Highlights

[PPB] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     42.77%    YoY -     -0.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,683,776 4,528,260 4,305,051 4,186,376 4,048,314 3,701,008 3,312,917 5.94%
  YoY % 3.43% 5.18% 2.83% 3.41% 9.38% 11.71% -
  Horiz. % 141.38% 136.68% 129.95% 126.37% 122.20% 111.71% 100.00%
PBT 1,271,628 1,167,683 1,293,147 1,211,110 1,181,122 1,028,144 1,063,417 3.02%
  YoY % 8.90% -9.70% 6.77% 2.54% 14.88% -3.32% -
  Horiz. % 119.58% 109.80% 121.60% 113.89% 111.07% 96.68% 100.00%
Tax -72,366 -64,732 -54,456 -104,239 -105,003 -89,227 -72,478 -0.03%
  YoY % -11.79% -18.87% 47.76% 0.73% -17.68% -23.11% -
  Horiz. % 99.85% 89.31% 75.13% 143.82% 144.88% 123.11% 100.00%
NP 1,199,262 1,102,951 1,238,691 1,106,871 1,076,119 938,917 990,939 3.23%
  YoY % 8.73% -10.96% 11.91% 2.86% 14.61% -5.25% -
  Horiz. % 121.02% 111.30% 125.00% 111.70% 108.60% 94.75% 100.00%
NP to SH 1,152,551 1,075,096 1,205,447 1,044,993 1,051,311 916,779 982,573 2.69%
  YoY % 7.20% -10.81% 15.35% -0.60% 14.67% -6.70% -
  Horiz. % 117.30% 109.42% 122.68% 106.35% 107.00% 93.30% 100.00%
Tax Rate 5.69 % 5.54 % 4.21 % 8.61 % 8.89 % 8.68 % 6.82 % -2.97%
  YoY % 2.71% 31.59% -51.10% -3.15% 2.42% 27.27% -
  Horiz. % 83.43% 81.23% 61.73% 126.25% 130.35% 127.27% 100.00%
Total Cost 3,484,514 3,425,309 3,066,360 3,079,505 2,972,195 2,762,091 2,321,978 7.00%
  YoY % 1.73% 11.71% -0.43% 3.61% 7.61% 18.95% -
  Horiz. % 150.07% 147.52% 132.06% 132.62% 128.00% 118.95% 100.00%
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 5.38%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.49% -
  Horiz. % 136.99% 134.45% 133.55% 134.01% 127.27% 107.49% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 441,005 398,327 355,649 296,374 296,374 272,664 296,392 6.84%
  YoY % 10.71% 12.00% 20.00% 0.00% 8.70% -8.01% -
  Horiz. % 148.79% 134.39% 119.99% 99.99% 99.99% 91.99% 100.00%
Div Payout % 38.26 % 37.05 % 29.50 % 28.36 % 28.19 % 29.74 % 30.16 % 4.04%
  YoY % 3.27% 25.59% 4.02% 0.60% -5.21% -1.39% -
  Horiz. % 126.86% 122.84% 97.81% 94.03% 93.47% 98.61% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 5.38%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.49% -
  Horiz. % 136.99% 134.45% 133.55% 134.01% 127.27% 107.49% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 3.08%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 119.99% 119.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.60 % 24.36 % 28.77 % 26.44 % 26.58 % 25.37 % 29.91 % -2.56%
  YoY % 5.09% -15.33% 8.81% -0.53% 4.77% -15.18% -
  Horiz. % 85.59% 81.44% 96.19% 88.40% 88.87% 84.82% 100.00%
ROE 5.38 % 5.11 % 5.77 % 4.98 % 5.28 % 5.45 % 6.28 % -2.54%
  YoY % 5.28% -11.44% 15.86% -5.68% -3.12% -13.22% -
  Horiz. % 85.67% 81.37% 91.88% 79.30% 84.08% 86.78% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 329.24 318.31 363.14 353.13 341.49 312.19 279.44 2.77%
  YoY % 3.43% -12.35% 2.83% 3.41% 9.39% 11.72% -
  Horiz. % 117.82% 113.91% 129.95% 126.37% 122.21% 111.72% 100.00%
EPS 81.02 75.57 101.68 88.15 88.68 77.33 82.88 -0.38%
  YoY % 7.21% -25.68% 15.35% -0.60% 14.68% -6.70% -
  Horiz. % 97.76% 91.18% 122.68% 106.36% 107.00% 93.30% 100.00%
DPS 31.00 28.00 30.00 25.00 25.00 23.00 25.00 3.65%
  YoY % 10.71% -6.67% 20.00% 0.00% 8.70% -8.00% -
  Horiz. % 124.00% 112.00% 120.00% 100.00% 100.00% 92.00% 100.00%
NAPS 15.0700 14.7900 17.6300 17.6900 16.8000 14.1900 13.2000 2.23%
  YoY % 1.89% -16.11% -0.34% 5.30% 18.39% 7.50% -
  Horiz. % 114.17% 112.05% 133.56% 134.02% 127.27% 107.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 329.24 318.31 302.62 294.28 284.57 260.16 232.88 5.94%
  YoY % 3.43% 5.18% 2.83% 3.41% 9.38% 11.71% -
  Horiz. % 141.38% 136.68% 129.95% 126.37% 122.20% 111.71% 100.00%
EPS 81.02 75.57 84.74 73.46 73.90 64.44 69.07 2.69%
  YoY % 7.21% -10.82% 15.36% -0.60% 14.68% -6.70% -
  Horiz. % 117.30% 109.41% 122.69% 106.36% 106.99% 93.30% 100.00%
DPS 31.00 28.00 25.00 20.83 20.83 19.17 20.83 6.85%
  YoY % 10.71% 12.00% 20.02% 0.00% 8.66% -7.97% -
  Horiz. % 148.82% 134.42% 120.02% 100.00% 100.00% 92.03% 100.00%
NAPS 15.0700 14.7900 14.6917 14.7417 14.0000 11.8250 11.0007 5.38%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.49% -
  Horiz. % 136.99% 134.45% 133.55% 134.01% 127.26% 107.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 18.8400 17.5800 17.2400 15.8600 15.9000 14.3000 16.1400 -
P/RPS 5.72 5.52 4.75 4.49 4.66 4.58 5.78 -0.17%
  YoY % 3.62% 16.21% 5.79% -3.65% 1.75% -20.76% -
  Horiz. % 98.96% 95.50% 82.18% 77.68% 80.62% 79.24% 100.00%
P/EPS 23.25 23.26 16.95 17.99 17.93 18.49 19.47 3.00%
  YoY % -0.04% 37.23% -5.78% 0.33% -3.03% -5.03% -
  Horiz. % 119.41% 119.47% 87.06% 92.40% 92.09% 94.97% 100.00%
EY 4.30 4.30 5.90 5.56 5.58 5.41 5.13 -2.90%
  YoY % 0.00% -27.12% 6.12% -0.36% 3.14% 5.46% -
  Horiz. % 83.82% 83.82% 115.01% 108.38% 108.77% 105.46% 100.00%
DY 1.65 1.59 1.74 1.58 1.57 1.61 1.55 1.05%
  YoY % 3.77% -8.62% 10.13% 0.64% -2.48% 3.87% -
  Horiz. % 106.45% 102.58% 112.26% 101.94% 101.29% 103.87% 100.00%
P/NAPS 1.25 1.19 0.98 0.90 0.95 1.01 1.22 0.41%
  YoY % 5.04% 21.43% 8.89% -5.26% -5.94% -17.21% -
  Horiz. % 102.46% 97.54% 80.33% 73.77% 77.87% 82.79% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 18.3000 18.5000 17.7000 16.5400 16.0000 14.5800 15.9200 -
P/RPS 5.56 5.81 4.87 4.68 4.69 4.67 5.70 -0.41%
  YoY % -4.30% 19.30% 4.06% -0.21% 0.43% -18.07% -
  Horiz. % 97.54% 101.93% 85.44% 82.11% 82.28% 81.93% 100.00%
P/EPS 22.59 24.48 17.41 18.76 18.04 18.85 19.21 2.74%
  YoY % -7.72% 40.61% -7.20% 3.99% -4.30% -1.87% -
  Horiz. % 117.60% 127.43% 90.63% 97.66% 93.91% 98.13% 100.00%
EY 4.43 4.09 5.74 5.33 5.54 5.30 5.21 -2.67%
  YoY % 8.31% -28.75% 7.69% -3.79% 4.53% 1.73% -
  Horiz. % 85.03% 78.50% 110.17% 102.30% 106.33% 101.73% 100.00%
DY 1.69 1.51 1.69 1.51 1.56 1.58 1.57 1.23%
  YoY % 11.92% -10.65% 11.92% -3.21% -1.27% 0.64% -
  Horiz. % 107.64% 96.18% 107.64% 96.18% 99.36% 100.64% 100.00%
P/NAPS 1.21 1.25 1.00 0.93 0.95 1.03 1.21 -
  YoY % -3.20% 25.00% 7.53% -2.11% -7.77% -14.88% -
  Horiz. % 100.00% 103.31% 82.64% 76.86% 78.51% 85.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. 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
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS