Highlights

[PPB] QoQ TTM Result on 2018-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -14.00%    YoY -     -8.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,528,260 4,500,855 4,443,838 4,416,910 4,305,051 4,191,688 4,095,938 6.90%
  QoQ % 0.61% 1.28% 0.61% 2.60% 2.70% 2.34% -
  Horiz. % 110.55% 109.89% 108.49% 107.84% 105.11% 102.34% 100.00%
PBT 1,167,683 1,310,201 1,342,811 1,113,091 1,293,147 1,430,736 1,452,428 -13.50%
  QoQ % -10.88% -2.43% 20.64% -13.92% -9.62% -1.49% -
  Horiz. % 80.40% 90.21% 92.45% 76.64% 89.03% 98.51% 100.00%
Tax -64,730 -62,507 -56,560 -46,400 -54,456 -66,852 -86,364 -17.45%
  QoQ % -3.56% -10.51% -21.90% 14.79% 18.54% 22.59% -
  Horiz. % 74.95% 72.38% 65.49% 53.73% 63.05% 77.41% 100.00%
NP 1,102,953 1,247,694 1,286,251 1,066,691 1,238,691 1,363,884 1,366,064 -13.26%
  QoQ % -11.60% -3.00% 20.58% -13.89% -9.18% -0.16% -
  Horiz. % 80.74% 91.33% 94.16% 78.08% 90.68% 99.84% 100.00%
NP to SH 1,075,098 1,229,683 1,251,876 1,036,693 1,205,447 1,325,550 1,325,029 -12.97%
  QoQ % -12.57% -1.77% 20.76% -14.00% -9.06% 0.04% -
  Horiz. % 81.14% 92.80% 94.48% 78.24% 90.98% 100.04% 100.00%
Tax Rate 5.54 % 4.77 % 4.21 % 4.17 % 4.21 % 4.67 % 5.95 % -4.64%
  QoQ % 16.14% 13.30% 0.96% -0.95% -9.85% -21.51% -
  Horiz. % 93.11% 80.17% 70.76% 70.08% 70.76% 78.49% 100.00%
Total Cost 3,425,307 3,253,161 3,157,587 3,350,219 3,066,360 2,827,804 2,729,874 16.29%
  QoQ % 5.29% 3.03% -5.75% 9.26% 8.44% 3.59% -
  Horiz. % 125.47% 119.17% 115.67% 122.72% 112.33% 103.59% 100.00%
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 398,327 374,617 374,617 355,649 355,649 296,374 296,374 21.72%
  QoQ % 6.33% 0.00% 5.33% 0.00% 20.00% 0.00% -
  Horiz. % 134.40% 126.40% 126.40% 120.00% 120.00% 100.00% 100.00%
Div Payout % 37.05 % 30.46 % 29.92 % 34.31 % 29.50 % 22.36 % 22.37 % 39.86%
  QoQ % 21.63% 1.80% -12.80% 16.31% 31.93% -0.04% -
  Horiz. % 165.62% 136.16% 133.75% 153.38% 131.87% 99.96% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 12.89%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.36 % 27.72 % 28.94 % 24.15 % 28.77 % 32.54 % 33.35 % -18.85%
  QoQ % -12.12% -4.22% 19.83% -16.06% -11.59% -2.43% -
  Horiz. % 73.04% 83.12% 86.78% 72.41% 86.27% 97.57% 100.00%
ROE 5.11 % 5.89 % 5.06 % 5.13 % 5.77 % 6.29 % 6.33 % -13.27%
  QoQ % -13.24% 16.40% -1.36% -11.09% -8.27% -0.63% -
  Horiz. % 80.73% 93.05% 79.94% 81.04% 91.15% 99.37% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 316.38 312.37 372.58 363.14 353.58 345.50 -5.30%
  QoQ % 0.61% 1.28% -16.16% 2.60% 2.70% 2.34% -
  Horiz. % 92.13% 91.57% 90.41% 107.84% 105.11% 102.34% 100.00%
EPS 75.57 86.44 88.00 87.45 101.68 111.81 111.77 -22.91%
  QoQ % -12.58% -1.77% 0.63% -13.99% -9.06% 0.04% -
  Horiz. % 67.61% 77.34% 78.73% 78.24% 90.97% 100.04% 100.00%
DPS 28.00 26.33 26.33 30.00 30.00 25.00 25.00 7.83%
  QoQ % 6.34% 0.00% -12.23% 0.00% 20.00% 0.00% -
  Horiz. % 112.00% 105.32% 105.32% 120.00% 120.00% 100.00% 100.00%
NAPS 14.7900 14.6700 17.3900 17.0600 17.6300 17.7800 17.6600 -11.12%
  QoQ % 0.82% -15.64% 1.93% -3.23% -0.84% 0.68% -
  Horiz. % 83.75% 83.07% 98.47% 96.60% 99.83% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 316.38 312.37 310.48 302.62 294.65 287.92 6.90%
  QoQ % 0.61% 1.28% 0.61% 2.60% 2.70% 2.34% -
  Horiz. % 110.56% 109.88% 108.49% 107.84% 105.11% 102.34% 100.00%
EPS 75.57 86.44 88.00 72.87 84.74 93.18 93.14 -12.98%
  QoQ % -12.58% -1.77% 20.76% -14.01% -9.06% 0.04% -
  Horiz. % 81.14% 92.81% 94.48% 78.24% 90.98% 100.04% 100.00%
DPS 28.00 26.33 26.33 25.00 25.00 20.83 20.83 21.73%
  QoQ % 6.34% 0.00% 5.32% 0.00% 20.02% 0.00% -
  Horiz. % 134.42% 126.40% 126.40% 120.02% 120.02% 100.00% 100.00%
NAPS 14.7900 14.6700 17.3900 14.2167 14.6917 14.8167 14.7167 0.33%
  QoQ % 0.82% -15.64% 22.32% -3.23% -0.84% 0.68% -
  Horiz. % 100.50% 99.68% 118.17% 96.60% 99.83% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 17.5800 16.7800 19.6800 19.1400 17.2400 16.8600 17.1600 -
P/RPS 5.52 5.30 6.30 5.14 4.75 4.77 4.97 7.23%
  QoQ % 4.15% -15.87% 22.57% 8.21% -0.42% -4.02% -
  Horiz. % 111.07% 106.64% 126.76% 103.42% 95.57% 95.98% 100.00%
P/EPS 23.26 19.41 22.36 21.89 16.95 15.08 15.35 31.83%
  QoQ % 19.84% -13.19% 2.15% 29.14% 12.40% -1.76% -
  Horiz. % 151.53% 126.45% 145.67% 142.61% 110.42% 98.24% 100.00%
EY 4.30 5.15 4.47 4.57 5.90 6.63 6.51 -24.10%
  QoQ % -16.50% 15.21% -2.19% -22.54% -11.01% 1.84% -
  Horiz. % 66.05% 79.11% 68.66% 70.20% 90.63% 101.84% 100.00%
DY 1.59 1.57 1.34 1.57 1.74 1.48 1.46 5.83%
  QoQ % 1.27% 17.16% -14.65% -9.77% 17.57% 1.37% -
  Horiz. % 108.90% 107.53% 91.78% 107.53% 119.18% 101.37% 100.00%
P/NAPS 1.19 1.14 1.13 1.12 0.98 0.95 0.97 14.56%
  QoQ % 4.39% 0.88% 0.89% 14.29% 3.16% -2.06% -
  Horiz. % 122.68% 117.53% 116.49% 115.46% 101.03% 97.94% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 -
Price 18.5000 17.0000 16.8200 19.9200 17.7000 16.7600 16.7000 -
P/RPS 5.81 5.37 5.38 5.35 4.87 4.74 4.83 13.07%
  QoQ % 8.19% -0.19% 0.56% 9.86% 2.74% -1.86% -
  Horiz. % 120.29% 111.18% 111.39% 110.77% 100.83% 98.14% 100.00%
P/EPS 24.48 19.67 19.11 22.78 17.41 14.99 14.94 38.86%
  QoQ % 24.45% 2.93% -16.11% 30.84% 16.14% 0.33% -
  Horiz. % 163.86% 131.66% 127.91% 152.48% 116.53% 100.33% 100.00%
EY 4.09 5.08 5.23 4.39 5.74 6.67 6.69 -27.90%
  QoQ % -19.49% -2.87% 19.13% -23.52% -13.94% -0.30% -
  Horiz. % 61.14% 75.93% 78.18% 65.62% 85.80% 99.70% 100.00%
DY 1.51 1.55 1.57 1.51 1.69 1.49 1.50 0.44%
  QoQ % -2.58% -1.27% 3.97% -10.65% 13.42% -0.67% -
  Horiz. % 100.67% 103.33% 104.67% 100.67% 112.67% 99.33% 100.00%
P/NAPS 1.25 1.16 0.97 1.17 1.00 0.94 0.95 20.02%
  QoQ % 7.76% 19.59% -17.09% 17.00% 6.38% -1.05% -
  Horiz. % 131.58% 122.11% 102.11% 123.16% 105.26% 98.95% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers