Highlights

[PPB] QoQ 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 -     -27.79%    YoY -     5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,023,445 983,726 1,056,591 1,122,614 1,090,600 994,709 986,019 2.50%
  QoQ % 4.04% -6.90% -5.88% 2.94% 9.64% 0.88% -
  Horiz. % 103.80% 99.77% 107.16% 113.85% 110.61% 100.88% 100.00%
PBT 526,825 429,725 -28,856 283,416 378,748 336,894 198,939 90.85%
  QoQ % 22.60% 1,589.20% -110.18% -25.17% 12.42% 69.35% -
  Horiz. % 264.82% 216.01% -14.50% 142.46% 190.38% 169.35% 100.00%
Tax -21,415 -28,274 -30,030 -24,520 -23,309 -33,895 -15,933 21.68%
  QoQ % 24.26% 5.85% -22.47% -5.20% 31.23% -112.73% -
  Horiz. % 134.41% 177.46% 188.48% 153.89% 146.29% 212.73% 100.00%
NP 505,410 401,451 -58,886 258,896 355,439 302,999 183,006 96.24%
  QoQ % 25.90% 781.74% -122.75% -27.16% 17.31% 65.57% -
  Horiz. % 276.17% 219.36% -32.18% 141.47% 194.22% 165.57% 100.00%
NP to SH 496,028 381,445 -78,720 246,240 341,021 294,739 182,636 94.07%
  QoQ % 30.04% 584.56% -131.97% -27.79% 15.70% 61.38% -
  Horiz. % 271.59% 208.86% -43.10% 134.83% 186.72% 161.38% 100.00%
Tax Rate 4.06 % 6.58 % - % 8.65 % 6.15 % 10.06 % 8.01 % -36.30%
  QoQ % -38.30% 0.00% 0.00% 40.65% -38.87% 25.59% -
  Horiz. % 50.69% 82.15% 0.00% 107.99% 76.78% 125.59% 100.00%
Total Cost 518,035 582,275 1,115,477 863,718 735,161 691,710 803,013 -25.24%
  QoQ % -11.03% -47.80% 29.15% 17.49% 6.28% -13.86% -
  Horiz. % 64.51% 72.51% 138.91% 107.56% 91.55% 86.14% 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 201,534 - 94,839 - 201,534 - 94,839 64.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.50% 0.00% 100.00% 0.00% 212.50% 0.00% 100.00%
Div Payout % 40.63 % - % - % - % 59.10 % - % 51.93 % -15.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.24% 0.00% 0.00% 0.00% 113.81% 0.00% 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 49.38 % 40.81 % -5.57 % 23.06 % 32.59 % 30.46 % 18.56 % 91.44%
  QoQ % 21.00% 832.68% -124.15% -29.24% 6.99% 64.12% -
  Horiz. % 266.06% 219.88% -30.01% 124.25% 175.59% 164.12% 100.00%
ROE 2.37 % 1.96 % -0.42 % 1.31 % 1.71 % 1.47 % 1.02 % 74.98%
  QoQ % 20.92% 566.67% -132.06% -23.39% 16.33% 44.12% -
  Horiz. % 232.35% 192.16% -41.18% 128.43% 167.65% 144.12% 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 86.33 82.98 89.13 94.70 91.99 83.91 83.17 2.51%
  QoQ % 4.04% -6.90% -5.88% 2.95% 9.63% 0.89% -
  Horiz. % 103.80% 99.77% 107.17% 113.86% 110.60% 100.89% 100.00%
EPS 41.84 32.18 -6.64 20.77 28.77 24.86 15.41 94.03%
  QoQ % 30.02% 584.64% -131.97% -27.81% 15.73% 61.32% -
  Horiz. % 271.51% 208.83% -43.09% 134.78% 186.70% 161.32% 100.00%
DPS 17.00 0.00 8.00 0.00 17.00 0.00 8.00 64.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.50% 0.00% 100.00% 0.00% 212.50% 0.00% 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 71.94 69.15 74.27 78.91 76.66 69.92 69.31 2.50%
  QoQ % 4.03% -6.89% -5.88% 2.94% 9.64% 0.88% -
  Horiz. % 103.79% 99.77% 107.16% 113.85% 110.60% 100.88% 100.00%
EPS 34.87 26.81 -5.53 17.31 23.97 20.72 12.84 94.06%
  QoQ % 30.06% 584.81% -131.95% -27.78% 15.69% 61.37% -
  Horiz. % 271.57% 208.80% -43.07% 134.81% 186.68% 161.37% 100.00%
DPS 14.17 0.00 6.67 0.00 14.17 0.00 6.67 64.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.44% 0.00% 100.00% 0.00% 212.44% 0.00% 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 18.37 19.50 18.51 17.64 17.28 18.38 18.18 0.69%
  QoQ % -5.79% 5.35% 4.93% 2.08% -5.98% 1.10% -
  Horiz. % 101.05% 107.26% 101.82% 97.03% 95.05% 101.10% 100.00%
P/EPS 37.91 50.29 -248.49 80.40 55.27 62.02 98.14 -46.81%
  QoQ % -24.62% 120.24% -409.07% 45.47% -10.88% -36.80% -
  Horiz. % 38.63% 51.24% -253.20% 81.92% 56.32% 63.20% 100.00%
EY 2.64 1.99 -0.40 1.24 1.81 1.61 1.02 87.97%
  QoQ % 32.66% 597.50% -132.26% -31.49% 12.42% 57.84% -
  Horiz. % 258.82% 195.10% -39.22% 121.57% 177.45% 157.84% 100.00%
DY 1.07 0.00 0.48 0.00 1.07 0.00 0.53 59.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.89% 0.00% 90.57% 0.00% 201.89% 0.00% 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 19.16 18.99 18.11 17.23 17.39 18.62 18.06 4.00%
  QoQ % 0.90% 4.86% 5.11% -0.92% -6.61% 3.10% -
  Horiz. % 106.09% 105.15% 100.28% 95.40% 96.29% 103.10% 100.00%
P/EPS 39.53 48.98 -243.06 78.57 55.62 62.83 97.50 -45.07%
  QoQ % -19.29% 120.15% -409.35% 41.26% -11.48% -35.56% -
  Horiz. % 40.54% 50.24% -249.29% 80.58% 57.05% 64.44% 100.00%
EY 2.53 2.04 -0.41 1.27 1.80 1.59 1.03 81.55%
  QoQ % 24.02% 597.56% -132.28% -29.44% 13.21% 54.37% -
  Horiz. % 245.63% 198.06% -39.81% 123.30% 174.76% 154.37% 100.00%
DY 1.03 0.00 0.50 0.00 1.06 0.00 0.53 55.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.34% 0.00% 94.34% 0.00% 200.00% 0.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers