Highlights

[PPB] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     45.32%    YoY -     15.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,364,047 2,227,554 1,145,122 4,305,051 3,168,243 2,088,767 1,030,586 119.89%
  QoQ % 51.02% 94.53% -73.40% 35.88% 51.68% 102.68% -
  Horiz. % 326.42% 216.14% 111.11% 417.73% 307.42% 202.68% 100.00%
PBT 920,964 545,542 209,514 1,293,147 903,911 495,878 367,298 84.46%
  QoQ % 68.82% 160.38% -83.80% 43.06% 82.28% 35.01% -
  Horiz. % 250.74% 148.53% 57.04% 352.07% 246.10% 135.01% 100.00%
Tax -53,488 -38,779 -13,907 -54,456 -45,437 -36,675 -20,470 89.60%
  QoQ % -37.93% -178.85% 74.46% -19.85% -23.89% -79.16% -
  Horiz. % 261.30% 189.44% 67.94% 266.03% 221.97% 179.16% 100.00%
NP 867,476 506,763 195,607 1,238,691 858,474 459,203 346,828 84.16%
  QoQ % 71.18% 159.07% -84.21% 44.29% 86.95% 32.40% -
  Horiz. % 250.12% 146.11% 56.40% 357.15% 247.52% 132.40% 100.00%
NP to SH 853,757 493,985 189,512 1,205,447 829,522 447,556 338,432 85.21%
  QoQ % 72.83% 160.66% -84.28% 45.32% 85.34% 32.24% -
  Horiz. % 252.27% 145.96% 56.00% 356.19% 245.11% 132.24% 100.00%
Tax Rate 5.81 % 7.11 % 6.64 % 4.21 % 5.03 % 7.40 % 5.57 % 2.85%
  QoQ % -18.28% 7.08% 57.72% -16.30% -32.03% 32.85% -
  Horiz. % 104.31% 127.65% 119.21% 75.58% 90.31% 132.85% 100.00%
Total Cost 2,496,571 1,720,791 949,515 3,066,360 2,309,769 1,629,564 683,758 136.93%
  QoQ % 45.08% 81.23% -69.03% 32.76% 41.74% 138.32% -
  Horiz. % 365.12% 251.67% 138.87% 448.46% 337.81% 238.32% 100.00%
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 113,807 113,807 - 355,649 94,839 94,839 - -
  QoQ % 0.00% 0.00% 0.00% 275.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 0.00% 375.00% 100.00% 100.00% -
Div Payout % 13.33 % 23.04 % - % 29.50 % 11.43 % 21.19 % - % -
  QoQ % -42.14% 0.00% 0.00% 158.09% -46.06% 0.00% -
  Horiz. % 62.91% 108.73% 0.00% 139.22% 53.94% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.91%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.79 % 22.75 % 17.08 % 28.77 % 27.10 % 21.98 % 33.65 % -16.24%
  QoQ % 13.36% 33.20% -40.63% 6.16% 23.29% -34.68% -
  Horiz. % 76.64% 67.61% 50.76% 85.50% 80.53% 65.32% 100.00%
ROE 4.09 % 2.00 % 0.94 % 5.77 % 3.94 % 2.14 % 1.59 % 87.63%
  QoQ % 104.50% 112.77% -83.71% 46.45% 84.11% 34.59% -
  Horiz. % 257.23% 125.79% 59.12% 362.89% 247.80% 134.59% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 236.47 156.58 96.59 363.14 267.25 176.19 86.93 94.75%
  QoQ % 51.02% 62.11% -73.40% 35.88% 51.68% 102.68% -
  Horiz. % 272.02% 180.12% 111.11% 417.74% 307.43% 202.68% 100.00%
EPS 60.01 34.72 15.99 101.68 69.97 37.75 28.55 64.01%
  QoQ % 72.84% 117.14% -84.27% 45.32% 85.35% 32.22% -
  Horiz. % 210.19% 121.61% 56.01% 356.15% 245.08% 132.22% 100.00%
DPS 8.00 8.00 0.00 30.00 8.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 275.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 375.00% 100.00% 100.00% -
NAPS 14.6700 17.3900 17.0600 17.6300 17.7800 17.6600 18.0000 -12.74%
  QoQ % -15.64% 1.93% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 81.50% 96.61% 94.78% 97.94% 98.78% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 236.47 156.58 80.50 302.62 222.71 146.83 72.44 119.90%
  QoQ % 51.02% 94.51% -73.40% 35.88% 51.68% 102.69% -
  Horiz. % 326.44% 216.15% 111.13% 417.75% 307.44% 202.69% 100.00%
EPS 60.01 34.72 13.32 84.74 58.31 31.46 23.79 85.20%
  QoQ % 72.84% 160.66% -84.28% 45.33% 85.35% 32.24% -
  Horiz. % 252.25% 145.94% 55.99% 356.20% 245.10% 132.24% 100.00%
DPS 8.00 8.00 0.00 25.00 6.67 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 274.81% 0.00% 0.00% -
  Horiz. % 119.94% 119.94% 0.00% 374.81% 100.00% 100.00% -
NAPS 14.6700 17.3900 14.2167 14.6917 14.8167 14.7167 15.0000 -1.47%
  QoQ % -15.64% 22.32% -3.23% -0.84% 0.68% -1.89% -
  Horiz. % 97.80% 115.93% 94.78% 97.94% 98.78% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 16.7800 19.6800 19.1400 17.2400 16.8600 17.1600 16.7400 -
P/RPS 7.10 12.57 19.81 4.75 6.31 9.74 19.26 -48.56%
  QoQ % -43.52% -36.55% 317.05% -24.72% -35.22% -49.43% -
  Horiz. % 36.86% 65.26% 102.86% 24.66% 32.76% 50.57% 100.00%
P/EPS 27.96 56.68 119.73 16.95 24.10 45.45 58.64 -38.94%
  QoQ % -50.67% -52.66% 606.37% -29.67% -46.97% -22.49% -
  Horiz. % 47.68% 96.66% 204.18% 28.91% 41.10% 77.51% 100.00%
EY 3.58 1.76 0.84 5.90 4.15 2.20 1.71 63.58%
  QoQ % 103.41% 109.52% -85.76% 42.17% 88.64% 28.65% -
  Horiz. % 209.36% 102.92% 49.12% 345.03% 242.69% 128.65% 100.00%
DY 0.48 0.41 0.00 1.74 0.47 0.47 0.00 -
  QoQ % 17.07% 0.00% 0.00% 270.21% 0.00% 0.00% -
  Horiz. % 102.13% 87.23% 0.00% 370.21% 100.00% 100.00% -
P/NAPS 1.14 1.13 1.12 0.98 0.95 0.97 0.93 14.52%
  QoQ % 0.88% 0.89% 14.29% 3.16% -2.06% 4.30% -
  Horiz. % 122.58% 121.51% 120.43% 105.38% 102.15% 104.30% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 -
Price 17.0000 16.8200 19.9200 17.7000 16.7600 16.7000 16.9000 -
P/RPS 7.19 10.74 20.62 4.87 6.27 9.48 19.44 -48.44%
  QoQ % -33.05% -47.91% 323.41% -22.33% -33.86% -51.23% -
  Horiz. % 36.99% 55.25% 106.07% 25.05% 32.25% 48.77% 100.00%
P/EPS 28.33 48.44 124.61 17.41 23.95 44.24 59.20 -38.79%
  QoQ % -41.52% -61.13% 615.74% -27.31% -45.86% -25.27% -
  Horiz. % 47.85% 81.82% 210.49% 29.41% 40.46% 74.73% 100.00%
EY 3.53 2.06 0.80 5.74 4.17 2.26 1.69 63.33%
  QoQ % 71.36% 157.50% -86.06% 37.65% 84.51% 33.73% -
  Horiz. % 208.88% 121.89% 47.34% 339.64% 246.75% 133.73% 100.00%
DY 0.47 0.48 0.00 1.69 0.48 0.48 0.00 -
  QoQ % -2.08% 0.00% 0.00% 252.08% 0.00% 0.00% -
  Horiz. % 97.92% 100.00% 0.00% 352.08% 100.00% 100.00% -
P/NAPS 1.16 0.97 1.17 1.00 0.94 0.95 0.94 15.04%
  QoQ % 19.59% -17.09% 17.00% 6.38% -1.05% 1.06% -
  Horiz. % 123.40% 103.19% 124.47% 106.38% 100.00% 101.06% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers