Highlights

[PPB] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -76.58%    YoY -     5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,186,376 3,162,931 2,179,205 1,122,614 4,048,314 2,957,714 1,963,005 65.30%
  QoQ % 32.36% 45.14% 94.12% -72.27% 36.87% 50.67% -
  Horiz. % 213.26% 161.13% 111.01% 57.19% 206.23% 150.67% 100.00%
PBT 1,211,110 684,285 254,560 283,416 1,181,122 802,374 465,480 88.62%
  QoQ % 76.99% 168.81% -10.18% -76.00% 47.20% 72.38% -
  Horiz. % 260.19% 147.01% 54.69% 60.89% 253.74% 172.38% 100.00%
Tax -104,239 -82,824 -54,550 -24,520 -105,003 -81,694 -47,799 67.77%
  QoQ % -25.86% -51.83% -122.47% 76.65% -28.53% -70.91% -
  Horiz. % 218.08% 173.28% 114.12% 51.30% 219.68% 170.91% 100.00%
NP 1,106,871 601,461 200,010 258,896 1,076,119 720,680 417,681 90.94%
  QoQ % 84.03% 200.72% -22.75% -75.94% 49.32% 72.54% -
  Horiz. % 265.00% 144.00% 47.89% 61.98% 257.64% 172.54% 100.00%
NP to SH 1,044,993 548,965 167,520 246,240 1,051,311 710,290 415,551 84.41%
  QoQ % 90.36% 227.70% -31.97% -76.58% 48.01% 70.93% -
  Horiz. % 251.47% 132.11% 40.31% 59.26% 252.99% 170.93% 100.00%
Tax Rate 8.61 % 12.10 % 21.43 % 8.65 % 8.89 % 10.18 % 10.27 % -11.04%
  QoQ % -28.84% -43.54% 147.75% -2.70% -12.67% -0.88% -
  Horiz. % 83.84% 117.82% 208.67% 84.23% 86.56% 99.12% 100.00%
Total Cost 3,079,505 2,561,470 1,979,195 863,718 2,972,195 2,237,034 1,545,324 58.03%
  QoQ % 20.22% 29.42% 129.15% -70.94% 32.86% 44.76% -
  Horiz. % 199.28% 165.76% 128.08% 55.89% 192.33% 144.76% 100.00%
Net Worth 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 296,374 94,839 94,839 - 296,374 94,839 94,839 113.01%
  QoQ % 212.50% 0.00% 0.00% 0.00% 212.50% 0.00% -
  Horiz. % 312.50% 100.00% 100.00% 0.00% 312.50% 100.00% 100.00%
Div Payout % 28.36 % 17.28 % 56.61 % - % 28.19 % 13.35 % 22.82 % 15.52%
  QoQ % 64.12% -69.48% 0.00% 0.00% 111.16% -41.50% -
  Horiz. % 124.28% 75.72% 248.07% 0.00% 123.53% 58.50% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.44 % 19.02 % 9.18 % 23.06 % 26.58 % 24.37 % 21.28 % 15.50%
  QoQ % 39.01% 107.19% -60.19% -13.24% 9.07% 14.52% -
  Horiz. % 124.25% 89.38% 43.14% 108.36% 124.91% 114.52% 100.00%
ROE 4.98 % 2.81 % 0.90 % 1.31 % 5.28 % 3.54 % 2.32 % 66.02%
  QoQ % 77.22% 212.22% -31.30% -75.19% 49.15% 52.59% -
  Horiz. % 214.66% 121.12% 38.79% 56.47% 227.59% 152.59% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 353.13 266.80 183.82 94.70 341.49 249.49 165.58 65.31%
  QoQ % 32.36% 45.14% 94.11% -72.27% 36.88% 50.68% -
  Horiz. % 213.27% 161.13% 111.02% 57.19% 206.24% 150.68% 100.00%
EPS 88.15 46.31 14.13 20.77 88.68 59.91 35.05 84.42%
  QoQ % 90.35% 227.74% -31.97% -76.58% 48.02% 70.93% -
  Horiz. % 251.50% 132.13% 40.31% 59.26% 253.01% 170.93% 100.00%
DPS 25.00 8.00 8.00 0.00 25.00 8.00 8.00 113.01%
  QoQ % 212.50% 0.00% 0.00% 0.00% 212.50% 0.00% -
  Horiz. % 312.50% 100.00% 100.00% 0.00% 312.50% 100.00% 100.00%
NAPS 17.6900 16.4500 15.7800 15.8600 16.8000 16.9100 15.1300 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 294.28 222.33 153.18 78.91 284.57 207.91 137.99 65.30%
  QoQ % 32.36% 45.14% 94.12% -72.27% 36.87% 50.67% -
  Horiz. % 213.26% 161.12% 111.01% 57.19% 206.23% 150.67% 100.00%
EPS 73.46 38.59 11.78 17.31 73.90 49.93 29.21 84.42%
  QoQ % 90.36% 227.59% -31.95% -76.58% 48.01% 70.93% -
  Horiz. % 251.49% 132.11% 40.33% 59.26% 253.00% 170.93% 100.00%
DPS 20.83 6.67 6.67 0.00 20.83 6.67 6.67 112.92%
  QoQ % 212.29% 0.00% 0.00% 0.00% 212.29% 0.00% -
  Horiz. % 312.29% 100.00% 100.00% 0.00% 312.29% 100.00% 100.00%
NAPS 14.7417 13.7083 13.1500 13.2167 14.0000 14.0917 12.6083 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.77% -
  Horiz. % 116.92% 108.72% 104.30% 104.83% 111.04% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 15.8600 16.1800 16.5000 16.7000 15.9000 15.4200 15.1200 -
P/RPS 4.49 6.06 8.98 17.64 4.66 6.18 9.13 -37.56%
  QoQ % -25.91% -32.52% -49.09% 278.54% -24.60% -32.31% -
  Horiz. % 49.18% 66.37% 98.36% 193.21% 51.04% 67.69% 100.00%
P/EPS 17.99 34.94 116.77 80.40 17.93 25.74 43.13 -44.03%
  QoQ % -48.51% -70.08% 45.24% 348.41% -30.34% -40.32% -
  Horiz. % 41.71% 81.01% 270.74% 186.41% 41.57% 59.68% 100.00%
EY 5.56 2.86 0.86 1.24 5.58 3.89 2.32 78.61%
  QoQ % 94.41% 232.56% -30.65% -77.78% 43.44% 67.67% -
  Horiz. % 239.66% 123.28% 37.07% 53.45% 240.52% 167.67% 100.00%
DY 1.58 0.49 0.48 0.00 1.57 0.52 0.53 106.45%
  QoQ % 222.45% 2.08% 0.00% 0.00% 201.92% -1.89% -
  Horiz. % 298.11% 92.45% 90.57% 0.00% 296.23% 98.11% 100.00%
P/NAPS 0.90 0.98 1.05 1.05 0.95 0.91 1.00 -6.75%
  QoQ % -8.16% -6.67% 0.00% 10.53% 4.40% -9.00% -
  Horiz. % 90.00% 98.00% 105.00% 105.00% 95.00% 91.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 -
Price 16.5400 15.7600 16.1400 16.3200 16.0000 15.6200 15.0200 -
P/RPS 4.68 5.91 8.78 17.23 4.69 6.26 9.07 -35.54%
  QoQ % -20.81% -32.69% -49.04% 267.38% -25.08% -30.98% -
  Horiz. % 51.60% 65.16% 96.80% 189.97% 51.71% 69.02% 100.00%
P/EPS 18.76 34.03 114.22 78.57 18.04 26.07 42.85 -42.20%
  QoQ % -44.87% -70.21% 45.37% 335.53% -30.80% -39.16% -
  Horiz. % 43.78% 79.42% 266.56% 183.36% 42.10% 60.84% 100.00%
EY 5.33 2.94 0.88 1.27 5.54 3.84 2.33 73.18%
  QoQ % 81.29% 234.09% -30.71% -77.08% 44.27% 64.81% -
  Horiz. % 228.76% 126.18% 37.77% 54.51% 237.77% 164.81% 100.00%
DY 1.51 0.51 0.50 0.00 1.56 0.51 0.53 100.33%
  QoQ % 196.08% 2.00% 0.00% 0.00% 205.88% -3.77% -
  Horiz. % 284.91% 96.23% 94.34% 0.00% 294.34% 96.23% 100.00%
P/NAPS 0.93 0.96 1.02 1.03 0.95 0.92 0.99 -4.06%
  QoQ % -3.12% -5.88% -0.97% 8.42% 3.26% -7.07% -
  Horiz. % 93.94% 96.97% 103.03% 104.04% 95.96% 92.93% 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
 
 

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