Highlights

[PPB] QoQ TTM Result on 2016-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -24.55%    YoY -     -21.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,094,348 4,186,376 4,253,531 4,264,514 4,193,942 4,048,314 3,890,928 3.45%
  QoQ % -2.20% -1.58% -0.26% 1.68% 3.60% 4.04% -
  Horiz. % 105.23% 107.59% 109.32% 109.60% 107.79% 104.04% 100.00%
PBT 1,294,992 1,211,110 1,063,033 970,202 1,197,997 1,181,122 1,098,301 11.60%
  QoQ % 6.93% 13.93% 9.57% -19.01% 1.43% 7.54% -
  Horiz. % 117.91% 110.27% 96.79% 88.34% 109.08% 107.54% 100.00%
Tax -100,189 -104,239 -106,133 -111,754 -97,657 -105,003 -96,779 2.33%
  QoQ % 3.89% 1.78% 5.03% -14.44% 7.00% -8.50% -
  Horiz. % 103.52% 107.71% 109.67% 115.47% 100.91% 108.50% 100.00%
NP 1,194,803 1,106,871 956,900 858,448 1,100,340 1,076,119 1,001,522 12.47%
  QoQ % 7.94% 15.67% 11.47% -21.98% 2.25% 7.45% -
  Horiz. % 119.30% 110.52% 95.54% 85.71% 109.87% 107.45% 100.00%
NP to SH 1,137,185 1,044,993 889,986 803,280 1,064,636 1,051,311 991,724 9.54%
  QoQ % 8.82% 17.42% 10.79% -24.55% 1.27% 6.01% -
  Horiz. % 114.67% 105.37% 89.74% 81.00% 107.35% 106.01% 100.00%
Tax Rate 7.74 % 8.61 % 9.98 % 11.52 % 8.15 % 8.89 % 8.81 % -8.26%
  QoQ % -10.10% -13.73% -13.37% 41.35% -8.32% 0.91% -
  Horiz. % 87.85% 97.73% 113.28% 130.76% 92.51% 100.91% 100.00%
Total Cost 2,899,545 3,079,505 3,296,631 3,406,066 3,093,602 2,972,195 2,889,406 0.23%
  QoQ % -5.84% -6.59% -3.21% 10.10% 4.08% 2.87% -
  Horiz. % 100.35% 106.58% 114.09% 117.88% 107.07% 102.87% 100.00%
Net Worth 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 4.25%
  QoQ % 1.75% 7.54% 4.25% -0.50% -5.60% -0.65% -
  Horiz. % 106.45% 104.61% 97.28% 93.32% 93.79% 99.35% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 296,374 296,374 296,374 296,374 296,374 296,374 284,519 2.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 104.17% 104.17% 104.17% 104.17% 104.17% 104.17% 100.00%
Div Payout % 26.06 % 28.36 % 33.30 % 36.90 % 27.84 % 28.19 % 28.69 % -6.20%
  QoQ % -8.11% -14.83% -9.76% 32.54% -1.24% -1.74% -
  Horiz. % 90.83% 98.85% 116.07% 128.62% 97.04% 98.26% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 4.25%
  QoQ % 1.75% 7.54% 4.25% -0.50% -5.60% -0.65% -
  Horiz. % 106.45% 104.61% 97.28% 93.32% 93.79% 99.35% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 29.18 % 26.44 % 22.50 % 20.13 % 26.24 % 26.58 % 25.74 % 8.71%
  QoQ % 10.36% 17.51% 11.77% -23.29% -1.28% 3.26% -
  Horiz. % 113.36% 102.72% 87.41% 78.21% 101.94% 103.26% 100.00%
ROE 5.33 % 4.98 % 4.56 % 4.29 % 5.66 % 5.28 % 4.95 % 5.05%
  QoQ % 7.03% 9.21% 6.29% -24.20% 7.20% 6.67% -
  Horiz. % 107.68% 100.61% 92.12% 86.67% 114.34% 106.67% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 345.37 353.13 358.80 359.72 353.77 341.49 328.21 3.45%
  QoQ % -2.20% -1.58% -0.26% 1.68% 3.60% 4.05% -
  Horiz. % 105.23% 107.59% 109.32% 109.60% 107.79% 104.05% 100.00%
EPS 95.92 88.15 75.07 67.76 89.80 88.68 83.65 9.55%
  QoQ % 8.81% 17.42% 10.79% -24.54% 1.26% 6.01% -
  Horiz. % 114.67% 105.38% 89.74% 81.00% 107.35% 106.01% 100.00%
DPS 25.00 25.00 25.00 25.00 25.00 25.00 24.00 2.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 104.17% 104.17% 104.17% 104.17% 104.17% 104.17% 100.00%
NAPS 18.0000 17.6900 16.4500 15.7800 15.8600 16.8000 16.9100 4.25%
  QoQ % 1.75% 7.54% 4.25% -0.50% -5.60% -0.65% -
  Horiz. % 106.45% 104.61% 97.28% 93.32% 93.79% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 287.81 294.28 299.00 299.77 294.81 284.57 273.51 3.45%
  QoQ % -2.20% -1.58% -0.26% 1.68% 3.60% 4.04% -
  Horiz. % 105.23% 107.59% 109.32% 109.60% 107.79% 104.04% 100.00%
EPS 79.94 73.46 62.56 56.47 74.84 73.90 69.71 9.55%
  QoQ % 8.82% 17.42% 10.78% -24.55% 1.27% 6.01% -
  Horiz. % 114.68% 105.38% 89.74% 81.01% 107.36% 106.01% 100.00%
DPS 20.83 20.83 20.83 20.83 20.83 20.83 20.00 2.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.15% -
  Horiz. % 104.15% 104.15% 104.15% 104.15% 104.15% 104.15% 100.00%
NAPS 15.0000 14.7417 13.7083 13.1500 13.2167 14.0000 14.0917 4.25%
  QoQ % 1.75% 7.54% 4.25% -0.50% -5.60% -0.65% -
  Horiz. % 106.45% 104.61% 97.28% 93.32% 93.79% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 16.7400 15.8600 16.1800 16.5000 16.7000 15.9000 15.4200 -
P/RPS 4.85 4.49 4.51 4.59 4.72 4.66 4.70 2.11%
  QoQ % 8.02% -0.44% -1.74% -2.75% 1.29% -0.85% -
  Horiz. % 103.19% 95.53% 95.96% 97.66% 100.43% 99.15% 100.00%
P/EPS 17.45 17.99 21.55 24.35 18.60 17.93 18.43 -3.57%
  QoQ % -3.00% -16.52% -11.50% 30.91% 3.74% -2.71% -
  Horiz. % 94.68% 97.61% 116.93% 132.12% 100.92% 97.29% 100.00%
EY 5.73 5.56 4.64 4.11 5.38 5.58 5.43 3.65%
  QoQ % 3.06% 19.83% 12.90% -23.61% -3.58% 2.76% -
  Horiz. % 105.52% 102.39% 85.45% 75.69% 99.08% 102.76% 100.00%
DY 1.49 1.58 1.55 1.52 1.50 1.57 1.56 -3.01%
  QoQ % -5.70% 1.94% 1.97% 1.33% -4.46% 0.64% -
  Horiz. % 95.51% 101.28% 99.36% 97.44% 96.15% 100.64% 100.00%
P/NAPS 0.93 0.90 0.98 1.05 1.05 0.95 0.91 1.46%
  QoQ % 3.33% -8.16% -6.67% 0.00% 10.53% 4.40% -
  Horiz. % 102.20% 98.90% 107.69% 115.38% 115.38% 104.40% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 -
Price 16.9000 16.5400 15.7600 16.1400 16.3200 16.0000 15.6200 -
P/RPS 4.89 4.68 4.39 4.49 4.61 4.69 4.76 1.81%
  QoQ % 4.49% 6.61% -2.23% -2.60% -1.71% -1.47% -
  Horiz. % 102.73% 98.32% 92.23% 94.33% 96.85% 98.53% 100.00%
P/EPS 17.62 18.76 20.99 23.82 18.17 18.04 18.67 -3.78%
  QoQ % -6.08% -10.62% -11.88% 31.10% 0.72% -3.37% -
  Horiz. % 94.38% 100.48% 112.43% 127.58% 97.32% 96.63% 100.00%
EY 5.68 5.33 4.76 4.20 5.50 5.54 5.36 3.94%
  QoQ % 6.57% 11.97% 13.33% -23.64% -0.72% 3.36% -
  Horiz. % 105.97% 99.44% 88.81% 78.36% 102.61% 103.36% 100.00%
DY 1.48 1.51 1.59 1.55 1.53 1.56 1.54 -2.61%
  QoQ % -1.99% -5.03% 2.58% 1.31% -1.92% 1.30% -
  Horiz. % 96.10% 98.05% 103.25% 100.65% 99.35% 101.30% 100.00%
P/NAPS 0.94 0.93 0.96 1.02 1.03 0.95 0.92 1.44%
  QoQ % 1.08% -3.12% -5.88% -0.97% 8.42% 3.26% -
  Horiz. % 102.17% 101.09% 104.35% 110.87% 111.96% 103.26% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers