Highlights

[PPB] QoQ TTM Result on 2017-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     8.82%    YoY -     6.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,305,051 4,191,688 4,095,938 4,094,348 4,186,376 4,253,531 4,264,514 0.63%
  QoQ % 2.70% 2.34% 0.04% -2.20% -1.58% -0.26% -
  Horiz. % 100.95% 98.29% 96.05% 96.01% 98.17% 99.74% 100.00%
PBT 1,293,147 1,430,736 1,452,428 1,294,992 1,211,110 1,063,033 970,202 21.05%
  QoQ % -9.62% -1.49% 12.16% 6.93% 13.93% 9.57% -
  Horiz. % 133.29% 147.47% 149.70% 133.48% 124.83% 109.57% 100.00%
Tax -54,456 -66,852 -86,364 -100,189 -104,239 -106,133 -111,754 -38.00%
  QoQ % 18.54% 22.59% 13.80% 3.89% 1.78% 5.03% -
  Horiz. % 48.73% 59.82% 77.28% 89.65% 93.28% 94.97% 100.00%
NP 1,238,691 1,363,884 1,366,064 1,194,803 1,106,871 956,900 858,448 27.61%
  QoQ % -9.18% -0.16% 14.33% 7.94% 15.67% 11.47% -
  Horiz. % 144.29% 158.88% 159.13% 139.18% 128.94% 111.47% 100.00%
NP to SH 1,205,447 1,325,550 1,325,029 1,137,185 1,044,993 889,986 803,280 30.98%
  QoQ % -9.06% 0.04% 16.52% 8.82% 17.42% 10.79% -
  Horiz. % 150.07% 165.02% 164.95% 141.57% 130.09% 110.79% 100.00%
Tax Rate 4.21 % 4.67 % 5.95 % 7.74 % 8.61 % 9.98 % 11.52 % -48.79%
  QoQ % -9.85% -21.51% -23.13% -10.10% -13.73% -13.37% -
  Horiz. % 36.55% 40.54% 51.65% 67.19% 74.74% 86.63% 100.00%
Total Cost 3,066,360 2,827,804 2,729,874 2,899,545 3,079,505 3,296,631 3,406,066 -6.75%
  QoQ % 8.44% 3.59% -5.85% -5.84% -6.59% -3.21% -
  Horiz. % 90.03% 83.02% 80.15% 85.13% 90.41% 96.79% 100.00%
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 355,649 296,374 296,374 296,374 296,374 296,374 296,374 12.89%
  QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 29.50 % 22.36 % 22.37 % 26.06 % 28.36 % 33.30 % 36.90 % -13.83%
  QoQ % 31.93% -0.04% -14.16% -8.11% -14.83% -9.76% -
  Horiz. % 79.95% 60.60% 60.62% 70.62% 76.86% 90.24% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 28.77 % 32.54 % 33.35 % 29.18 % 26.44 % 22.50 % 20.13 % 26.80%
  QoQ % -11.59% -2.43% 14.29% 10.36% 17.51% 11.77% -
  Horiz. % 142.92% 161.65% 165.67% 144.96% 131.35% 111.77% 100.00%
ROE 5.77 % 6.29 % 6.33 % 5.33 % 4.98 % 4.56 % 4.29 % 21.78%
  QoQ % -8.27% -0.63% 18.76% 7.03% 9.21% 6.29% -
  Horiz. % 134.50% 146.62% 147.55% 124.24% 116.08% 106.29% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 363.14 353.58 345.50 345.37 353.13 358.80 359.72 0.63%
  QoQ % 2.70% 2.34% 0.04% -2.20% -1.58% -0.26% -
  Horiz. % 100.95% 98.29% 96.05% 96.01% 98.17% 99.74% 100.00%
EPS 101.68 111.81 111.77 95.92 88.15 75.07 67.76 30.97%
  QoQ % -9.06% 0.04% 16.52% 8.81% 17.42% 10.79% -
  Horiz. % 150.06% 165.01% 164.95% 141.56% 130.09% 110.79% 100.00%
DPS 30.00 25.00 25.00 25.00 25.00 25.00 25.00 12.89%
  QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 17.6300 17.7800 17.6600 18.0000 17.6900 16.4500 15.7800 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 302.62 294.65 287.92 287.81 294.28 299.00 299.77 0.63%
  QoQ % 2.70% 2.34% 0.04% -2.20% -1.58% -0.26% -
  Horiz. % 100.95% 98.29% 96.05% 96.01% 98.17% 99.74% 100.00%
EPS 84.74 93.18 93.14 79.94 73.46 62.56 56.47 30.98%
  QoQ % -9.06% 0.04% 16.51% 8.82% 17.42% 10.78% -
  Horiz. % 150.06% 165.01% 164.94% 141.56% 130.09% 110.78% 100.00%
DPS 25.00 20.83 20.83 20.83 20.83 20.83 20.83 12.90%
  QoQ % 20.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.02% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 14.6917 14.8167 14.7167 15.0000 14.7417 13.7083 13.1500 7.65%
  QoQ % -0.84% 0.68% -1.89% 1.75% 7.54% 4.25% -
  Horiz. % 111.72% 112.67% 111.91% 114.07% 112.10% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 17.2400 16.8600 17.1600 16.7400 15.8600 16.1800 16.5000 -
P/RPS 4.75 4.77 4.97 4.85 4.49 4.51 4.59 2.30%
  QoQ % -0.42% -4.02% 2.47% 8.02% -0.44% -1.74% -
  Horiz. % 103.49% 103.92% 108.28% 105.66% 97.82% 98.26% 100.00%
P/EPS 16.95 15.08 15.35 17.45 17.99 21.55 24.35 -21.40%
  QoQ % 12.40% -1.76% -12.03% -3.00% -16.52% -11.50% -
  Horiz. % 69.61% 61.93% 63.04% 71.66% 73.88% 88.50% 100.00%
EY 5.90 6.63 6.51 5.73 5.56 4.64 4.11 27.17%
  QoQ % -11.01% 1.84% 13.61% 3.06% 19.83% 12.90% -
  Horiz. % 143.55% 161.31% 158.39% 139.42% 135.28% 112.90% 100.00%
DY 1.74 1.48 1.46 1.49 1.58 1.55 1.52 9.40%
  QoQ % 17.57% 1.37% -2.01% -5.70% 1.94% 1.97% -
  Horiz. % 114.47% 97.37% 96.05% 98.03% 103.95% 101.97% 100.00%
P/NAPS 0.98 0.95 0.97 0.93 0.90 0.98 1.05 -4.48%
  QoQ % 3.16% -2.06% 4.30% 3.33% -8.16% -6.67% -
  Horiz. % 93.33% 90.48% 92.38% 88.57% 85.71% 93.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 -
Price 17.7000 16.7600 16.7000 16.9000 16.5400 15.7600 16.1400 -
P/RPS 4.87 4.74 4.83 4.89 4.68 4.39 4.49 5.55%
  QoQ % 2.74% -1.86% -1.23% 4.49% 6.61% -2.23% -
  Horiz. % 108.46% 105.57% 107.57% 108.91% 104.23% 97.77% 100.00%
P/EPS 17.41 14.99 14.94 17.62 18.76 20.99 23.82 -18.81%
  QoQ % 16.14% 0.33% -15.21% -6.08% -10.62% -11.88% -
  Horiz. % 73.09% 62.93% 62.72% 73.97% 78.76% 88.12% 100.00%
EY 5.74 6.67 6.69 5.68 5.33 4.76 4.20 23.08%
  QoQ % -13.94% -0.30% 17.78% 6.57% 11.97% 13.33% -
  Horiz. % 136.67% 158.81% 159.29% 135.24% 126.90% 113.33% 100.00%
DY 1.69 1.49 1.50 1.48 1.51 1.59 1.55 5.92%
  QoQ % 13.42% -0.67% 1.35% -1.99% -5.03% 2.58% -
  Horiz. % 109.03% 96.13% 96.77% 95.48% 97.42% 102.58% 100.00%
P/NAPS 1.00 0.94 0.95 0.94 0.93 0.96 1.02 -1.31%
  QoQ % 6.38% -1.05% 1.06% 1.08% -3.12% -5.88% -
  Horiz. % 98.04% 92.16% 93.14% 92.16% 91.18% 94.12% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers