Highlights

[PPB] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -67.61%    YoY -     37.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,305,051 3,168,243 2,088,767 1,030,586 4,186,376 3,162,931 2,179,205 57.25%
  QoQ % 35.88% 51.68% 102.68% -75.38% 32.36% 45.14% -
  Horiz. % 197.55% 145.39% 95.85% 47.29% 192.11% 145.14% 100.00%
PBT 1,293,147 903,911 495,878 367,298 1,211,110 684,285 254,560 194.64%
  QoQ % 43.06% 82.28% 35.01% -69.67% 76.99% 168.81% -
  Horiz. % 507.99% 355.09% 194.80% 144.29% 475.77% 268.81% 100.00%
Tax -54,456 -45,437 -36,675 -20,470 -104,239 -82,824 -54,550 -0.11%
  QoQ % -19.85% -23.89% -79.16% 80.36% -25.86% -51.83% -
  Horiz. % 99.83% 83.29% 67.23% 37.53% 191.09% 151.83% 100.00%
NP 1,238,691 858,474 459,203 346,828 1,106,871 601,461 200,010 236.12%
  QoQ % 44.29% 86.95% 32.40% -68.67% 84.03% 200.72% -
  Horiz. % 619.31% 429.22% 229.59% 173.41% 553.41% 300.72% 100.00%
NP to SH 1,205,447 829,522 447,556 338,432 1,044,993 548,965 167,520 271.39%
  QoQ % 45.32% 85.34% 32.24% -67.61% 90.36% 227.70% -
  Horiz. % 719.58% 495.18% 267.17% 202.02% 623.80% 327.70% 100.00%
Tax Rate 4.21 % 5.03 % 7.40 % 5.57 % 8.61 % 12.10 % 21.43 % -66.11%
  QoQ % -16.30% -32.03% 32.85% -35.31% -28.84% -43.54% -
  Horiz. % 19.65% 23.47% 34.53% 25.99% 40.18% 56.46% 100.00%
Total Cost 3,066,360 2,309,769 1,629,564 683,758 3,079,505 2,561,470 1,979,195 33.79%
  QoQ % 32.76% 41.74% 138.32% -77.80% 20.22% 29.42% -
  Horiz. % 154.93% 116.70% 82.33% 34.55% 155.59% 129.42% 100.00%
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 355,649 94,839 94,839 - 296,374 94,839 94,839 140.79%
  QoQ % 275.00% 0.00% 0.00% 0.00% 212.50% 0.00% -
  Horiz. % 375.00% 100.00% 100.00% 0.00% 312.50% 100.00% 100.00%
Div Payout % 29.50 % 11.43 % 21.19 % - % 28.36 % 17.28 % 56.61 % -35.17%
  QoQ % 158.09% -46.06% 0.00% 0.00% 64.12% -69.48% -
  Horiz. % 52.11% 20.19% 37.43% 0.00% 50.10% 30.52% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 28.77 % 27.10 % 21.98 % 33.65 % 26.44 % 19.02 % 9.18 % 113.71%
  QoQ % 6.16% 23.29% -34.68% 27.27% 39.01% 107.19% -
  Horiz. % 313.40% 295.21% 239.43% 366.56% 288.02% 207.19% 100.00%
ROE 5.77 % 3.94 % 2.14 % 1.59 % 4.98 % 2.81 % 0.90 % 243.94%
  QoQ % 46.45% 84.11% 34.59% -68.07% 77.22% 212.22% -
  Horiz. % 641.11% 437.78% 237.78% 176.67% 553.33% 312.22% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 363.14 267.25 176.19 86.93 353.13 266.80 183.82 57.25%
  QoQ % 35.88% 51.68% 102.68% -75.38% 32.36% 45.14% -
  Horiz. % 197.55% 145.39% 95.85% 47.29% 192.11% 145.14% 100.00%
EPS 101.68 69.97 37.75 28.55 88.15 46.31 14.13 271.39%
  QoQ % 45.32% 85.35% 32.22% -67.61% 90.35% 227.74% -
  Horiz. % 719.60% 495.19% 267.16% 202.05% 623.85% 327.74% 100.00%
DPS 30.00 8.00 8.00 0.00 25.00 8.00 8.00 140.79%
  QoQ % 275.00% 0.00% 0.00% 0.00% 212.50% 0.00% -
  Horiz. % 375.00% 100.00% 100.00% 0.00% 312.50% 100.00% 100.00%
NAPS 17.6300 17.7800 17.6600 18.0000 17.6900 16.4500 15.7800 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 302.62 222.71 146.83 72.44 294.28 222.33 153.18 57.25%
  QoQ % 35.88% 51.68% 102.69% -75.38% 32.36% 45.14% -
  Horiz. % 197.56% 145.39% 95.85% 47.29% 192.11% 145.14% 100.00%
EPS 84.74 58.31 31.46 23.79 73.46 38.59 11.78 271.31%
  QoQ % 45.33% 85.35% 32.24% -67.62% 90.36% 227.59% -
  Horiz. % 719.35% 494.99% 267.06% 201.95% 623.60% 327.59% 100.00%
DPS 25.00 6.67 6.67 0.00 20.83 6.67 6.67 140.71%
  QoQ % 274.81% 0.00% 0.00% 0.00% 212.29% 0.00% -
  Horiz. % 374.81% 100.00% 100.00% 0.00% 312.29% 100.00% 100.00%
NAPS 14.6917 14.8167 14.7167 15.0000 14.7417 13.7083 13.1500 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 17.2400 16.8600 17.1600 16.7400 15.8600 16.1800 16.5000 -
P/RPS 4.75 6.31 9.74 19.26 4.49 6.06 8.98 -34.52%
  QoQ % -24.72% -35.22% -49.43% 328.95% -25.91% -32.52% -
  Horiz. % 52.90% 70.27% 108.46% 214.48% 50.00% 67.48% 100.00%
P/EPS 16.95 24.10 45.45 58.64 17.99 34.94 116.77 -72.28%
  QoQ % -29.67% -46.97% -22.49% 225.96% -48.51% -70.08% -
  Horiz. % 14.52% 20.64% 38.92% 50.22% 15.41% 29.92% 100.00%
EY 5.90 4.15 2.20 1.71 5.56 2.86 0.86 259.79%
  QoQ % 42.17% 88.64% 28.65% -69.24% 94.41% 232.56% -
  Horiz. % 686.05% 482.56% 255.81% 198.84% 646.51% 332.56% 100.00%
DY 1.74 0.47 0.47 0.00 1.58 0.49 0.48 135.43%
  QoQ % 270.21% 0.00% 0.00% 0.00% 222.45% 2.08% -
  Horiz. % 362.50% 97.92% 97.92% 0.00% 329.17% 102.08% 100.00%
P/NAPS 0.98 0.95 0.97 0.93 0.90 0.98 1.05 -4.48%
  QoQ % 3.16% -2.06% 4.30% 3.33% -8.16% -6.67% -
  Horiz. % 93.33% 90.48% 92.38% 88.57% 85.71% 93.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 -
Price 17.7000 16.7600 16.7000 16.9000 16.5400 15.7600 16.1400 -
P/RPS 4.87 6.27 9.48 19.44 4.68 5.91 8.78 -32.42%
  QoQ % -22.33% -33.86% -51.23% 315.38% -20.81% -32.69% -
  Horiz. % 55.47% 71.41% 107.97% 221.41% 53.30% 67.31% 100.00%
P/EPS 17.41 23.95 44.24 59.20 18.76 34.03 114.22 -71.37%
  QoQ % -27.31% -45.86% -25.27% 215.57% -44.87% -70.21% -
  Horiz. % 15.24% 20.97% 38.73% 51.83% 16.42% 29.79% 100.00%
EY 5.74 4.17 2.26 1.69 5.33 2.94 0.88 247.91%
  QoQ % 37.65% 84.51% 33.73% -68.29% 81.29% 234.09% -
  Horiz. % 652.27% 473.86% 256.82% 192.05% 605.68% 334.09% 100.00%
DY 1.69 0.48 0.48 0.00 1.51 0.51 0.50 124.72%
  QoQ % 252.08% 0.00% 0.00% 0.00% 196.08% 2.00% -
  Horiz. % 338.00% 96.00% 96.00% 0.00% 302.00% 102.00% 100.00%
P/NAPS 1.00 0.94 0.95 0.94 0.93 0.96 1.02 -1.31%
  QoQ % 6.38% -1.05% 1.06% 1.08% -3.12% -5.88% -
  Horiz. % 98.04% 92.16% 93.14% 92.16% 91.18% 94.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS