Highlights

[PPB] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -17.24%    YoY -     61.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,090,600 994,709 986,019 976,986 933,214 927,965 956,644 9.10%
  QoQ % 9.64% 0.88% 0.92% 4.69% 0.57% -3.00% -
  Horiz. % 114.00% 103.98% 103.07% 102.13% 97.55% 97.00% 100.00%
PBT 378,748 336,894 198,939 266,541 295,927 366,266 192,243 56.96%
  QoQ % 12.42% 69.35% -25.36% -9.93% -19.20% 90.52% -
  Horiz. % 197.02% 175.24% 103.48% 138.65% 153.93% 190.52% 100.00%
Tax -23,309 -33,895 -15,933 -31,866 -15,085 -33,702 -21,592 5.22%
  QoQ % 31.23% -112.73% 50.00% -111.24% 55.24% -56.09% -
  Horiz. % 107.95% 156.98% 73.79% 147.58% 69.86% 156.09% 100.00%
NP 355,439 302,999 183,006 234,675 280,842 332,564 170,651 62.88%
  QoQ % 17.31% 65.57% -22.02% -16.44% -15.55% 94.88% -
  Horiz. % 208.28% 177.55% 107.24% 137.52% 164.57% 194.88% 100.00%
NP to SH 341,021 294,739 182,636 232,915 281,434 324,698 166,375 61.15%
  QoQ % 15.70% 61.38% -21.59% -17.24% -13.32% 95.16% -
  Horiz. % 204.97% 177.15% 109.77% 139.99% 169.16% 195.16% 100.00%
Tax Rate 6.15 % 10.06 % 8.01 % 11.96 % 5.10 % 9.20 % 11.23 % -32.99%
  QoQ % -38.87% 25.59% -33.03% 134.51% -44.57% -18.08% -
  Horiz. % 54.76% 89.58% 71.33% 106.50% 45.41% 81.92% 100.00%
Total Cost 735,161 691,710 803,013 742,311 652,372 595,401 785,993 -4.35%
  QoQ % 6.28% -13.86% 8.18% 13.79% 9.57% -24.25% -
  Horiz. % 93.53% 88.00% 102.17% 94.44% 83.00% 75.75% 100.00%
Net Worth 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 18.35%
  QoQ % -0.65% 11.76% 1.61% 4.93% 6.29% 2.38% -
  Horiz. % 128.83% 129.68% 116.03% 114.19% 108.82% 102.38% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 201,534 - 94,839 - 189,679 - 82,984 80.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.86% 0.00% 114.29% 0.00% 228.57% 0.00% 100.00%
Div Payout % 59.10 % - % 51.93 % - % 67.40 % - % 49.88 % 11.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.48% 0.00% 104.11% 0.00% 135.12% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 18.35%
  QoQ % -0.65% 11.76% 1.61% 4.93% 6.29% 2.38% -
  Horiz. % 128.83% 129.68% 116.03% 114.19% 108.82% 102.38% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 32.59 % 30.46 % 18.56 % 24.02 % 30.09 % 35.84 % 17.84 % 49.27%
  QoQ % 6.99% 64.12% -22.73% -20.17% -16.04% 100.90% -
  Horiz. % 182.68% 170.74% 104.04% 134.64% 168.67% 200.90% 100.00%
ROE 1.71 % 1.47 % 1.02 % 1.32 % 1.67 % 2.05 % 1.08 % 35.73%
  QoQ % 16.33% 44.12% -22.73% -20.96% -18.54% 89.81% -
  Horiz. % 158.33% 136.11% 94.44% 122.22% 154.63% 189.81% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.99 83.91 83.17 82.41 78.72 78.28 80.70 9.10%
  QoQ % 9.63% 0.89% 0.92% 4.69% 0.56% -3.00% -
  Horiz. % 113.99% 103.98% 103.06% 102.12% 97.55% 97.00% 100.00%
EPS 28.77 24.86 15.41 19.65 23.74 27.39 14.03 61.20%
  QoQ % 15.73% 61.32% -21.58% -17.23% -13.33% 95.22% -
  Horiz. % 205.06% 177.19% 109.84% 140.06% 169.21% 195.22% 100.00%
DPS 17.00 0.00 8.00 0.00 16.00 0.00 7.00 80.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.86% 0.00% 114.29% 0.00% 228.57% 0.00% 100.00%
NAPS 16.8000 16.9100 15.1300 14.8900 14.1900 13.3500 13.0400 18.35%
  QoQ % -0.65% 11.76% 1.61% 4.93% 6.29% 2.38% -
  Horiz. % 128.83% 129.68% 116.03% 114.19% 108.82% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.66 69.92 69.31 68.68 65.60 65.23 67.25 9.10%
  QoQ % 9.64% 0.88% 0.92% 4.70% 0.57% -3.00% -
  Horiz. % 113.99% 103.97% 103.06% 102.13% 97.55% 97.00% 100.00%
EPS 23.97 20.72 12.84 16.37 19.78 22.82 11.70 61.10%
  QoQ % 15.69% 61.37% -21.56% -17.24% -13.32% 95.04% -
  Horiz. % 204.87% 177.09% 109.74% 139.91% 169.06% 195.04% 100.00%
DPS 14.17 0.00 6.67 0.00 13.33 0.00 5.83 80.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.05% 0.00% 114.41% 0.00% 228.64% 0.00% 100.00%
NAPS 14.0000 14.0917 12.6083 12.4083 11.8250 11.1250 10.8667 18.35%
  QoQ % -0.65% 11.77% 1.61% 4.93% 6.29% 2.38% -
  Horiz. % 128.83% 129.68% 116.03% 114.19% 108.82% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 15.9000 15.4200 15.1200 15.3800 14.3000 14.2000 15.1400 -
P/RPS 17.28 18.38 18.18 18.66 18.17 18.14 18.76 -5.32%
  QoQ % -5.98% 1.10% -2.57% 2.70% 0.17% -3.30% -
  Horiz. % 92.11% 97.97% 96.91% 99.47% 96.86% 96.70% 100.00%
P/EPS 55.27 62.02 98.14 78.28 60.24 51.85 107.88 -35.89%
  QoQ % -10.88% -36.80% 25.37% 29.95% 16.18% -51.94% -
  Horiz. % 51.23% 57.49% 90.97% 72.56% 55.84% 48.06% 100.00%
EY 1.81 1.61 1.02 1.28 1.66 1.93 0.93 55.69%
  QoQ % 12.42% 57.84% -20.31% -22.89% -13.99% 107.53% -
  Horiz. % 194.62% 173.12% 109.68% 137.63% 178.49% 207.53% 100.00%
DY 1.07 0.00 0.53 0.00 1.12 0.00 0.46 75.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 232.61% 0.00% 115.22% 0.00% 243.48% 0.00% 100.00%
P/NAPS 0.95 0.91 1.00 1.03 1.01 1.06 1.16 -12.43%
  QoQ % 4.40% -9.00% -2.91% 1.98% -4.72% -8.62% -
  Horiz. % 81.90% 78.45% 86.21% 88.79% 87.07% 91.38% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 -
Price 16.0000 15.6200 15.0200 15.7000 14.5800 15.5000 14.8000 -
P/RPS 17.39 18.62 18.06 19.05 18.52 19.80 18.34 -3.47%
  QoQ % -6.61% 3.10% -5.20% 2.86% -6.46% 7.96% -
  Horiz. % 94.82% 101.53% 98.47% 103.87% 100.98% 107.96% 100.00%
P/EPS 55.62 62.83 97.50 79.91 61.42 56.59 105.46 -34.65%
  QoQ % -11.48% -35.56% 22.01% 30.10% 8.54% -46.34% -
  Horiz. % 52.74% 59.58% 92.45% 75.77% 58.24% 53.66% 100.00%
EY 1.80 1.59 1.03 1.25 1.63 1.77 0.95 52.94%
  QoQ % 13.21% 54.37% -17.60% -23.31% -7.91% 86.32% -
  Horiz. % 189.47% 167.37% 108.42% 131.58% 171.58% 186.32% 100.00%
DY 1.06 0.00 0.53 0.00 1.10 0.00 0.47 71.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.53% 0.00% 112.77% 0.00% 234.04% 0.00% 100.00%
P/NAPS 0.95 0.92 0.99 1.05 1.03 1.16 1.13 -10.90%
  QoQ % 3.26% -7.07% -5.71% 1.94% -11.21% 2.65% -
  Horiz. % 84.07% 81.42% 87.61% 92.92% 91.15% 102.65% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers