Highlights

[PPB] QoQ TTM Result on 2018-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -1.77%    YoY -     -7.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,609,927 4,539,524 4,528,260 4,500,855 4,443,838 4,416,910 4,305,051 4.68%
  QoQ % 1.55% 0.25% 0.61% 1.28% 0.61% 2.60% -
  Horiz. % 107.08% 105.45% 105.18% 104.55% 103.22% 102.60% 100.00%
PBT 1,083,395 1,238,031 1,167,683 1,310,201 1,342,811 1,113,091 1,293,147 -11.16%
  QoQ % -12.49% 6.02% -10.88% -2.43% 20.64% -13.92% -
  Horiz. % 83.78% 95.74% 90.30% 101.32% 103.84% 86.08% 100.00%
Tax -59,084 -68,742 -64,730 -62,507 -56,560 -46,400 -54,456 5.60%
  QoQ % 14.05% -6.20% -3.56% -10.51% -21.90% 14.79% -
  Horiz. % 108.50% 126.23% 118.87% 114.78% 103.86% 85.21% 100.00%
NP 1,024,311 1,169,289 1,102,953 1,247,694 1,286,251 1,066,691 1,238,691 -11.93%
  QoQ % -12.40% 6.01% -11.60% -3.00% 20.58% -13.89% -
  Horiz. % 82.69% 94.40% 89.04% 100.73% 103.84% 86.11% 100.00%
NP to SH 989,537 1,134,034 1,075,098 1,229,683 1,251,876 1,036,693 1,205,447 -12.36%
  QoQ % -12.74% 5.48% -12.57% -1.77% 20.76% -14.00% -
  Horiz. % 82.09% 94.08% 89.19% 102.01% 103.85% 86.00% 100.00%
Tax Rate 5.45 % 5.55 % 5.54 % 4.77 % 4.21 % 4.17 % 4.21 % 18.84%
  QoQ % -1.80% 0.18% 16.14% 13.30% 0.96% -0.95% -
  Horiz. % 129.45% 131.83% 131.59% 113.30% 100.00% 99.05% 100.00%
Total Cost 3,585,616 3,370,235 3,425,307 3,253,161 3,157,587 3,350,219 3,066,360 11.02%
  QoQ % 6.39% -1.61% 5.29% 3.03% -5.75% 9.26% -
  Horiz. % 116.93% 109.91% 111.71% 106.09% 102.98% 109.26% 100.00%
Net Worth 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 0.95%
  QoQ % -0.33% 1.08% 0.82% -15.64% 22.32% -3.23% -
  Horiz. % 101.42% 101.76% 100.67% 99.85% 118.37% 96.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 398,327 398,327 398,327 374,617 374,617 355,649 355,649 7.87%
  QoQ % 0.00% 0.00% 6.33% 0.00% 5.33% 0.00% -
  Horiz. % 112.00% 112.00% 112.00% 105.33% 105.33% 100.00% 100.00%
Div Payout % 40.25 % 35.12 % 37.05 % 30.46 % 29.92 % 34.31 % 29.50 % 23.09%
  QoQ % 14.61% -5.21% 21.63% 1.80% -12.80% 16.31% -
  Horiz. % 136.44% 119.05% 125.59% 103.25% 101.42% 116.31% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 0.95%
  QoQ % -0.33% 1.08% 0.82% -15.64% 22.32% -3.23% -
  Horiz. % 101.42% 101.76% 100.67% 99.85% 118.37% 96.77% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 12.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.22 % 25.76 % 24.36 % 27.72 % 28.94 % 24.15 % 28.77 % -15.86%
  QoQ % -13.74% 5.75% -12.12% -4.22% 19.83% -16.06% -
  Horiz. % 77.23% 89.54% 84.67% 96.35% 100.59% 83.94% 100.00%
ROE 4.67 % 5.33 % 5.11 % 5.89 % 5.06 % 5.13 % 5.77 % -13.19%
  QoQ % -12.38% 4.31% -13.24% 16.40% -1.36% -11.09% -
  Horiz. % 80.94% 92.37% 88.56% 102.08% 87.69% 88.91% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 324.05 319.10 318.31 316.38 312.37 372.58 363.14 -7.33%
  QoQ % 1.55% 0.25% 0.61% 1.28% -16.16% 2.60% -
  Horiz. % 89.24% 87.87% 87.65% 87.12% 86.02% 102.60% 100.00%
EPS 69.56 79.72 75.57 86.44 88.00 87.45 101.68 -22.41%
  QoQ % -12.74% 5.49% -12.58% -1.77% 0.63% -13.99% -
  Horiz. % 68.41% 78.40% 74.32% 85.01% 86.55% 86.01% 100.00%
DPS 28.00 28.00 28.00 26.33 26.33 30.00 30.00 -4.51%
  QoQ % 0.00% 0.00% 6.34% 0.00% -12.23% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 87.77% 87.77% 100.00% 100.00%
NAPS 14.9000 14.9500 14.7900 14.6700 17.3900 17.0600 17.6300 -10.64%
  QoQ % -0.33% 1.08% 0.82% -15.64% 1.93% -3.23% -
  Horiz. % 84.52% 84.80% 83.89% 83.21% 98.64% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 324.05 319.10 318.31 316.38 312.37 310.48 302.62 4.68%
  QoQ % 1.55% 0.25% 0.61% 1.28% 0.61% 2.60% -
  Horiz. % 107.08% 105.45% 105.18% 104.55% 103.22% 102.60% 100.00%
EPS 69.56 79.72 75.57 86.44 88.00 72.87 84.74 -12.36%
  QoQ % -12.74% 5.49% -12.58% -1.77% 20.76% -14.01% -
  Horiz. % 82.09% 94.08% 89.18% 102.01% 103.85% 85.99% 100.00%
DPS 28.00 28.00 28.00 26.33 26.33 25.00 25.00 7.87%
  QoQ % 0.00% 0.00% 6.34% 0.00% 5.32% 0.00% -
  Horiz. % 112.00% 112.00% 112.00% 105.32% 105.32% 100.00% 100.00%
NAPS 14.9000 14.9500 14.7900 14.6700 17.3900 14.2167 14.6917 0.95%
  QoQ % -0.33% 1.08% 0.82% -15.64% 22.32% -3.23% -
  Horiz. % 101.42% 101.76% 100.67% 99.85% 118.37% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 18.7000 18.3200 17.5800 16.7800 19.6800 19.1400 17.2400 -
P/RPS 5.77 5.74 5.52 5.30 6.30 5.14 4.75 13.89%
  QoQ % 0.52% 3.99% 4.15% -15.87% 22.57% 8.21% -
  Horiz. % 121.47% 120.84% 116.21% 111.58% 132.63% 108.21% 100.00%
P/EPS 26.88 22.98 23.26 19.41 22.36 21.89 16.95 36.10%
  QoQ % 16.97% -1.20% 19.84% -13.19% 2.15% 29.14% -
  Horiz. % 158.58% 135.58% 137.23% 114.51% 131.92% 129.14% 100.00%
EY 3.72 4.35 4.30 5.15 4.47 4.57 5.90 -26.53%
  QoQ % -14.48% 1.16% -16.50% 15.21% -2.19% -22.54% -
  Horiz. % 63.05% 73.73% 72.88% 87.29% 75.76% 77.46% 100.00%
DY 1.50 1.53 1.59 1.57 1.34 1.57 1.74 -9.45%
  QoQ % -1.96% -3.77% 1.27% 17.16% -14.65% -9.77% -
  Horiz. % 86.21% 87.93% 91.38% 90.23% 77.01% 90.23% 100.00%
P/NAPS 1.26 1.23 1.19 1.14 1.13 1.12 0.98 18.29%
  QoQ % 2.44% 3.36% 4.39% 0.88% 0.89% 14.29% -
  Horiz. % 128.57% 125.51% 121.43% 116.33% 115.31% 114.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 -
Price 18.8000 18.6200 18.5000 17.0000 16.8200 19.9200 17.7000 -
P/RPS 5.80 5.84 5.81 5.37 5.38 5.35 4.87 12.39%
  QoQ % -0.68% 0.52% 8.19% -0.19% 0.56% 9.86% -
  Horiz. % 119.10% 119.92% 119.30% 110.27% 110.47% 109.86% 100.00%
P/EPS 27.03 23.36 24.48 19.67 19.11 22.78 17.41 34.19%
  QoQ % 15.71% -4.58% 24.45% 2.93% -16.11% 30.84% -
  Horiz. % 155.26% 134.18% 140.61% 112.98% 109.76% 130.84% 100.00%
EY 3.70 4.28 4.09 5.08 5.23 4.39 5.74 -25.44%
  QoQ % -13.55% 4.65% -19.49% -2.87% 19.13% -23.52% -
  Horiz. % 64.46% 74.56% 71.25% 88.50% 91.11% 76.48% 100.00%
DY 1.49 1.50 1.51 1.55 1.57 1.51 1.69 -8.08%
  QoQ % -0.67% -0.66% -2.58% -1.27% 3.97% -10.65% -
  Horiz. % 88.17% 88.76% 89.35% 91.72% 92.90% 89.35% 100.00%
P/NAPS 1.26 1.25 1.25 1.16 0.97 1.17 1.00 16.71%
  QoQ % 0.80% 0.00% 7.76% 19.59% -17.09% 17.00% -
  Horiz. % 126.00% 125.00% 125.00% 116.00% 97.00% 117.00% 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
 
 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.040.00 
 KOTRA 2.950.00 
 UCREST 0.160.00 
 EITA 1.210.00 
 PUC 0.1550.00 
 WILLOW 0.480.00 
 EAH-WE 0.0050.00 
 IRIS 0.160.00 
 HSI-C9L 0.020.00 
 HOOVER 0.590.00 

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
Partners & Brokers