Highlights

[PPB] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -10.79%    YoY -     33.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,455,108 4,177,534 4,358,410 3,926,010 3,679,658 3,164,670 2,910,860 7.35%
  YoY % 6.64% -4.15% 11.01% 6.69% 16.27% 8.72% -
  Horiz. % 153.05% 143.52% 149.73% 134.87% 126.41% 108.72% 100.00%
PBT 1,091,084 991,756 509,120 930,960 731,902 910,336 647,112 9.09%
  YoY % 10.02% 94.80% -45.31% 27.20% -19.60% 40.68% -
  Horiz. % 168.61% 153.26% 78.68% 143.86% 113.10% 140.68% 100.00%
Tax -77,558 -73,350 -109,100 -95,598 -80,880 -55,462 -43,602 10.07%
  YoY % -5.74% 32.77% -14.12% -18.20% -45.83% -27.20% -
  Horiz. % 177.88% 168.23% 250.22% 219.25% 185.50% 127.20% 100.00%
NP 1,013,526 918,406 400,020 835,362 651,022 854,874 603,510 9.02%
  YoY % 10.36% 129.59% -52.11% 28.32% -23.85% 41.65% -
  Horiz. % 167.94% 152.18% 66.28% 138.42% 107.87% 141.65% 100.00%
NP to SH 987,970 895,112 335,040 831,102 621,294 831,646 573,846 9.47%
  YoY % 10.37% 167.17% -59.69% 33.77% -25.29% 44.92% -
  Horiz. % 172.17% 155.98% 58.39% 144.83% 108.27% 144.92% 100.00%
Tax Rate 7.11 % 7.40 % 21.43 % 10.27 % 11.05 % 6.09 % 6.74 % 0.89%
  YoY % -3.92% -65.47% 108.67% -7.06% 81.44% -9.64% -
  Horiz. % 105.49% 109.79% 317.95% 152.37% 163.95% 90.36% 100.00%
Total Cost 3,441,582 3,259,128 3,958,390 3,090,648 3,028,636 2,309,796 2,307,350 6.89%
  YoY % 5.60% -17.67% 28.08% 2.05% 31.12% 0.11% -
  Horiz. % 149.16% 141.25% 171.56% 133.95% 131.26% 100.11% 100.00%
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.67% 0.25% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.25% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 227,615 189,679 189,679 189,679 165,969 189,670 165,969 5.40%
  YoY % 20.00% 0.00% 0.00% 14.29% -12.50% 14.28% -
  Horiz. % 137.14% 114.29% 114.29% 114.29% 100.00% 114.28% 100.00%
Div Payout % 23.04 % 21.19 % 56.61 % 22.82 % 26.71 % 22.81 % 28.92 % -3.72%
  YoY % 8.73% -62.57% 148.07% -14.56% 17.10% -21.13% -
  Horiz. % 79.67% 73.27% 195.75% 78.91% 92.36% 78.87% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,225,257 14,190,433 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.67% 0.25% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.25% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,438 1,185,499 3.08%
  YoY % 20.00% 0.00% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.75 % 21.98 % 9.18 % 21.28 % 17.69 % 27.01 % 20.73 % 1.56%
  YoY % 3.50% 139.43% -56.86% 20.29% -34.51% 30.29% -
  Horiz. % 109.74% 106.03% 44.28% 102.65% 85.34% 130.29% 100.00%
ROE 3.99 % 4.28 % 1.79 % 4.63 % 4.02 % 5.85 % 4.04 % -0.21%
  YoY % -6.78% 139.11% -61.34% 15.17% -31.28% 44.80% -
  Horiz. % 98.76% 105.94% 44.31% 114.60% 99.50% 144.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 313.17 352.39 367.64 331.17 310.39 266.96 245.54 4.14%
  YoY % -11.13% -4.15% 11.01% 6.69% 16.27% 8.72% -
  Horiz. % 127.54% 143.52% 149.73% 134.87% 126.41% 108.72% 100.00%
EPS 69.44 75.50 28.26 70.10 52.40 70.16 48.40 6.20%
  YoY % -8.03% 167.16% -59.69% 33.78% -25.31% 44.96% -
  Horiz. % 143.47% 155.99% 58.39% 144.83% 108.26% 144.96% 100.00%
DPS 16.00 16.00 16.00 16.00 14.00 16.00 14.00 2.25%
  YoY % 0.00% 0.00% 0.00% 14.29% -12.50% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 114.29% 100.00%
NAPS 17.3900 17.6600 15.7800 15.1300 13.0400 12.0000 11.9700 6.42%
  YoY % -1.53% 11.91% 4.30% 16.03% 8.67% 0.25% -
  Horiz. % 145.28% 147.54% 131.83% 126.40% 108.94% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 313.17 293.65 306.37 275.97 258.66 222.46 204.62 7.35%
  YoY % 6.65% -4.15% 11.02% 6.69% 16.27% 8.72% -
  Horiz. % 153.05% 143.51% 149.73% 134.87% 126.41% 108.72% 100.00%
EPS 69.45 62.92 23.55 58.42 43.67 58.46 40.34 9.47%
  YoY % 10.38% 167.18% -59.69% 33.78% -25.30% 44.92% -
  Horiz. % 172.16% 155.97% 58.38% 144.82% 108.25% 144.92% 100.00%
DPS 16.00 13.33 13.33 13.33 11.67 13.33 11.67 5.40%
  YoY % 20.03% 0.00% 0.00% 14.22% -12.45% 14.22% -
  Horiz. % 137.10% 114.22% 114.22% 114.22% 100.00% 114.22% 100.00%
NAPS 17.3900 14.7167 13.1500 12.6083 10.8667 9.9995 9.9750 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.67% 0.25% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 19.6800 17.1600 16.5000 15.1200 15.1400 14.1600 15.9800 -
P/RPS 6.28 4.87 4.49 4.57 4.88 5.30 6.51 -0.60%
  YoY % 28.95% 8.46% -1.75% -6.35% -7.92% -18.59% -
  Horiz. % 96.47% 74.81% 68.97% 70.20% 74.96% 81.41% 100.00%
P/EPS 28.34 22.73 58.38 21.57 28.89 20.18 33.01 -2.51%
  YoY % 24.68% -61.07% 170.65% -25.34% 43.16% -38.87% -
  Horiz. % 85.85% 68.86% 176.86% 65.34% 87.52% 61.13% 100.00%
EY 3.53 4.40 1.71 4.64 3.46 4.95 3.03 2.58%
  YoY % -19.77% 157.31% -63.15% 34.10% -30.10% 63.37% -
  Horiz. % 116.50% 145.21% 56.44% 153.14% 114.19% 163.37% 100.00%
DY 0.81 0.93 0.97 1.06 0.92 1.13 0.88 -1.37%
  YoY % -12.90% -4.12% -8.49% 15.22% -18.58% 28.41% -
  Horiz. % 92.05% 105.68% 110.23% 120.45% 104.55% 128.41% 100.00%
P/NAPS 1.13 0.97 1.05 1.00 1.16 1.18 1.34 -2.80%
  YoY % 16.49% -7.62% 5.00% -13.79% -1.69% -11.94% -
  Horiz. % 84.33% 72.39% 78.36% 74.63% 86.57% 88.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 -
Price 16.8200 16.7000 16.1400 15.0200 14.8000 14.1000 13.9800 -
P/RPS 5.37 4.74 4.39 4.54 4.77 5.28 5.69 -0.96%
  YoY % 13.29% 7.97% -3.30% -4.82% -9.66% -7.21% -
  Horiz. % 94.38% 83.30% 77.15% 79.79% 83.83% 92.79% 100.00%
P/EPS 24.22 22.12 57.11 21.42 28.24 20.10 28.88 -2.89%
  YoY % 9.49% -61.27% 166.62% -24.15% 40.50% -30.40% -
  Horiz. % 83.86% 76.59% 197.75% 74.17% 97.78% 69.60% 100.00%
EY 4.13 4.52 1.75 4.67 3.54 4.98 3.46 2.99%
  YoY % -8.63% 158.29% -62.53% 31.92% -28.92% 43.93% -
  Horiz. % 119.36% 130.64% 50.58% 134.97% 102.31% 143.93% 100.00%
DY 0.95 0.96 0.99 1.07 0.95 1.13 1.00 -0.85%
  YoY % -1.04% -3.03% -7.48% 12.63% -15.93% 13.00% -
  Horiz. % 95.00% 96.00% 99.00% 107.00% 95.00% 113.00% 100.00%
P/NAPS 0.97 0.95 1.02 0.99 1.13 1.18 1.17 -3.07%
  YoY % 2.11% -6.86% 3.03% -12.39% -4.24% 0.85% -
  Horiz. % 82.91% 81.20% 87.18% 84.62% 96.58% 100.85% 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.
 


 

259  314  538  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers