Highlights

[PPB] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     1.62%    YoY -     61.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,580,488 4,122,344 4,490,456 3,907,944 3,532,740 3,055,384 2,787,820 8.62%
  YoY % 11.11% -8.20% 14.91% 10.62% 15.62% 9.60% -
  Horiz. % 164.30% 147.87% 161.07% 140.18% 126.72% 109.60% 100.00%
PBT 838,056 1,469,192 1,133,664 1,066,164 694,832 1,025,264 798,616 0.81%
  YoY % -42.96% 29.60% 6.33% 53.44% -32.23% 28.38% -
  Horiz. % 104.94% 183.97% 141.95% 133.50% 87.00% 128.38% 100.00%
Tax -55,628 -81,880 -98,080 -127,464 -75,392 -55,528 -53,868 0.54%
  YoY % 32.06% 16.52% 23.05% -69.07% -35.77% -3.08% -
  Horiz. % 103.27% 152.00% 182.07% 236.62% 139.96% 103.08% 100.00%
NP 782,428 1,387,312 1,035,584 938,700 619,440 969,736 744,748 0.83%
  YoY % -43.60% 33.96% 10.32% 51.54% -36.12% 30.21% -
  Horiz. % 105.06% 186.28% 139.05% 126.04% 83.17% 130.21% 100.00%
NP to SH 758,048 1,353,728 984,960 931,660 577,088 945,372 714,016 1.00%
  YoY % -44.00% 37.44% 5.72% 61.44% -38.96% 32.40% -
  Horiz. % 106.17% 189.59% 137.95% 130.48% 80.82% 132.40% 100.00%
Tax Rate 6.64 % 5.57 % 8.65 % 11.96 % 10.85 % 5.42 % 6.75 % -0.27%
  YoY % 19.21% -35.61% -27.68% 10.23% 100.18% -19.70% -
  Horiz. % 98.37% 82.52% 128.15% 177.19% 160.74% 80.30% 100.00%
Total Cost 3,798,060 2,735,032 3,454,872 2,969,244 2,913,300 2,085,648 2,043,072 10.88%
  YoY % 38.87% -20.84% 16.36% 1.92% 39.68% 2.08% -
  Horiz. % 185.90% 133.87% 169.10% 145.33% 142.59% 102.08% 100.00%
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  YoY % 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.08 % 33.65 % 23.06 % 24.02 % 17.53 % 31.74 % 26.71 % -7.18%
  YoY % -49.24% 45.92% -4.00% 37.02% -44.77% 18.83% -
  Horiz. % 63.95% 125.98% 86.33% 89.93% 65.63% 118.83% 100.00%
ROE 3.75 % 6.34 % 5.24 % 5.28 % 3.67 % 6.46 % 5.13 % -5.09%
  YoY % -40.85% 20.99% -0.76% 43.87% -43.19% 25.93% -
  Horiz. % 73.10% 123.59% 102.14% 102.92% 71.54% 125.93% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 386.38 347.73 378.78 329.65 298.00 257.73 235.16 8.62%
  YoY % 11.11% -8.20% 14.90% 10.62% 15.62% 9.60% -
  Horiz. % 164.31% 147.87% 161.07% 140.18% 126.72% 109.60% 100.00%
EPS 63.96 114.20 83.08 78.60 48.68 79.76 60.24 1.00%
  YoY % -43.99% 37.46% 5.70% 61.46% -38.97% 32.40% -
  Horiz. % 106.18% 189.58% 137.92% 130.48% 80.81% 132.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 17.0600 18.0000 15.8600 14.8900 13.2500 12.3500 11.7300 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 321.98 289.78 315.65 274.70 248.33 214.77 195.97 8.62%
  YoY % 11.11% -8.20% 14.91% 10.62% 15.63% 9.59% -
  Horiz. % 164.30% 147.87% 161.07% 140.17% 126.72% 109.59% 100.00%
EPS 53.29 95.16 69.24 65.49 40.57 66.45 50.19 1.00%
  YoY % -44.00% 37.44% 5.73% 61.42% -38.95% 32.40% -
  Horiz. % 106.18% 189.60% 137.96% 130.48% 80.83% 132.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 14.2167 15.0000 13.2167 12.4083 11.0417 10.2917 9.7750 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.1400 16.7400 16.7000 15.3800 16.6200 12.6400 16.9000 -
P/RPS 4.95 4.81 4.41 4.67 5.58 4.90 7.19 -6.03%
  YoY % 2.91% 9.07% -5.57% -16.31% 13.88% -31.85% -
  Horiz. % 68.85% 66.90% 61.34% 64.95% 77.61% 68.15% 100.00%
P/EPS 29.93 14.66 20.10 19.57 34.14 15.85 28.06 1.08%
  YoY % 104.16% -27.06% 2.71% -42.68% 115.39% -43.51% -
  Horiz. % 106.66% 52.25% 71.63% 69.74% 121.67% 56.49% 100.00%
EY 3.34 6.82 4.98 5.11 2.93 6.31 3.56 -1.06%
  YoY % -51.03% 36.95% -2.54% 74.40% -53.57% 77.25% -
  Horiz. % 93.82% 191.57% 139.89% 143.54% 82.30% 177.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 0.93 1.05 1.03 1.25 1.02 1.44 -4.10%
  YoY % 20.43% -11.43% 1.94% -17.60% 22.55% -29.17% -
  Horiz. % 77.78% 64.58% 72.92% 71.53% 86.81% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 -
Price 19.9200 16.9000 16.3200 15.7000 16.2600 13.7000 15.7000 -
P/RPS 5.16 4.86 4.31 4.76 5.46 5.32 6.68 -4.21%
  YoY % 6.17% 12.76% -9.45% -12.82% 2.63% -20.36% -
  Horiz. % 77.25% 72.75% 64.52% 71.26% 81.74% 79.64% 100.00%
P/EPS 31.15 14.80 19.64 19.98 33.40 17.18 26.07 3.01%
  YoY % 110.47% -24.64% -1.70% -40.18% 94.41% -34.10% -
  Horiz. % 119.49% 56.77% 75.34% 76.64% 128.12% 65.90% 100.00%
EY 3.21 6.76 5.09 5.01 2.99 5.82 3.84 -2.94%
  YoY % -52.51% 32.81% 1.60% 67.56% -48.63% 51.56% -
  Horiz. % 83.59% 176.04% 132.55% 130.47% 77.86% 151.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 0.94 1.03 1.05 1.23 1.11 1.34 -2.23%
  YoY % 24.47% -8.74% -1.90% -14.63% 10.81% -17.16% -
  Horiz. % 87.31% 70.15% 76.87% 78.36% 91.79% 82.84% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers