Highlights

[PPB] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -17.80%    YoY -     -17.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,042,666 4,618,442 4,455,108 4,177,534 4,358,410 3,926,010 3,679,658 1.58%
  YoY % -12.47% 3.67% 6.64% -4.15% 11.01% 6.69% -
  Horiz. % 109.87% 125.51% 121.07% 113.53% 118.45% 106.69% 100.00%
PBT 1,182,238 922,508 1,091,084 991,756 509,120 930,960 731,902 8.31%
  YoY % 28.15% -15.45% 10.02% 94.80% -45.31% 27.20% -
  Horiz. % 161.53% 126.04% 149.08% 135.50% 69.56% 127.20% 100.00%
Tax -77,618 -66,266 -77,558 -73,350 -109,100 -95,598 -80,880 -0.68%
  YoY % -17.13% 14.56% -5.74% 32.77% -14.12% -18.20% -
  Horiz. % 95.97% 81.93% 95.89% 90.69% 134.89% 118.20% 100.00%
NP 1,104,620 856,242 1,013,526 918,406 400,020 835,362 651,022 9.20%
  YoY % 29.01% -15.52% 10.36% 129.59% -52.11% 28.32% -
  Horiz. % 169.67% 131.52% 155.68% 141.07% 61.44% 128.32% 100.00%
NP to SH 1,039,998 816,848 987,970 895,112 335,040 831,102 621,294 8.96%
  YoY % 27.32% -17.32% 10.37% 167.17% -59.69% 33.77% -
  Horiz. % 167.39% 131.48% 159.02% 144.07% 53.93% 133.77% 100.00%
Tax Rate 6.57 % 7.18 % 7.11 % 7.40 % 21.43 % 10.27 % 11.05 % -8.29%
  YoY % -8.50% 0.98% -3.92% -65.47% 108.67% -7.06% -
  Horiz. % 59.46% 64.98% 64.34% 66.97% 193.94% 92.94% 100.00%
Total Cost 2,938,046 3,762,200 3,441,582 3,259,128 3,958,390 3,090,648 3,028,636 -0.50%
  YoY % -21.91% 9.32% 5.60% -17.67% 28.08% 2.05% -
  Horiz. % 97.01% 124.22% 113.63% 107.61% 130.70% 102.05% 100.00%
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 227,615 227,615 227,615 189,679 189,679 189,679 165,969 5.40%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 14.29% -
  Horiz. % 137.14% 137.14% 137.14% 114.29% 114.29% 114.29% 100.00%
Div Payout % 21.89 % 27.87 % 23.04 % 21.19 % 56.61 % 22.82 % 26.71 % -3.26%
  YoY % -21.46% 20.96% 8.73% -62.57% 148.07% -14.56% -
  Horiz. % 81.95% 104.34% 86.26% 79.33% 211.94% 85.44% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.32 % 18.54 % 22.75 % 21.98 % 9.18 % 21.28 % 17.69 % 7.51%
  YoY % 47.36% -18.51% 3.50% 139.43% -56.86% 20.29% -
  Horiz. % 154.44% 104.80% 128.60% 124.25% 51.89% 120.29% 100.00%
ROE 4.73 % 3.85 % 3.99 % 4.28 % 1.79 % 4.63 % 4.02 % 2.75%
  YoY % 22.86% -3.51% -6.78% 139.11% -61.34% 15.17% -
  Horiz. % 117.66% 95.77% 99.25% 106.47% 44.53% 115.17% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 284.17 324.65 313.17 352.39 367.64 331.17 310.39 -1.46%
  YoY % -12.47% 3.67% -11.13% -4.15% 11.01% 6.69% -
  Horiz. % 91.55% 104.59% 100.90% 113.53% 118.44% 106.69% 100.00%
EPS 73.10 57.42 69.44 75.50 28.26 70.10 52.40 5.70%
  YoY % 27.31% -17.31% -8.03% 167.16% -59.69% 33.78% -
  Horiz. % 139.50% 109.58% 132.52% 144.08% 53.93% 133.78% 100.00%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 14.00 2.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 15.4700 14.9000 17.3900 17.6600 15.7800 15.1300 13.0400 2.89%
  YoY % 3.83% -14.32% -1.53% 11.91% 4.30% 16.03% -
  Horiz. % 118.63% 114.26% 133.36% 135.43% 121.01% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 284.17 324.65 313.17 293.65 306.37 275.97 258.66 1.58%
  YoY % -12.47% 3.67% 6.65% -4.15% 11.02% 6.69% -
  Horiz. % 109.86% 125.51% 121.07% 113.53% 118.45% 106.69% 100.00%
EPS 73.10 57.42 69.45 62.92 23.55 58.42 43.67 8.96%
  YoY % 27.31% -17.32% 10.38% 167.18% -59.69% 33.78% -
  Horiz. % 167.39% 131.49% 159.03% 144.08% 53.93% 133.78% 100.00%
DPS 16.00 16.00 16.00 13.33 13.33 13.33 11.67 5.40%
  YoY % 0.00% 0.00% 20.03% 0.00% 0.00% 14.22% -
  Horiz. % 137.10% 137.10% 137.10% 114.22% 114.22% 114.22% 100.00%
NAPS 15.4700 14.9000 17.3900 14.7167 13.1500 12.6083 10.8667 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 17.7800 18.7000 19.6800 17.1600 16.5000 15.1200 15.1400 -
P/RPS 6.26 5.76 6.28 4.87 4.49 4.57 4.88 4.23%
  YoY % 8.68% -8.28% 28.95% 8.46% -1.75% -6.35% -
  Horiz. % 128.28% 118.03% 128.69% 99.80% 92.01% 93.65% 100.00%
P/EPS 24.32 32.57 28.34 22.73 58.38 21.57 28.89 -2.83%
  YoY % -25.33% 14.93% 24.68% -61.07% 170.65% -25.34% -
  Horiz. % 84.18% 112.74% 98.10% 78.68% 202.08% 74.66% 100.00%
EY 4.11 3.07 3.53 4.40 1.71 4.64 3.46 2.91%
  YoY % 33.88% -13.03% -19.77% 157.31% -63.15% 34.10% -
  Horiz. % 118.79% 88.73% 102.02% 127.17% 49.42% 134.10% 100.00%
DY 0.90 0.86 0.81 0.93 0.97 1.06 0.92 -0.37%
  YoY % 4.65% 6.17% -12.90% -4.12% -8.49% 15.22% -
  Horiz. % 97.83% 93.48% 88.04% 101.09% 105.43% 115.22% 100.00%
P/NAPS 1.15 1.26 1.13 0.97 1.05 1.00 1.16 -0.14%
  YoY % -8.73% 11.50% 16.49% -7.62% 5.00% -13.79% -
  Horiz. % 99.14% 108.62% 97.41% 83.62% 90.52% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 19.2600 18.8000 16.8200 16.7000 16.1400 15.0200 14.8000 -
P/RPS 6.78 5.79 5.37 4.74 4.39 4.54 4.77 6.03%
  YoY % 17.10% 7.82% 13.29% 7.97% -3.30% -4.82% -
  Horiz. % 142.14% 121.38% 112.58% 99.37% 92.03% 95.18% 100.00%
P/EPS 26.35 32.74 24.22 22.12 57.11 21.42 28.24 -1.15%
  YoY % -19.52% 35.18% 9.49% -61.27% 166.62% -24.15% -
  Horiz. % 93.31% 115.93% 85.76% 78.33% 202.23% 75.85% 100.00%
EY 3.80 3.05 4.13 4.52 1.75 4.67 3.54 1.19%
  YoY % 24.59% -26.15% -8.63% 158.29% -62.53% 31.92% -
  Horiz. % 107.34% 86.16% 116.67% 127.68% 49.44% 131.92% 100.00%
DY 0.83 0.85 0.95 0.96 0.99 1.07 0.95 -2.22%
  YoY % -2.35% -10.53% -1.04% -3.03% -7.48% 12.63% -
  Horiz. % 87.37% 89.47% 100.00% 101.05% 104.21% 112.63% 100.00%
P/NAPS 1.24 1.26 0.97 0.95 1.02 0.99 1.13 1.56%
  YoY % -1.59% 29.90% 2.11% -6.86% 3.03% -12.39% -
  Horiz. % 109.73% 111.50% 85.84% 84.07% 90.27% 87.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. 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
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS