Highlights

[PPB] QoQ TTM Result on 2018-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     20.76%    YoY -     -5.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,539,524 4,528,260 4,500,855 4,443,838 4,416,910 4,305,051 4,191,688 5.46%
  QoQ % 0.25% 0.61% 1.28% 0.61% 2.60% 2.70% -
  Horiz. % 108.30% 108.03% 107.38% 106.02% 105.37% 102.70% 100.00%
PBT 1,238,031 1,167,683 1,310,201 1,342,811 1,113,091 1,293,147 1,430,736 -9.20%
  QoQ % 6.02% -10.88% -2.43% 20.64% -13.92% -9.62% -
  Horiz. % 86.53% 81.61% 91.58% 93.85% 77.80% 90.38% 100.00%
Tax -68,742 -64,730 -62,507 -56,560 -46,400 -54,456 -66,852 1.88%
  QoQ % -6.20% -3.56% -10.51% -21.90% 14.79% 18.54% -
  Horiz. % 102.83% 96.83% 93.50% 84.60% 69.41% 81.46% 100.00%
NP 1,169,289 1,102,953 1,247,694 1,286,251 1,066,691 1,238,691 1,363,884 -9.76%
  QoQ % 6.01% -11.60% -3.00% 20.58% -13.89% -9.18% -
  Horiz. % 85.73% 80.87% 91.48% 94.31% 78.21% 90.82% 100.00%
NP to SH 1,134,034 1,075,098 1,229,683 1,251,876 1,036,693 1,205,447 1,325,550 -9.89%
  QoQ % 5.48% -12.57% -1.77% 20.76% -14.00% -9.06% -
  Horiz. % 85.55% 81.11% 92.77% 94.44% 78.21% 90.94% 100.00%
Tax Rate 5.55 % 5.54 % 4.77 % 4.21 % 4.17 % 4.21 % 4.67 % 12.21%
  QoQ % 0.18% 16.14% 13.30% 0.96% -0.95% -9.85% -
  Horiz. % 118.84% 118.63% 102.14% 90.15% 89.29% 90.15% 100.00%
Total Cost 3,370,235 3,425,307 3,253,161 3,157,587 3,350,219 3,066,360 2,827,804 12.42%
  QoQ % -1.61% 5.29% 3.03% -5.75% 9.26% 8.44% -
  Horiz. % 119.18% 121.13% 115.04% 111.66% 118.47% 108.44% 100.00%
Net Worth 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 398,327 398,327 374,617 374,617 355,649 355,649 296,374 21.81%
  QoQ % 0.00% 6.33% 0.00% 5.33% 0.00% 20.00% -
  Horiz. % 134.40% 134.40% 126.40% 126.40% 120.00% 120.00% 100.00%
Div Payout % 35.12 % 37.05 % 30.46 % 29.92 % 34.31 % 29.50 % 22.36 % 35.16%
  QoQ % -5.21% 21.63% 1.80% -12.80% 16.31% 31.93% -
  Horiz. % 157.07% 165.70% 136.23% 133.81% 153.44% 131.93% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 12.94%
  QoQ % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 25.76 % 24.36 % 27.72 % 28.94 % 24.15 % 28.77 % 32.54 % -14.44%
  QoQ % 5.75% -12.12% -4.22% 19.83% -16.06% -11.59% -
  Horiz. % 79.16% 74.86% 85.19% 88.94% 74.22% 88.41% 100.00%
ROE 5.33 % 5.11 % 5.89 % 5.06 % 5.13 % 5.77 % 6.29 % -10.46%
  QoQ % 4.31% -13.24% 16.40% -1.36% -11.09% -8.27% -
  Horiz. % 84.74% 81.24% 93.64% 80.45% 81.56% 91.73% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 319.10 318.31 316.38 312.37 372.58 363.14 353.58 -6.62%
  QoQ % 0.25% 0.61% 1.28% -16.16% 2.60% 2.70% -
  Horiz. % 90.25% 90.02% 89.48% 88.34% 105.37% 102.70% 100.00%
EPS 79.72 75.57 86.44 88.00 87.45 101.68 111.81 -20.21%
  QoQ % 5.49% -12.58% -1.77% 0.63% -13.99% -9.06% -
  Horiz. % 71.30% 67.59% 77.31% 78.70% 78.21% 90.94% 100.00%
DPS 28.00 28.00 26.33 26.33 30.00 30.00 25.00 7.86%
  QoQ % 0.00% 6.34% 0.00% -12.23% 0.00% 20.00% -
  Horiz. % 112.00% 112.00% 105.32% 105.32% 120.00% 120.00% 100.00%
NAPS 14.9500 14.7900 14.6700 17.3900 17.0600 17.6300 17.7800 -10.92%
  QoQ % 1.08% 0.82% -15.64% 1.93% -3.23% -0.84% -
  Horiz. % 84.08% 83.18% 82.51% 97.81% 95.95% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 319.10 318.31 316.38 312.37 310.48 302.62 294.65 5.46%
  QoQ % 0.25% 0.61% 1.28% 0.61% 2.60% 2.70% -
  Horiz. % 108.30% 108.03% 107.37% 106.01% 105.37% 102.70% 100.00%
EPS 79.72 75.57 86.44 88.00 72.87 84.74 93.18 -9.89%
  QoQ % 5.49% -12.58% -1.77% 20.76% -14.01% -9.06% -
  Horiz. % 85.55% 81.10% 92.77% 94.44% 78.20% 90.94% 100.00%
DPS 28.00 28.00 26.33 26.33 25.00 25.00 20.83 21.82%
  QoQ % 0.00% 6.34% 0.00% 5.32% 0.00% 20.02% -
  Horiz. % 134.42% 134.42% 126.40% 126.40% 120.02% 120.02% 100.00%
NAPS 14.9500 14.7900 14.6700 17.3900 14.2167 14.6917 14.8167 0.60%
  QoQ % 1.08% 0.82% -15.64% 22.32% -3.23% -0.84% -
  Horiz. % 100.90% 99.82% 99.01% 117.37% 95.95% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 18.3200 17.5800 16.7800 19.6800 19.1400 17.2400 16.8600 -
P/RPS 5.74 5.52 5.30 6.30 5.14 4.75 4.77 13.15%
  QoQ % 3.99% 4.15% -15.87% 22.57% 8.21% -0.42% -
  Horiz. % 120.34% 115.72% 111.11% 132.08% 107.76% 99.58% 100.00%
P/EPS 22.98 23.26 19.41 22.36 21.89 16.95 15.08 32.46%
  QoQ % -1.20% 19.84% -13.19% 2.15% 29.14% 12.40% -
  Horiz. % 152.39% 154.24% 128.71% 148.28% 145.16% 112.40% 100.00%
EY 4.35 4.30 5.15 4.47 4.57 5.90 6.63 -24.51%
  QoQ % 1.16% -16.50% 15.21% -2.19% -22.54% -11.01% -
  Horiz. % 65.61% 64.86% 77.68% 67.42% 68.93% 88.99% 100.00%
DY 1.53 1.59 1.57 1.34 1.57 1.74 1.48 2.24%
  QoQ % -3.77% 1.27% 17.16% -14.65% -9.77% 17.57% -
  Horiz. % 103.38% 107.43% 106.08% 90.54% 106.08% 117.57% 100.00%
P/NAPS 1.23 1.19 1.14 1.13 1.12 0.98 0.95 18.81%
  QoQ % 3.36% 4.39% 0.88% 0.89% 14.29% 3.16% -
  Horiz. % 129.47% 125.26% 120.00% 118.95% 117.89% 103.16% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 -
Price 18.6200 18.5000 17.0000 16.8200 19.9200 17.7000 16.7600 -
P/RPS 5.84 5.81 5.37 5.38 5.35 4.87 4.74 14.94%
  QoQ % 0.52% 8.19% -0.19% 0.56% 9.86% 2.74% -
  Horiz. % 123.21% 122.57% 113.29% 113.50% 112.87% 102.74% 100.00%
P/EPS 23.36 24.48 19.67 19.11 22.78 17.41 14.99 34.45%
  QoQ % -4.58% 24.45% 2.93% -16.11% 30.84% 16.14% -
  Horiz. % 155.84% 163.31% 131.22% 127.49% 151.97% 116.14% 100.00%
EY 4.28 4.09 5.08 5.23 4.39 5.74 6.67 -25.62%
  QoQ % 4.65% -19.49% -2.87% 19.13% -23.52% -13.94% -
  Horiz. % 64.17% 61.32% 76.16% 78.41% 65.82% 86.06% 100.00%
DY 1.50 1.51 1.55 1.57 1.51 1.69 1.49 0.45%
  QoQ % -0.66% -2.58% -1.27% 3.97% -10.65% 13.42% -
  Horiz. % 100.67% 101.34% 104.03% 105.37% 101.34% 113.42% 100.00%
P/NAPS 1.25 1.25 1.16 0.97 1.17 1.00 0.94 20.95%
  QoQ % 0.00% 7.76% 19.59% -17.09% 17.00% 6.38% -
  Horiz. % 132.98% 132.98% 123.40% 103.19% 124.47% 106.38% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers