Highlights

[PPB] QoQ TTM Result on 2019-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     3.48%    YoY -     -16.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,683,776 4,667,281 4,609,927 4,539,524 4,528,260 4,500,855 4,443,838 3.56%
  QoQ % 0.35% 1.24% 1.55% 0.25% 0.61% 1.28% -
  Horiz. % 105.40% 105.03% 103.74% 102.15% 101.90% 101.28% 100.00%
PBT 1,271,628 1,129,739 1,083,395 1,238,031 1,167,683 1,310,201 1,342,811 -3.56%
  QoQ % 12.56% 4.28% -12.49% 6.02% -10.88% -2.43% -
  Horiz. % 94.70% 84.13% 80.68% 92.20% 86.96% 97.57% 100.00%
Tax -72,366 -61,071 -59,084 -68,742 -64,730 -62,507 -56,560 17.80%
  QoQ % -18.49% -3.36% 14.05% -6.20% -3.56% -10.51% -
  Horiz. % 127.95% 107.98% 104.46% 121.54% 114.44% 110.51% 100.00%
NP 1,199,262 1,068,668 1,024,311 1,169,289 1,102,953 1,247,694 1,286,251 -4.55%
  QoQ % 12.22% 4.33% -12.40% 6.01% -11.60% -3.00% -
  Horiz. % 93.24% 83.08% 79.64% 90.91% 85.75% 97.00% 100.00%
NP to SH 1,152,551 1,023,946 989,537 1,134,034 1,075,098 1,229,683 1,251,876 -5.35%
  QoQ % 12.56% 3.48% -12.74% 5.48% -12.57% -1.77% -
  Horiz. % 92.07% 81.79% 79.04% 90.59% 85.88% 98.23% 100.00%
Tax Rate 5.69 % 5.41 % 5.45 % 5.55 % 5.54 % 4.77 % 4.21 % 22.17%
  QoQ % 5.18% -0.73% -1.80% 0.18% 16.14% 13.30% -
  Horiz. % 135.15% 128.50% 129.45% 131.83% 131.59% 113.30% 100.00%
Total Cost 3,484,514 3,598,613 3,585,616 3,370,235 3,425,307 3,253,161 3,157,587 6.77%
  QoQ % -3.17% 0.36% 6.39% -1.61% 5.29% 3.03% -
  Horiz. % 110.35% 113.97% 113.56% 106.73% 108.48% 103.03% 100.00%
Net Worth 21,438,579 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 -9.08%
  QoQ % 0.60% 0.54% -0.33% 1.08% 0.82% -15.64% -
  Horiz. % 86.66% 86.14% 85.68% 85.97% 85.05% 84.36% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 441,005 398,327 398,327 398,327 398,327 374,617 374,617 11.46%
  QoQ % 10.71% 0.00% 0.00% 0.00% 6.33% 0.00% -
  Horiz. % 117.72% 106.33% 106.33% 106.33% 106.33% 100.00% 100.00%
Div Payout % 38.26 % 38.90 % 40.25 % 35.12 % 37.05 % 30.46 % 29.92 % 17.76%
  QoQ % -1.65% -3.35% 14.61% -5.21% 21.63% 1.80% -
  Horiz. % 127.87% 130.01% 134.53% 117.38% 123.83% 101.80% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 21,438,579 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 -9.08%
  QoQ % 0.60% 0.54% -0.33% 1.08% 0.82% -15.64% -
  Horiz. % 86.66% 86.14% 85.68% 85.97% 85.05% 84.36% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 0.00%
  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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.60 % 22.90 % 22.22 % 25.76 % 24.36 % 27.72 % 28.94 % -7.83%
  QoQ % 11.79% 3.06% -13.74% 5.75% -12.12% -4.22% -
  Horiz. % 88.46% 79.13% 76.78% 89.01% 84.17% 95.78% 100.00%
ROE 5.38 % 4.80 % 4.67 % 5.33 % 5.11 % 5.89 % 5.06 % 4.16%
  QoQ % 12.08% 2.78% -12.38% 4.31% -13.24% 16.40% -
  Horiz. % 106.32% 94.86% 92.29% 105.34% 100.99% 116.40% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 329.24 328.08 324.05 319.10 318.31 316.38 312.37 3.56%
  QoQ % 0.35% 1.24% 1.55% 0.25% 0.61% 1.28% -
  Horiz. % 105.40% 105.03% 103.74% 102.15% 101.90% 101.28% 100.00%
EPS 81.02 71.98 69.56 79.72 75.57 86.44 88.00 -5.35%
  QoQ % 12.56% 3.48% -12.74% 5.49% -12.58% -1.77% -
  Horiz. % 92.07% 81.80% 79.05% 90.59% 85.88% 98.23% 100.00%
DPS 31.00 28.00 28.00 28.00 28.00 26.33 26.33 11.47%
  QoQ % 10.71% 0.00% 0.00% 0.00% 6.34% 0.00% -
  Horiz. % 117.74% 106.34% 106.34% 106.34% 106.34% 100.00% 100.00%
NAPS 15.0700 14.9800 14.9000 14.9500 14.7900 14.6700 17.3900 -9.08%
  QoQ % 0.60% 0.54% -0.33% 1.08% 0.82% -15.64% -
  Horiz. % 86.66% 86.14% 85.68% 85.97% 85.05% 84.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 329.24 328.08 324.05 319.10 318.31 316.38 312.37 3.56%
  QoQ % 0.35% 1.24% 1.55% 0.25% 0.61% 1.28% -
  Horiz. % 105.40% 105.03% 103.74% 102.15% 101.90% 101.28% 100.00%
EPS 81.02 71.98 69.56 79.72 75.57 86.44 88.00 -5.35%
  QoQ % 12.56% 3.48% -12.74% 5.49% -12.58% -1.77% -
  Horiz. % 92.07% 81.80% 79.05% 90.59% 85.88% 98.23% 100.00%
DPS 31.00 28.00 28.00 28.00 28.00 26.33 26.33 11.47%
  QoQ % 10.71% 0.00% 0.00% 0.00% 6.34% 0.00% -
  Horiz. % 117.74% 106.34% 106.34% 106.34% 106.34% 100.00% 100.00%
NAPS 15.0700 14.9800 14.9000 14.9500 14.7900 14.6700 17.3900 -9.08%
  QoQ % 0.60% 0.54% -0.33% 1.08% 0.82% -15.64% -
  Horiz. % 86.66% 86.14% 85.68% 85.97% 85.05% 84.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 18.8400 18.1400 18.7000 18.3200 17.5800 16.7800 19.6800 -
P/RPS 5.72 5.53 5.77 5.74 5.52 5.30 6.30 -6.22%
  QoQ % 3.44% -4.16% 0.52% 3.99% 4.15% -15.87% -
  Horiz. % 90.79% 87.78% 91.59% 91.11% 87.62% 84.13% 100.00%
P/EPS 23.25 25.20 26.88 22.98 23.26 19.41 22.36 2.63%
  QoQ % -7.74% -6.25% 16.97% -1.20% 19.84% -13.19% -
  Horiz. % 103.98% 112.70% 120.21% 102.77% 104.03% 86.81% 100.00%
EY 4.30 3.97 3.72 4.35 4.30 5.15 4.47 -2.54%
  QoQ % 8.31% 6.72% -14.48% 1.16% -16.50% 15.21% -
  Horiz. % 96.20% 88.81% 83.22% 97.32% 96.20% 115.21% 100.00%
DY 1.65 1.54 1.50 1.53 1.59 1.57 1.34 14.84%
  QoQ % 7.14% 2.67% -1.96% -3.77% 1.27% 17.16% -
  Horiz. % 123.13% 114.93% 111.94% 114.18% 118.66% 117.16% 100.00%
P/NAPS 1.25 1.21 1.26 1.23 1.19 1.14 1.13 6.94%
  QoQ % 3.31% -3.97% 2.44% 3.36% 4.39% 0.88% -
  Horiz. % 110.62% 107.08% 111.50% 108.85% 105.31% 100.88% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 -
Price 18.3000 18.2400 18.8000 18.6200 18.5000 17.0000 16.8200 -
P/RPS 5.56 5.56 5.80 5.84 5.81 5.37 5.38 2.21%
  QoQ % 0.00% -4.14% -0.68% 0.52% 8.19% -0.19% -
  Horiz. % 103.35% 103.35% 107.81% 108.55% 107.99% 99.81% 100.00%
P/EPS 22.59 25.34 27.03 23.36 24.48 19.67 19.11 11.76%
  QoQ % -10.85% -6.25% 15.71% -4.58% 24.45% 2.93% -
  Horiz. % 118.21% 132.60% 141.44% 122.24% 128.10% 102.93% 100.00%
EY 4.43 3.95 3.70 4.28 4.09 5.08 5.23 -10.45%
  QoQ % 12.15% 6.76% -13.55% 4.65% -19.49% -2.87% -
  Horiz. % 84.70% 75.53% 70.75% 81.84% 78.20% 97.13% 100.00%
DY 1.69 1.54 1.49 1.50 1.51 1.55 1.57 5.02%
  QoQ % 9.74% 3.36% -0.67% -0.66% -2.58% -1.27% -
  Horiz. % 107.64% 98.09% 94.90% 95.54% 96.18% 98.73% 100.00%
P/NAPS 1.21 1.22 1.26 1.25 1.25 1.16 0.97 15.83%
  QoQ % -0.82% -3.17% 0.80% 0.00% 7.76% 19.59% -
  Horiz. % 124.74% 125.77% 129.90% 128.87% 128.87% 119.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

656  153  370  1031 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

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