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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  525  811 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 EAH 0.035+0.005 
 KANGER 0.180.00 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS