Highlights

[PPB] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     29.54%    YoY -     37.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,625,544 4,580,488 4,122,344 4,490,456 3,907,944 3,532,740 3,055,384 7.15%
  YoY % 0.98% 11.11% -8.20% 14.91% 10.62% 15.62% -
  Horiz. % 151.39% 149.92% 134.92% 146.97% 127.90% 115.62% 100.00%
PBT 1,119,448 838,056 1,469,192 1,133,664 1,066,164 694,832 1,025,264 1.47%
  YoY % 33.58% -42.96% 29.60% 6.33% 53.44% -32.23% -
  Horiz. % 109.19% 81.74% 143.30% 110.57% 103.99% 67.77% 100.00%
Tax -71,676 -55,628 -81,880 -98,080 -127,464 -75,392 -55,528 4.34%
  YoY % -28.85% 32.06% 16.52% 23.05% -69.07% -35.77% -
  Horiz. % 129.08% 100.18% 147.46% 176.63% 229.55% 135.77% 100.00%
NP 1,047,772 782,428 1,387,312 1,035,584 938,700 619,440 969,736 1.30%
  YoY % 33.91% -43.60% 33.96% 10.32% 51.54% -36.12% -
  Horiz. % 108.05% 80.68% 143.06% 106.79% 96.80% 63.88% 100.00%
NP to SH 993,792 758,048 1,353,728 984,960 931,660 577,088 945,372 0.84%
  YoY % 31.10% -44.00% 37.44% 5.72% 61.44% -38.96% -
  Horiz. % 105.12% 80.19% 143.20% 104.19% 98.55% 61.04% 100.00%
Tax Rate 6.40 % 6.64 % 5.57 % 8.65 % 11.96 % 10.85 % 5.42 % 2.81%
  YoY % -3.61% 19.21% -35.61% -27.68% 10.23% 100.18% -
  Horiz. % 118.08% 122.51% 102.77% 159.59% 220.66% 200.18% 100.00%
Total Cost 3,577,772 3,798,060 2,735,032 3,454,872 2,969,244 2,913,300 2,085,648 9.41%
  YoY % -5.80% 38.87% -20.84% 16.36% 1.92% 39.68% -
  Horiz. % 171.54% 182.10% 131.14% 165.65% 142.37% 139.68% 100.00%
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 22.65 % 17.08 % 33.65 % 23.06 % 24.02 % 17.53 % 31.74 % -5.47%
  YoY % 32.61% -49.24% 45.92% -4.00% 37.02% -44.77% -
  Horiz. % 71.36% 53.81% 106.02% 72.65% 75.68% 55.23% 100.00%
ROE 4.67 % 3.75 % 6.34 % 5.24 % 5.28 % 3.67 % 6.46 % -5.26%
  YoY % 24.53% -40.85% 20.99% -0.76% 43.87% -43.19% -
  Horiz. % 72.29% 58.05% 98.14% 81.11% 81.73% 56.81% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 325.15 386.38 347.73 378.78 329.65 298.00 257.73 3.95%
  YoY % -15.85% 11.11% -8.20% 14.90% 10.62% 15.62% -
  Horiz. % 126.16% 149.92% 134.92% 146.97% 127.91% 115.62% 100.00%
EPS 69.84 63.96 114.20 83.08 78.60 48.68 79.76 -2.19%
  YoY % 9.19% -43.99% 37.46% 5.70% 61.46% -38.97% -
  Horiz. % 87.56% 80.19% 143.18% 104.16% 98.55% 61.03% 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 14.9500 17.0600 18.0000 15.8600 14.8900 13.2500 12.3500 3.23%
  YoY % -12.37% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 121.05% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 325.15 321.98 289.78 315.65 274.70 248.33 214.77 7.15%
  YoY % 0.98% 11.11% -8.20% 14.91% 10.62% 15.63% -
  Horiz. % 151.39% 149.92% 134.93% 146.97% 127.90% 115.63% 100.00%
EPS 69.84 53.29 95.16 69.24 65.49 40.57 66.45 0.83%
  YoY % 31.06% -44.00% 37.44% 5.73% 61.42% -38.95% -
  Horiz. % 105.10% 80.20% 143.21% 104.20% 98.56% 61.05% 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 14.9500 14.2167 15.0000 13.2167 12.4083 11.0417 10.2917 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.3200 19.1400 16.7400 16.7000 15.3800 16.6200 12.6400 -
P/RPS 5.63 4.95 4.81 4.41 4.67 5.58 4.90 2.34%
  YoY % 13.74% 2.91% 9.07% -5.57% -16.31% 13.88% -
  Horiz. % 114.90% 101.02% 98.16% 90.00% 95.31% 113.88% 100.00%
P/EPS 26.22 29.93 14.66 20.10 19.57 34.14 15.85 8.75%
  YoY % -12.40% 104.16% -27.06% 2.71% -42.68% 115.39% -
  Horiz. % 165.43% 188.83% 92.49% 126.81% 123.47% 215.39% 100.00%
EY 3.81 3.34 6.82 4.98 5.11 2.93 6.31 -8.06%
  YoY % 14.07% -51.03% 36.95% -2.54% 74.40% -53.57% -
  Horiz. % 60.38% 52.93% 108.08% 78.92% 80.98% 46.43% 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 1.23 1.12 0.93 1.05 1.03 1.25 1.02 3.17%
  YoY % 9.82% 20.43% -11.43% 1.94% -17.60% 22.55% -
  Horiz. % 120.59% 109.80% 91.18% 102.94% 100.98% 122.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 -
Price 18.6200 19.9200 16.9000 16.3200 15.7000 16.2600 13.7000 -
P/RPS 5.73 5.16 4.86 4.31 4.76 5.46 5.32 1.24%
  YoY % 11.05% 6.17% 12.76% -9.45% -12.82% 2.63% -
  Horiz. % 107.71% 96.99% 91.35% 81.02% 89.47% 102.63% 100.00%
P/EPS 26.65 31.15 14.80 19.64 19.98 33.40 17.18 7.59%
  YoY % -14.45% 110.47% -24.64% -1.70% -40.18% 94.41% -
  Horiz. % 155.12% 181.32% 86.15% 114.32% 116.30% 194.41% 100.00%
EY 3.75 3.21 6.76 5.09 5.01 2.99 5.82 -7.06%
  YoY % 16.82% -52.51% 32.81% 1.60% 67.56% -48.63% -
  Horiz. % 64.43% 55.15% 116.15% 87.46% 86.08% 51.37% 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 1.25 1.17 0.94 1.03 1.05 1.23 1.11 2.00%
  YoY % 6.84% 24.47% -8.74% -1.90% -14.63% 10.81% -
  Horiz. % 112.61% 105.41% 84.68% 92.79% 94.59% 110.81% 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.
 


 

220  468  528  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.335-0.04 
 DSONIC 1.18+0.14 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 HSI-C7V 0.245+0.04 
 DSONIC-WA 0.505+0.12 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers