Highlights

[PPB] QoQ TTM Result on 2015-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     6.01%    YoY -     14.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,253,531 4,264,514 4,193,942 4,048,314 3,890,928 3,824,184 3,794,809 7.88%
  QoQ % -0.26% 1.68% 3.60% 4.04% 1.75% 0.77% -
  Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.77% 100.00%
PBT 1,063,033 970,202 1,197,997 1,181,122 1,098,301 1,127,673 1,120,977 -3.47%
  QoQ % 9.57% -19.01% 1.43% 7.54% -2.60% 0.60% -
  Horiz. % 94.83% 86.55% 106.87% 105.37% 97.98% 100.60% 100.00%
Tax -106,133 -111,754 -97,657 -105,003 -96,779 -96,586 -102,245 2.51%
  QoQ % 5.03% -14.44% 7.00% -8.50% -0.20% 5.53% -
  Horiz. % 103.80% 109.30% 95.51% 102.70% 94.65% 94.47% 100.00%
NP 956,900 858,448 1,100,340 1,076,119 1,001,522 1,031,087 1,018,732 -4.08%
  QoQ % 11.47% -21.98% 2.25% 7.45% -2.87% 1.21% -
  Horiz. % 93.93% 84.27% 108.01% 105.63% 98.31% 101.21% 100.00%
NP to SH 889,986 803,280 1,064,636 1,051,311 991,724 1,021,683 1,005,422 -7.79%
  QoQ % 10.79% -24.55% 1.27% 6.01% -2.93% 1.62% -
  Horiz. % 88.52% 79.89% 105.89% 104.56% 98.64% 101.62% 100.00%
Tax Rate 9.98 % 11.52 % 8.15 % 8.89 % 8.81 % 8.57 % 9.12 % 6.17%
  QoQ % -13.37% 41.35% -8.32% 0.91% 2.80% -6.03% -
  Horiz. % 109.43% 126.32% 89.36% 97.48% 96.60% 93.97% 100.00%
Total Cost 3,296,631 3,406,066 3,093,602 2,972,195 2,889,406 2,793,097 2,776,077 12.10%
  QoQ % -3.21% 10.10% 4.08% 2.87% 3.45% 0.61% -
  Horiz. % 118.75% 122.69% 111.44% 107.06% 104.08% 100.61% 100.00%
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 296,374 296,374 296,374 296,374 284,519 284,519 272,664 5.70%
  QoQ % 0.00% 0.00% 0.00% 4.17% 0.00% 4.35% -
  Horiz. % 108.70% 108.70% 108.70% 108.70% 104.35% 104.35% 100.00%
Div Payout % 33.30 % 36.90 % 27.84 % 28.19 % 28.69 % 27.85 % 27.12 % 14.62%
  QoQ % -9.76% 32.54% -1.24% -1.74% 3.02% 2.69% -
  Horiz. % 122.79% 136.06% 102.65% 103.95% 105.79% 102.69% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.50 % 20.13 % 26.24 % 26.58 % 25.74 % 26.96 % 26.85 % -11.09%
  QoQ % 11.77% -23.29% -1.28% 3.26% -4.53% 0.41% -
  Horiz. % 83.80% 74.97% 97.73% 98.99% 95.87% 100.41% 100.00%
ROE 4.56 % 4.29 % 5.66 % 5.28 % 4.95 % 5.70 % 5.70 % -13.79%
  QoQ % 6.29% -24.20% 7.20% 6.67% -13.16% 0.00% -
  Horiz. % 80.00% 75.26% 99.30% 92.63% 86.84% 100.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 358.80 359.72 353.77 341.49 328.21 322.58 320.10 7.88%
  QoQ % -0.26% 1.68% 3.60% 4.05% 1.75% 0.77% -
  Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.77% 100.00%
EPS 75.07 67.76 89.80 88.68 83.65 86.18 84.81 -7.79%
  QoQ % 10.79% -24.54% 1.26% 6.01% -2.94% 1.62% -
  Horiz. % 88.52% 79.90% 105.88% 104.56% 98.63% 101.62% 100.00%
DPS 25.00 25.00 25.00 25.00 24.00 24.00 23.00 5.70%
  QoQ % 0.00% 0.00% 0.00% 4.17% 0.00% 4.35% -
  Horiz. % 108.70% 108.70% 108.70% 108.70% 104.35% 104.35% 100.00%
NAPS 16.4500 15.7800 15.8600 16.8000 16.9100 15.1300 14.8900 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.76% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 299.00 299.77 294.81 284.57 273.51 268.82 266.75 7.88%
  QoQ % -0.26% 1.68% 3.60% 4.04% 1.74% 0.78% -
  Horiz. % 112.09% 112.38% 110.52% 106.68% 102.53% 100.78% 100.00%
EPS 62.56 56.47 74.84 73.90 69.71 71.82 70.67 -7.78%
  QoQ % 10.78% -24.55% 1.27% 6.01% -2.94% 1.63% -
  Horiz. % 88.52% 79.91% 105.90% 104.57% 98.64% 101.63% 100.00%
DPS 20.83 20.83 20.83 20.83 20.00 20.00 19.17 5.68%
  QoQ % 0.00% 0.00% 0.00% 4.15% 0.00% 4.33% -
  Horiz. % 108.66% 108.66% 108.66% 108.66% 104.33% 104.33% 100.00%
NAPS 13.7083 13.1500 13.2167 14.0000 14.0917 12.6083 12.4083 6.85%
  QoQ % 4.25% -0.50% -5.60% -0.65% 11.77% 1.61% -
  Horiz. % 110.48% 105.98% 106.51% 112.83% 113.57% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.1800 16.5000 16.7000 15.9000 15.4200 15.1200 15.3800 -
P/RPS 4.51 4.59 4.72 4.66 4.70 4.69 4.80 -4.06%
  QoQ % -1.74% -2.75% 1.29% -0.85% 0.21% -2.29% -
  Horiz. % 93.96% 95.62% 98.33% 97.08% 97.92% 97.71% 100.00%
P/EPS 21.55 24.35 18.60 17.93 18.43 17.54 18.13 12.18%
  QoQ % -11.50% 30.91% 3.74% -2.71% 5.07% -3.25% -
  Horiz. % 118.86% 134.31% 102.59% 98.90% 101.65% 96.75% 100.00%
EY 4.64 4.11 5.38 5.58 5.43 5.70 5.51 -10.80%
  QoQ % 12.90% -23.61% -3.58% 2.76% -4.74% 3.45% -
  Horiz. % 84.21% 74.59% 97.64% 101.27% 98.55% 103.45% 100.00%
DY 1.55 1.52 1.50 1.57 1.56 1.59 1.50 2.20%
  QoQ % 1.97% 1.33% -4.46% 0.64% -1.89% 6.00% -
  Horiz. % 103.33% 101.33% 100.00% 104.67% 104.00% 106.00% 100.00%
P/NAPS 0.98 1.05 1.05 0.95 0.91 1.00 1.03 -3.25%
  QoQ % -6.67% 0.00% 10.53% 4.40% -9.00% -2.91% -
  Horiz. % 95.15% 101.94% 101.94% 92.23% 88.35% 97.09% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 -
Price 15.7600 16.1400 16.3200 16.0000 15.6200 15.0200 15.7000 -
P/RPS 4.39 4.49 4.61 4.69 4.76 4.66 4.90 -7.05%
  QoQ % -2.23% -2.60% -1.71% -1.47% 2.15% -4.90% -
  Horiz. % 89.59% 91.63% 94.08% 95.71% 97.14% 95.10% 100.00%
P/EPS 20.99 23.82 18.17 18.04 18.67 17.43 18.51 8.72%
  QoQ % -11.88% 31.10% 0.72% -3.37% 7.11% -5.83% -
  Horiz. % 113.40% 128.69% 98.16% 97.46% 100.86% 94.17% 100.00%
EY 4.76 4.20 5.50 5.54 5.36 5.74 5.40 -8.05%
  QoQ % 13.33% -23.64% -0.72% 3.36% -6.62% 6.30% -
  Horiz. % 88.15% 77.78% 101.85% 102.59% 99.26% 106.30% 100.00%
DY 1.59 1.55 1.53 1.56 1.54 1.60 1.46 5.83%
  QoQ % 2.58% 1.31% -1.92% 1.30% -3.75% 9.59% -
  Horiz. % 108.90% 106.16% 104.79% 106.85% 105.48% 109.59% 100.00%
P/NAPS 0.96 1.02 1.03 0.95 0.92 0.99 1.05 -5.78%
  QoQ % -5.88% -0.97% 8.42% 3.26% -7.07% -5.71% -
  Horiz. % 91.43% 97.14% 98.10% 90.48% 87.62% 94.29% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers