Highlights

[PPB] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     61.38%    YoY -     -9.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,056,591 1,122,614 1,090,600 994,709 986,019 976,986 933,214 8.64%
  QoQ % -5.88% 2.94% 9.64% 0.88% 0.92% 4.69% -
  Horiz. % 113.22% 120.30% 116.86% 106.59% 105.66% 104.69% 100.00%
PBT -28,856 283,416 378,748 336,894 198,939 266,541 295,927 -
  QoQ % -110.18% -25.17% 12.42% 69.35% -25.36% -9.93% -
  Horiz. % -9.75% 95.77% 127.99% 113.84% 67.23% 90.07% 100.00%
Tax -30,030 -24,520 -23,309 -33,895 -15,933 -31,866 -15,085 58.32%
  QoQ % -22.47% -5.20% 31.23% -112.73% 50.00% -111.24% -
  Horiz. % 199.07% 162.55% 154.52% 224.69% 105.62% 211.24% 100.00%
NP -58,886 258,896 355,439 302,999 183,006 234,675 280,842 -
  QoQ % -122.75% -27.16% 17.31% 65.57% -22.02% -16.44% -
  Horiz. % -20.97% 92.19% 126.56% 107.89% 65.16% 83.56% 100.00%
NP to SH -78,720 246,240 341,021 294,739 182,636 232,915 281,434 -
  QoQ % -131.97% -27.79% 15.70% 61.38% -21.59% -17.24% -
  Horiz. % -27.97% 87.49% 121.17% 104.73% 64.89% 82.76% 100.00%
Tax Rate - % 8.65 % 6.15 % 10.06 % 8.01 % 11.96 % 5.10 % -
  QoQ % 0.00% 40.65% -38.87% 25.59% -33.03% 134.51% -
  Horiz. % 0.00% 169.61% 120.59% 197.25% 157.06% 234.51% 100.00%
Total Cost 1,115,477 863,718 735,161 691,710 803,013 742,311 652,372 43.04%
  QoQ % 29.15% 17.49% 6.28% -13.86% 8.18% 13.79% -
  Horiz. % 170.99% 132.40% 112.69% 106.03% 123.09% 113.79% 100.00%
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 94,839 - 201,534 - 94,839 - 189,679 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 106.25% 0.00% 50.00% 0.00% 100.00%
Div Payout % - % - % 59.10 % - % 51.93 % - % 67.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.69% 0.00% 77.05% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.57 % 23.06 % 32.59 % 30.46 % 18.56 % 24.02 % 30.09 % -
  QoQ % -124.15% -29.24% 6.99% 64.12% -22.73% -20.17% -
  Horiz. % -18.51% 76.64% 108.31% 101.23% 61.68% 79.83% 100.00%
ROE -0.42 % 1.31 % 1.71 % 1.47 % 1.02 % 1.32 % 1.67 % -
  QoQ % -132.06% -23.39% 16.33% 44.12% -22.73% -20.96% -
  Horiz. % -25.15% 78.44% 102.40% 88.02% 61.08% 79.04% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.13 94.70 91.99 83.91 83.17 82.41 78.72 8.64%
  QoQ % -5.88% 2.95% 9.63% 0.89% 0.92% 4.69% -
  Horiz. % 113.22% 120.30% 116.86% 106.59% 105.65% 104.69% 100.00%
EPS -6.64 20.77 28.77 24.86 15.41 19.65 23.74 -
  QoQ % -131.97% -27.81% 15.73% 61.32% -21.58% -17.23% -
  Horiz. % -27.97% 87.49% 121.19% 104.72% 64.91% 82.77% 100.00%
DPS 8.00 0.00 17.00 0.00 8.00 0.00 16.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 106.25% 0.00% 50.00% 0.00% 100.00%
NAPS 15.7800 15.8600 16.8000 16.9100 15.1300 14.8900 14.1900 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.76% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.27 78.91 76.66 69.92 69.31 68.68 65.60 8.64%
  QoQ % -5.88% 2.94% 9.64% 0.88% 0.92% 4.70% -
  Horiz. % 113.22% 120.29% 116.86% 106.59% 105.66% 104.70% 100.00%
EPS -5.53 17.31 23.97 20.72 12.84 16.37 19.78 -
  QoQ % -131.95% -27.78% 15.69% 61.37% -21.56% -17.24% -
  Horiz. % -27.96% 87.51% 121.18% 104.75% 64.91% 82.76% 100.00%
DPS 6.67 0.00 14.17 0.00 6.67 0.00 13.33 -37.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.04% 0.00% 106.30% 0.00% 50.04% 0.00% 100.00%
NAPS 13.1500 13.2167 14.0000 14.0917 12.6083 12.4083 11.8250 7.34%
  QoQ % -0.50% -5.60% -0.65% 11.77% 1.61% 4.93% -
  Horiz. % 111.21% 111.77% 118.39% 119.17% 106.62% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 16.5000 16.7000 15.9000 15.4200 15.1200 15.3800 14.3000 -
P/RPS 18.51 17.64 17.28 18.38 18.18 18.66 18.17 1.24%
  QoQ % 4.93% 2.08% -5.98% 1.10% -2.57% 2.70% -
  Horiz. % 101.87% 97.08% 95.10% 101.16% 100.06% 102.70% 100.00%
P/EPS -248.49 80.40 55.27 62.02 98.14 78.28 60.24 -
  QoQ % -409.07% 45.47% -10.88% -36.80% 25.37% 29.95% -
  Horiz. % -412.50% 133.47% 91.75% 102.95% 162.92% 129.95% 100.00%
EY -0.40 1.24 1.81 1.61 1.02 1.28 1.66 -
  QoQ % -132.26% -31.49% 12.42% 57.84% -20.31% -22.89% -
  Horiz. % -24.10% 74.70% 109.04% 96.99% 61.45% 77.11% 100.00%
DY 0.48 0.00 1.07 0.00 0.53 0.00 1.12 -43.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.00% 95.54% 0.00% 47.32% 0.00% 100.00%
P/NAPS 1.05 1.05 0.95 0.91 1.00 1.03 1.01 2.63%
  QoQ % 0.00% 10.53% 4.40% -9.00% -2.91% 1.98% -
  Horiz. % 103.96% 103.96% 94.06% 90.10% 99.01% 101.98% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 27/02/15 -
Price 16.1400 16.3200 16.0000 15.6200 15.0200 15.7000 14.5800 -
P/RPS 18.11 17.23 17.39 18.62 18.06 19.05 18.52 -1.48%
  QoQ % 5.11% -0.92% -6.61% 3.10% -5.20% 2.86% -
  Horiz. % 97.79% 93.03% 93.90% 100.54% 97.52% 102.86% 100.00%
P/EPS -243.06 78.57 55.62 62.83 97.50 79.91 61.42 -
  QoQ % -409.35% 41.26% -11.48% -35.56% 22.01% 30.10% -
  Horiz. % -395.73% 127.92% 90.56% 102.30% 158.74% 130.10% 100.00%
EY -0.41 1.27 1.80 1.59 1.03 1.25 1.63 -
  QoQ % -132.28% -29.44% 13.21% 54.37% -17.60% -23.31% -
  Horiz. % -25.15% 77.91% 110.43% 97.55% 63.19% 76.69% 100.00%
DY 0.50 0.00 1.06 0.00 0.53 0.00 1.10 -40.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 0.00% 96.36% 0.00% 48.18% 0.00% 100.00%
P/NAPS 1.02 1.03 0.95 0.92 0.99 1.05 1.03 -0.65%
  QoQ % -0.97% 8.42% 3.26% -7.07% -5.71% 1.94% -
  Horiz. % 99.03% 100.00% 92.23% 89.32% 96.12% 101.94% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+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