Highlights

[PPB] QoQ TTM Result on 2019-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     5.48%    YoY -     9.39%
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 - 1,422,654
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 329.23 328.07 324.04 319.09 318.30 316.37 312.36 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 81.01 71.97 69.56 79.71 75.57 86.44 88.00 -5.35%
  QoQ % 12.56% 3.46% -12.73% 5.48% -12.58% -1.77% -
  Horiz. % 92.06% 81.78% 79.05% 90.58% 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 15.0694 14.9794 14.8994 14.9494 14.7894 14.6694 17.3893 -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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS