73.46 -39.41%
  QoQ % 160.66% -84.28% 45.33% 85.35% 32.24% -67.62% -
  Horiz. % 47.26% 18.13% 115.36% 79.38% 42.83% 32.38% 100.00%
DPS 8.00 0.00 25.00 6.67 6.67 0.00 20.83 -47.26%
  QoQ % 0.00% 0.00% 274.81% 0.00% 0.00% 0.00% -
  Horiz. % 38.41% 0.00% 120.02% 32.02% 32.02% 0.00% 100.00%
NAPS 17.3900 14.2167 14.6917 14.8167 14.7167 15.0000 14.7417 11.68%
  QoQ % 22.32% -3.23% -0.84% 0.68% -1.89% 1.75% -
  Horiz. % 117.96% 96.44% 99.66% 100.51% 99.83% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 19.6800 19.1400 17.2400 16.8600 17.1600 16.7400 15.8600 -
P/RPS 12.57 19.81 4.75 6.31 9.74 19.26 4.49 99.01%
  QoQ % -36.55% 317.05% -24.72% -35.22% -49.43% 328.95% -
  Horiz. % 279.96% 441.20% 105.79% 140.53% 216.93% 428.95% 100.00%
P/EPS 56.68 119.73 16.95 24.10 45.45 58.64 17.99 115.37%
  QoQ % -52.66% 606.37% -29.67% -46.97% -22.49% 225.96% -
  Horiz. % 315.06% 665.54% 94.22% 133.96% 252.64% 325.96% 100.00%
EY 1.76 0.84 5.90 4.15 2.20 1.71 5.56 -53.65%
  QoQ % 109.52% -85.76% 42.17% 88.64% 28.65% -69.24% -
  Horiz. % 31.65% 15.11% 106.12% 74.64% 39.57% 30.76% 100.00%
DY 0.41 0.00 1.74 0.47 0.47 0.00 1.58 -59.42%
  QoQ % 0.00% 0.00% 270.21% 0.00% 0.00% 0.00% -
  Horiz. % 25.95% 0.00% 110.13% 29.75% 29.75% 0.00% 100.00%
P/NAPS 1.13 1.12 0.98 0.95 0.97 0.93 0.90 16.43%
  QoQ % 0.89% 14.29% 3.16% -2.06% 4.30% 3.33% -
  Horiz. % 125.56% 124.44% 108.89% 105.56% 107.78% 103.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 -
Price 16.8200 19.9200 17.7000 16.7600 16.7000 16.9000 16.5400 -
P/RPS 10.74 20.62 4.87 6.27 9.48 19.44 4.68 74.25%
  QoQ % -47.91% 323.41% -22.33% -33.86% -51.23% 315.38% -
  Horiz. % 229.49% 440.60% 104.06% 133.97% 202.56% 415.38% 100.00%
P/EPS 48.44 124.61 17.41 23.95 44.24 59.20 18.76 88.54%
  QoQ % -61.13% 615.74% -27.31% -45.86% -25.27% 215.57% -
  Horiz. % 258.21% 664.23% 92.80% 127.67% 235.82% 315.57% 100.00%
EY 2.06 0.80 5.74 4.17 2.26 1.69 5.33 -47.03%
  QoQ % 157.50% -86.06% 37.65% 84.51% 33.73% -68.29% -
  Horiz. % 38.65% 15.01% 107.69% 78.24% 42.40% 31.71% 100.00%
DY 0.48 0.00 1.69 0.48 0.48 0.00 1.51 -53.52%
  QoQ % 0.00% 0.00% 252.08% 0.00% 0.00% 0.00% -
  Horiz. % 31.79% 0.00% 111.92% 31.79% 31.79% 0.00% 100.00%
P/NAPS 0.97 1.17 1.00 0.94 0.95 0.94 0.93 2.86%
  QoQ % -17.09% 17.00% 6.38% -1.05% 1.06% 1.08% -
  Horiz. % 104.30% 125.81% 107.53% 101.08% 102.15% 101.08% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS