Highlights

[PPB] QoQ TTM Result on 2016-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     1.27%    YoY -     5.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,186,376 4,253,531 4,264,514 4,193,942 4,048,314 3,890,928 3,824,184 6.19%
  QoQ % -1.58% -0.26% 1.68% 3.60% 4.04% 1.75% -
  Horiz. % 109.47% 111.23% 111.51% 109.67% 105.86% 101.75% 100.00%
PBT 1,211,110 1,063,033 970,202 1,197,997 1,181,122 1,098,301 1,127,673 4.85%
  QoQ % 13.93% 9.57% -19.01% 1.43% 7.54% -2.60% -
  Horiz. % 107.40% 94.27% 86.04% 106.24% 104.74% 97.40% 100.00%
Tax -104,239 -106,133 -111,754 -97,657 -105,003 -96,779 -96,586 5.19%
  QoQ % 1.78% 5.03% -14.44% 7.00% -8.50% -0.20% -
  Horiz. % 107.92% 109.88% 115.70% 101.11% 108.71% 100.20% 100.00%
NP 1,106,871 956,900 858,448 1,100,340 1,076,119 1,001,522 1,031,087 4.82%
  QoQ % 15.67% 11.47% -21.98% 2.25% 7.45% -2.87% -
  Horiz. % 107.35% 92.80% 83.26% 106.72% 104.37% 97.13% 100.00%
NP to SH 1,044,993 889,986 803,280 1,064,636 1,051,311 991,724 1,021,683 1.51%
  QoQ % 17.42% 10.79% -24.55% 1.27% 6.01% -2.93% -
  Horiz. % 102.28% 87.11% 78.62% 104.20% 102.90% 97.07% 100.00%
Tax Rate 8.61 % 9.98 % 11.52 % 8.15 % 8.89 % 8.81 % 8.57 % 0.31%
  QoQ % -13.73% -13.37% 41.35% -8.32% 0.91% 2.80% -
  Horiz. % 100.47% 116.45% 134.42% 95.10% 103.73% 102.80% 100.00%
Total Cost 3,079,505 3,296,631 3,406,066 3,093,602 2,972,195 2,889,406 2,793,097 6.69%
  QoQ % -6.59% -3.21% 10.10% 4.08% 2.87% 3.45% -
  Horiz. % 110.25% 118.03% 121.95% 110.76% 106.41% 103.45% 100.00%
Net Worth 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 296,374 296,374 296,374 296,374 296,374 284,519 284,519 2.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.17% 0.00% -
  Horiz. % 104.17% 104.17% 104.17% 104.17% 104.17% 100.00% 100.00%
Div Payout % 28.36 % 33.30 % 36.90 % 27.84 % 28.19 % 28.69 % 27.85 % 1.21%
  QoQ % -14.83% -9.76% 32.54% -1.24% -1.74% 3.02% -
  Horiz. % 101.83% 119.57% 132.50% 99.96% 101.22% 103.02% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 20,971,493 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 26.44 % 22.50 % 20.13 % 26.24 % 26.58 % 25.74 % 26.96 % -1.28%
  QoQ % 17.51% 11.77% -23.29% -1.28% 3.26% -4.53% -
  Horiz. % 98.07% 83.46% 74.67% 97.33% 98.59% 95.47% 100.00%
ROE 4.98 % 4.56 % 4.29 % 5.66 % 5.28 % 4.95 % 5.70 % -8.57%
  QoQ % 9.21% 6.29% -24.20% 7.20% 6.67% -13.16% -
  Horiz. % 87.37% 80.00% 75.26% 99.30% 92.63% 86.84% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 353.13 358.80 359.72 353.77 341.49 328.21 322.58 6.19%
  QoQ % -1.58% -0.26% 1.68% 3.60% 4.05% 1.75% -
  Horiz. % 109.47% 111.23% 111.51% 109.67% 105.86% 101.75% 100.00%
EPS 88.15 75.07 67.76 89.80 88.68 83.65 86.18 1.51%
  QoQ % 17.42% 10.79% -24.54% 1.26% 6.01% -2.94% -
  Horiz. % 102.29% 87.11% 78.63% 104.20% 102.90% 97.06% 100.00%
DPS 25.00 25.00 25.00 25.00 25.00 24.00 24.00 2.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.17% 0.00% -
  Horiz. % 104.17% 104.17% 104.17% 104.17% 104.17% 100.00% 100.00%
NAPS 17.6900 16.4500 15.7800 15.8600 16.8000 16.9100 15.1300 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.76% -
  Horiz. % 116.92% 108.72% 104.30% 104.82% 111.04% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 294.28 299.00 299.77 294.81 284.57 273.51 268.82 6.19%
  QoQ % -1.58% -0.26% 1.68% 3.60% 4.04% 1.74% -
  Horiz. % 109.47% 111.23% 111.51% 109.67% 105.86% 101.74% 100.00%
EPS 73.46 62.56 56.47 74.84 73.90 69.71 71.82 1.51%
  QoQ % 17.42% 10.78% -24.55% 1.27% 6.01% -2.94% -
  Horiz. % 102.28% 87.11% 78.63% 104.20% 102.90% 97.06% 100.00%
DPS 20.83 20.83 20.83 20.83 20.83 20.00 20.00 2.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.15% 0.00% -
  Horiz. % 104.15% 104.15% 104.15% 104.15% 104.15% 100.00% 100.00%
NAPS 14.7417 13.7083 13.1500 13.2167 14.0000 14.0917 12.6083 10.93%
  QoQ % 7.54% 4.25% -0.50% -5.60% -0.65% 11.77% -
  Horiz. % 116.92% 108.72% 104.30% 104.83% 111.04% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 15.8600 16.1800 16.5000 16.7000 15.9000 15.4200 15.1200 -
P/RPS 4.49 4.51 4.59 4.72 4.66 4.70 4.69 -2.85%
  QoQ % -0.44% -1.74% -2.75% 1.29% -0.85% 0.21% -
  Horiz. % 95.74% 96.16% 97.87% 100.64% 99.36% 100.21% 100.00%
P/EPS 17.99 21.55 24.35 18.60 17.93 18.43 17.54 1.70%
  QoQ % -16.52% -11.50% 30.91% 3.74% -2.71% 5.07% -
  Horiz. % 102.57% 122.86% 138.83% 106.04% 102.22% 105.07% 100.00%
EY 5.56 4.64 4.11 5.38 5.58 5.43 5.70 -1.64%
  QoQ % 19.83% 12.90% -23.61% -3.58% 2.76% -4.74% -
  Horiz. % 97.54% 81.40% 72.11% 94.39% 97.89% 95.26% 100.00%
DY 1.58 1.55 1.52 1.50 1.57 1.56 1.59 -0.42%
  QoQ % 1.94% 1.97% 1.33% -4.46% 0.64% -1.89% -
  Horiz. % 99.37% 97.48% 95.60% 94.34% 98.74% 98.11% 100.00%
P/NAPS 0.90 0.98 1.05 1.05 0.95 0.91 1.00 -6.75%
  QoQ % -8.16% -6.67% 0.00% 10.53% 4.40% -9.00% -
  Horiz. % 90.00% 98.00% 105.00% 105.00% 95.00% 91.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 -
Price 16.5400 15.7600 16.1400 16.3200 16.0000 15.6200 15.0200 -
P/RPS 4.68 4.39 4.49 4.61 4.69 4.76 4.66 0.28%
  QoQ % 6.61% -2.23% -2.60% -1.71% -1.47% 2.15% -
  Horiz. % 100.43% 94.21% 96.35% 98.93% 100.64% 102.15% 100.00%
P/EPS 18.76 20.99 23.82 18.17 18.04 18.67 17.43 5.00%
  QoQ % -10.62% -11.88% 31.10% 0.72% -3.37% 7.11% -
  Horiz. % 107.63% 120.42% 136.66% 104.25% 103.50% 107.11% 100.00%
EY 5.33 4.76 4.20 5.50 5.54 5.36 5.74 -4.80%
  QoQ % 11.97% 13.33% -23.64% -0.72% 3.36% -6.62% -
  Horiz. % 92.86% 82.93% 73.17% 95.82% 96.52% 93.38% 100.00%
DY 1.51 1.59 1.55 1.53 1.56 1.54 1.60 -3.77%
  QoQ % -5.03% 2.58% 1.31% -1.92% 1.30% -3.75% -
  Horiz. % 94.38% 99.38% 96.87% 95.62% 97.50% 96.25% 100.00%
P/NAPS 0.93 0.96 1.02 1.03 0.95 0.92 0.99 -4.06%
  QoQ % -3.12% -5.88% -0.97% 8.42% 3.26% -7.07% -
  Horiz. % 93.94% 96.97% 103.03% 104.04% 95.96% 92.93% 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
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS