Highlights

[PPB] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -7.56%    YoY -     31.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,271,960 4,625,544 4,580,488 4,122,344 4,490,456 3,907,944 3,532,740 3.21%
  YoY % -7.64% 0.98% 11.11% -8.20% 14.91% 10.62% -
  Horiz. % 120.92% 130.93% 129.66% 116.69% 127.11% 110.62% 100.00%
PBT 803,688 1,119,448 838,056 1,469,192 1,133,664 1,066,164 694,832 2.45%
  YoY % -28.21% 33.58% -42.96% 29.60% 6.33% 53.44% -
  Horiz. % 115.67% 161.11% 120.61% 211.45% 163.16% 153.44% 100.00%
Tax -49,804 -71,676 -55,628 -81,880 -98,080 -127,464 -75,392 -6.67%
  YoY % 30.52% -28.85% 32.06% 16.52% 23.05% -69.07% -
  Horiz. % 66.06% 95.07% 73.79% 108.61% 130.09% 169.07% 100.00%
NP 753,884 1,047,772 782,428 1,387,312 1,035,584 938,700 619,440 3.32%
  YoY % -28.05% 33.91% -43.60% 33.96% 10.32% 51.54% -
  Horiz. % 121.70% 169.15% 126.31% 223.96% 167.18% 151.54% 100.00%
NP to SH 749,064 993,792 758,048 1,353,728 984,960 931,660 577,088 4.44%
  YoY % -24.63% 31.10% -44.00% 37.44% 5.72% 61.44% -
  Horiz. % 129.80% 172.21% 131.36% 234.58% 170.68% 161.44% 100.00%
Tax Rate 6.20 % 6.40 % 6.64 % 5.57 % 8.65 % 11.96 % 10.85 % -8.90%
  YoY % -3.13% -3.61% 19.21% -35.61% -27.68% 10.23% -
  Horiz. % 57.14% 58.99% 61.20% 51.34% 79.72% 110.23% 100.00%
Total Cost 3,518,076 3,577,772 3,798,060 2,735,032 3,454,872 2,969,244 2,913,300 3.19%
  YoY % -1.67% -5.80% 38.87% -20.84% 16.36% 1.92% -
  Horiz. % 120.76% 122.81% 130.37% 93.88% 118.59% 101.92% 100.00%
Net Worth 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.65 % 22.65 % 17.08 % 33.65 % 23.06 % 24.02 % 17.53 % 0.11%
  YoY % -22.08% 32.61% -49.24% 45.92% -4.00% 37.02% -
  Horiz. % 100.68% 129.21% 97.43% 191.96% 131.55% 137.02% 100.00%
ROE 3.40 % 4.67 % 3.75 % 6.34 % 5.24 % 5.28 % 3.67 % -1.26%
  YoY % -27.19% 24.53% -40.85% 20.99% -0.76% 43.87% -
  Horiz. % 92.64% 127.25% 102.18% 172.75% 142.78% 143.87% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 300.29 325.15 386.38 347.73 378.78 329.65 298.00 0.13%
  YoY % -7.65% -15.85% 11.11% -8.20% 14.90% 10.62% -
  Horiz. % 100.77% 109.11% 129.66% 116.69% 127.11% 110.62% 100.00%
EPS 52.64 69.84 63.96 114.20 83.08 78.60 48.68 1.31%
  YoY % -24.63% 9.19% -43.99% 37.46% 5.70% 61.46% -
  Horiz. % 108.13% 143.47% 131.39% 234.59% 170.67% 161.46% 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 15.5000 14.9500 17.0600 18.0000 15.8600 14.8900 13.2500 2.65%
  YoY % 3.68% -12.37% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 116.98% 112.83% 128.75% 135.85% 119.70% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 300.29 325.15 321.98 289.78 315.65 274.70 248.33 3.21%
  YoY % -7.65% 0.98% 11.11% -8.20% 14.91% 10.62% -
  Horiz. % 120.92% 130.93% 129.66% 116.69% 127.11% 110.62% 100.00%
EPS 52.64 69.84 53.29 95.16 69.24 65.49 40.57 4.43%
  YoY % -24.63% 31.06% -44.00% 37.44% 5.73% 61.42% -
  Horiz. % 129.75% 172.15% 131.35% 234.56% 170.67% 161.42% 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 15.5000 14.9500 14.2167 15.0000 13.2167 12.4083 11.0417 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 16.4200 18.3200 19.1400 16.7400 16.7000 15.3800 16.6200 -
P/RPS 5.47 5.63 4.95 4.81 4.41 4.67 5.58 -0.33%
  YoY % -2.84% 13.74% 2.91% 9.07% -5.57% -16.31% -
  Horiz. % 98.03% 100.90% 88.71% 86.20% 79.03% 83.69% 100.00%
P/EPS 31.18 26.22 29.93 14.66 20.10 19.57 34.14 -1.50%
  YoY % 18.92% -12.40% 104.16% -27.06% 2.71% -42.68% -
  Horiz. % 91.33% 76.80% 87.67% 42.94% 58.88% 57.32% 100.00%
EY 3.21 3.81 3.34 6.82 4.98 5.11 2.93 1.53%
  YoY % -15.75% 14.07% -51.03% 36.95% -2.54% 74.40% -
  Horiz. % 109.56% 130.03% 113.99% 232.76% 169.97% 174.40% 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 1.06 1.23 1.12 0.93 1.05 1.03 1.25 -2.71%
  YoY % -13.82% 9.82% 20.43% -11.43% 1.94% -17.60% -
  Horiz. % 84.80% 98.40% 89.60% 74.40% 84.00% 82.40% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 -
Price 17.3600 18.6200 19.9200 16.9000 16.3200 15.7000 16.2600 -
P/RPS 5.78 5.73 5.16 4.86 4.31 4.76 5.46 0.95%
  YoY % 0.87% 11.05% 6.17% 12.76% -9.45% -12.82% -
  Horiz. % 105.86% 104.95% 94.51% 89.01% 78.94% 87.18% 100.00%
P/EPS 32.97 26.65 31.15 14.80 19.64 19.98 33.40 -0.22%
  YoY % 23.71% -14.45% 110.47% -24.64% -1.70% -40.18% -
  Horiz. % 98.71% 79.79% 93.26% 44.31% 58.80% 59.82% 100.00%
EY 3.03 3.75 3.21 6.76 5.09 5.01 2.99 0.22%
  YoY % -19.20% 16.82% -52.51% 32.81% 1.60% 67.56% -
  Horiz. % 101.34% 125.42% 107.36% 226.09% 170.23% 167.56% 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 1.12 1.25 1.17 0.94 1.03 1.05 1.23 -1.55%
  YoY % -10.40% 6.84% 24.47% -8.74% -1.90% -14.63% -
  Horiz. % 91.06% 101.63% 95.12% 76.42% 83.74% 85.37% 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
 
 

353  349  589  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.325+0.025 
 JCY 0.75+0.035 
 KANGER 0.215-0.005 
 SAPNRG 0.11+0.005 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS