Highlights

[PPB] YoY Annualized Quarter Result on 2019-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     31.01%    YoY -     -5.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,077,225 4,670,757 4,485,396 4,224,324 4,217,241 3,943,618 3,690,392 1.67%
  YoY % -12.71% 4.13% 6.18% 0.17% 6.94% 6.86% -
  Horiz. % 110.48% 126.57% 121.54% 114.47% 114.28% 106.86% 100.00%
PBT 1,361,078 1,177,361 1,227,952 1,205,214 912,380 1,069,832 976,289 5.69%
  YoY % 15.60% -4.12% 1.89% 32.10% -14.72% 9.58% -
  Horiz. % 139.41% 120.60% 125.78% 123.45% 93.45% 109.58% 100.00%
Tax -62,565 -66,438 -71,317 -60,582 -110,432 -108,925 -98,856 -7.33%
  YoY % 5.83% 6.84% -17.72% 45.14% -1.38% -10.19% -
  Horiz. % 63.29% 67.21% 72.14% 61.28% 111.71% 110.19% 100.00%
NP 1,298,513 1,110,922 1,156,634 1,144,632 801,948 960,906 877,433 6.74%
  YoY % 16.89% -3.95% 1.05% 42.73% -16.54% 9.51% -
  Horiz. % 147.99% 126.61% 131.82% 130.45% 91.40% 109.51% 100.00%
NP to SH 1,242,096 1,070,141 1,138,342 1,106,029 731,953 947,053 847,126 6.58%
  YoY % 16.07% -5.99% 2.92% 51.11% -22.71% 11.80% -
  Horiz. % 146.62% 126.33% 134.38% 130.56% 86.40% 111.80% 100.00%
Tax Rate 4.60 % 5.64 % 5.81 % 5.03 % 12.10 % 10.18 % 10.13 % -12.32%
  YoY % -18.44% -2.93% 15.51% -58.43% 18.86% 0.49% -
  Horiz. % 45.41% 55.68% 57.35% 49.65% 119.45% 100.49% 100.00%
Total Cost 2,778,712 3,559,834 3,328,761 3,079,692 3,415,293 2,982,712 2,812,958 -0.20%
  YoY % -21.94% 6.94% 8.09% -9.83% 14.50% 6.03% -
  Horiz. % 98.78% 126.55% 118.34% 109.48% 121.41% 106.03% 100.00%
Net Worth 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 5.67%
  YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% -
  Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 151,743 151,743 151,743 126,453 126,453 126,453 110,646 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 % 12.22 % 14.18 % 13.33 % 11.43 % 17.28 % 13.35 % 13.06 % -1.10%
  YoY % -13.82% 6.38% 16.62% -33.85% 29.44% 2.22% -
  Horiz. % 93.57% 108.58% 102.07% 87.52% 132.31% 102.22% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 5.67%
  YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% -
  Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 31.85 % 23.78 % 25.79 % 27.10 % 19.02 % 24.37 % 23.78 % 4.99%
  YoY % 33.94% -7.79% -4.83% 42.48% -21.95% 2.48% -
  Horiz. % 133.94% 100.00% 108.45% 113.96% 79.98% 102.48% 100.00%
ROE 5.64 % 5.02 % 5.45 % 5.25 % 3.75 % 4.72 % 5.35 % 0.88%
  YoY % 12.35% -7.89% 3.81% 40.00% -20.55% -11.78% -
  Horiz. % 105.42% 93.83% 101.87% 98.13% 70.09% 88.22% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 286.60 328.33 315.30 356.33 355.74 332.65 311.29 -1.37%
  YoY % -12.71% 4.13% -11.51% 0.17% 6.94% 6.86% -
  Horiz. % 92.07% 105.47% 101.29% 114.47% 114.28% 106.86% 100.00%
EPS 87.31 75.23 80.01 93.29 61.75 79.88 71.45 3.39%
  YoY % 16.06% -5.97% -14.24% 51.08% -22.70% 11.80% -
  Horiz. % 122.20% 105.29% 111.98% 130.57% 86.42% 111.80% 100.00%
DPS 10.67 10.67 10.67 10.67 10.67 10.67 9.33 2.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.36% -
  Horiz. % 114.36% 114.36% 114.36% 114.36% 114.36% 114.36% 100.00%
NAPS 15.4900 14.9800 14.6700 17.7800 16.4500 16.9100 13.3500 2.51%
  YoY % 3.40% 2.11% -17.49% 8.09% -2.72% 26.67% -
  Horiz. % 116.03% 112.21% 109.89% 133.18% 123.22% 126.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 286.60 328.33 315.30 296.94 296.45 277.21 259.41 1.67%
  YoY % -12.71% 4.13% 6.18% 0.17% 6.94% 6.86% -
  Horiz. % 110.48% 126.57% 121.55% 114.47% 114.28% 106.86% 100.00%
EPS 87.31 75.23 80.01 77.75 51.45 66.57 59.55 6.58%
  YoY % 16.06% -5.97% 2.91% 51.12% -22.71% 11.79% -
  Horiz. % 146.62% 126.33% 134.36% 130.56% 86.40% 111.79% 100.00%
DPS 10.67 10.67 10.67 8.89 8.89 8.89 7.78 5.40%
  YoY % 0.00% 0.00% 20.02% 0.00% 0.00% 14.27% -
  Horiz. % 137.15% 137.15% 137.15% 114.27% 114.27% 114.27% 100.00%
NAPS 15.4900 14.9800 14.6700 14.8167 13.7083 14.0917 11.1250 5.67%
  YoY % 3.40% 2.11% -0.99% 8.09% -2.72% 26.67% -
  Horiz. % 139.24% 134.65% 131.87% 133.18% 123.22% 126.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 19.0000 18.1400 16.7800 16.8600 16.1800 15.4200 14.2000 -
P/RPS 6.63 5.53 5.32 4.73 4.55 4.64 4.56 6.43%
  YoY % 19.89% 3.95% 12.47% 3.96% -1.94% 1.75% -
  Horiz. % 145.39% 121.27% 116.67% 103.73% 99.78% 101.75% 100.00%
P/EPS 21.76 24.11 20.97 18.07 26.21 19.30 19.87 1.52%
  YoY % -9.75% 14.97% 16.05% -31.06% 35.80% -2.87% -
  Horiz. % 109.51% 121.34% 105.54% 90.94% 131.91% 97.13% 100.00%
EY 4.60 4.15 4.77 5.53 3.82 5.18 5.03 -1.48%
  YoY % 10.84% -13.00% -13.74% 44.76% -26.25% 2.98% -
  Horiz. % 91.45% 82.50% 94.83% 109.94% 75.94% 102.98% 100.00%
DY 0.56 0.59 0.64 0.63 0.66 0.69 0.66 -2.70%
  YoY % -5.08% -7.81% 1.59% -4.55% -4.35% 4.55% -
  Horiz. % 84.85% 89.39% 96.97% 95.45% 100.00% 104.55% 100.00%
P/NAPS 1.23 1.21 1.14 0.95 0.98 0.91 1.06 2.51%
  YoY % 1.65% 6.14% 20.00% -3.06% 7.69% -14.15% -
  Horiz. % 116.04% 114.15% 107.55% 89.62% 92.45% 85.85% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 -
Price 18.8000 18.2400 17.0000 16.7600 15.7600 15.6200 15.5000 -
P/RPS 6.56 5.56 5.39 4.70 4.43 4.70 4.98 4.70%
  YoY % 17.99% 3.15% 14.68% 6.09% -5.74% -5.62% -
  Horiz. % 131.73% 111.65% 108.23% 94.38% 88.96% 94.38% 100.00%
P/EPS 21.53 24.25 21.25 17.96 25.53 19.55 21.69 -0.12%
  YoY % -11.22% 14.12% 18.32% -29.65% 30.59% -9.87% -
  Horiz. % 99.26% 111.80% 97.97% 82.80% 117.70% 90.13% 100.00%
EY 4.64 4.12 4.71 5.57 3.92 5.11 4.61 0.11%
  YoY % 12.62% -12.53% -15.44% 42.09% -23.29% 10.85% -
  Horiz. % 100.65% 89.37% 102.17% 120.82% 85.03% 110.85% 100.00%
DY 0.57 0.58 0.63 0.64 0.68 0.68 0.60 -0.85%
  YoY % -1.72% -7.94% -1.56% -5.88% 0.00% 13.33% -
  Horiz. % 95.00% 96.67% 105.00% 106.67% 113.33% 113.33% 100.00%
P/NAPS 1.21 1.22 1.16 0.94 0.96 0.92 1.16 0.71%
  YoY % -0.82% 5.17% 23.40% -2.08% 4.35% -20.69% -
  Horiz. % 104.31% 105.17% 100.00% 81.03% 82.76% 79.31% 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. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. 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
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS