Highlights

[PPB] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     70.93%    YoY -     11.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,364,047 3,168,243 3,162,931 2,957,714 2,767,794 2,412,730 2,235,303 7.05%
  YoY % 6.18% 0.17% 6.94% 6.86% 14.72% 7.94% -
  Horiz. % 150.50% 141.74% 141.50% 132.32% 123.82% 107.94% 100.00%
PBT 920,964 903,911 684,285 802,374 732,217 748,148 585,493 7.84%
  YoY % 1.89% 32.10% -14.72% 9.58% -2.13% 27.78% -
  Horiz. % 157.30% 154.38% 116.87% 137.04% 125.06% 127.78% 100.00%
Tax -53,488 -45,437 -82,824 -81,694 -74,142 -36,914 -31,397 9.28%
  YoY % -17.72% 45.14% -1.38% -10.19% -100.85% -17.57% -
  Horiz. % 170.36% 144.72% 263.80% 260.20% 236.14% 117.57% 100.00%
NP 867,476 858,474 601,461 720,680 658,075 711,234 554,096 7.75%
  YoY % 1.05% 42.73% -16.54% 9.51% -7.47% 28.36% -
  Horiz. % 156.56% 154.93% 108.55% 130.06% 118.77% 128.36% 100.00%
NP to SH 853,757 829,522 548,965 710,290 635,345 701,881 536,158 8.06%
  YoY % 2.92% 51.11% -22.71% 11.80% -9.48% 30.91% -
  Horiz. % 159.24% 154.72% 102.39% 132.48% 118.50% 130.91% 100.00%
Tax Rate 5.81 % 5.03 % 12.10 % 10.18 % 10.13 % 4.93 % 5.36 % 1.35%
  YoY % 15.51% -58.43% 18.86% 0.49% 105.48% -8.02% -
  Horiz. % 108.40% 93.84% 225.75% 189.93% 188.99% 91.98% 100.00%
Total Cost 2,496,571 2,309,769 2,561,470 2,237,034 2,109,719 1,701,496 1,681,207 6.81%
  YoY % 8.09% -9.83% 14.50% 6.03% 23.99% 1.21% -
  Horiz. % 148.50% 137.39% 152.36% 133.06% 125.49% 101.21% 100.00%
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 113,807 94,839 94,839 94,839 82,984 94,836 829 127.00%
  YoY % 20.00% 0.00% 0.00% 14.29% -12.50% 11,328.18% -
  Horiz. % 13,714.30% 11,428.58% 11,428.58% 11,428.58% 10,000.01% 11,428.18% 100.00%
Div Payout % 13.33 % 11.43 % 17.28 % 13.35 % 13.06 % 13.51 % 0.15 % 111.17%
  YoY % 16.62% -33.85% 29.44% 2.22% -3.33% 8,906.67% -
  Horiz. % 8,886.67% 7,620.00% 11,520.00% 8,900.00% 8,706.67% 9,006.67% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,457 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.79 % 27.10 % 19.02 % 24.37 % 23.78 % 29.48 % 24.79 % 0.66%
  YoY % -4.83% 42.48% -21.95% 2.48% -19.34% 18.92% -
  Horiz. % 104.03% 109.32% 76.72% 98.31% 95.93% 118.92% 100.00%
ROE 4.09 % 3.94 % 2.81 % 3.54 % 4.01 % 4.59 % 3.85 % 1.01%
  YoY % 3.81% 40.21% -20.62% -11.72% -12.64% 19.22% -
  Horiz. % 106.23% 102.34% 72.99% 91.95% 104.16% 119.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 236.47 267.25 266.80 249.49 233.47 203.53 188.55 3.84%
  YoY % -11.52% 0.17% 6.94% 6.86% 14.71% 7.94% -
  Horiz. % 125.42% 141.74% 141.50% 132.32% 123.82% 107.94% 100.00%
EPS 60.01 69.97 46.31 59.91 53.59 59.21 45.23 4.82%
  YoY % -14.23% 51.09% -22.70% 11.79% -9.49% 30.91% -
  Horiz. % 132.68% 154.70% 102.39% 132.46% 118.48% 130.91% 100.00%
DPS 8.00 8.00 8.00 8.00 7.00 8.00 0.07 120.21%
  YoY % 0.00% 0.00% 0.00% 14.29% -12.50% 11,328.57% -
  Horiz. % 11,428.57% 11,428.57% 11,428.57% 11,428.57% 10,000.00% 11,428.57% 100.00%
NAPS 14.6700 17.7800 16.4500 16.9100 13.3500 12.8900 11.7500 3.77%
  YoY % -17.49% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 124.85% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 236.47 222.71 222.33 207.91 194.56 169.60 157.13 7.05%
  YoY % 6.18% 0.17% 6.94% 6.86% 14.72% 7.94% -
  Horiz. % 150.49% 141.74% 141.49% 132.32% 123.82% 107.94% 100.00%
EPS 60.01 58.31 38.59 49.93 44.66 49.34 37.69 8.06%
  YoY % 2.92% 51.10% -22.71% 11.80% -9.49% 30.91% -
  Horiz. % 159.22% 154.71% 102.39% 132.48% 118.49% 130.91% 100.00%
DPS 8.00 6.67 6.67 6.67 5.83 6.67 0.06 125.94%
  YoY % 19.94% 0.00% 0.00% 14.41% -12.59% 11,016.67% -
  Horiz. % 13,333.33% 11,116.67% 11,116.67% 11,116.67% 9,716.67% 11,116.67% 100.00%
NAPS 14.6700 14.8167 13.7083 14.0917 11.1250 10.7413 9.7917 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 16.7800 16.8600 16.1800 15.4200 14.2000 14.2200 12.0600 -
P/RPS 7.10 6.31 6.06 6.18 6.08 6.99 6.40 1.74%
  YoY % 12.52% 4.13% -1.94% 1.64% -13.02% 9.22% -
  Horiz. % 110.94% 98.59% 94.69% 96.56% 95.00% 109.22% 100.00%
P/EPS 27.96 24.10 34.94 25.74 26.50 24.02 26.67 0.79%
  YoY % 16.02% -31.02% 35.74% -2.87% 10.32% -9.94% -
  Horiz. % 104.84% 90.36% 131.01% 96.51% 99.36% 90.06% 100.00%
EY 3.58 4.15 2.86 3.89 3.77 4.16 3.75 -0.77%
  YoY % -13.73% 45.10% -26.48% 3.18% -9.37% 10.93% -
  Horiz. % 95.47% 110.67% 76.27% 103.73% 100.53% 110.93% 100.00%
DY 0.48 0.47 0.49 0.52 0.49 0.56 0.01 90.58%
  YoY % 2.13% -4.08% -5.77% 6.12% -12.50% 5,500.00% -
  Horiz. % 4,800.00% 4,700.00% 4,900.00% 5,200.00% 4,900.00% 5,600.00% 100.00%
P/NAPS 1.14 0.95 0.98 0.91 1.06 1.10 1.03 1.70%
  YoY % 20.00% -3.06% 7.69% -14.15% -3.64% 6.80% -
  Horiz. % 110.68% 92.23% 95.15% 88.35% 102.91% 106.80% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 17.0000 16.7600 15.7600 15.6200 15.5000 14.6000 12.0000 -
P/RPS 7.19 6.27 5.91 6.26 6.64 7.17 6.36 2.06%
  YoY % 14.67% 6.09% -5.59% -5.72% -7.39% 12.74% -
  Horiz. % 113.05% 98.58% 92.92% 98.43% 104.40% 112.74% 100.00%
P/EPS 28.33 23.95 34.03 26.07 28.92 24.66 26.53 1.10%
  YoY % 18.29% -29.62% 30.53% -9.85% 17.27% -7.05% -
  Horiz. % 106.78% 90.28% 128.27% 98.27% 109.01% 92.95% 100.00%
EY 3.53 4.17 2.94 3.84 3.46 4.06 3.77 -1.09%
  YoY % -15.35% 41.84% -23.44% 10.98% -14.78% 7.69% -
  Horiz. % 93.63% 110.61% 77.98% 101.86% 91.78% 107.69% 100.00%
DY 0.47 0.48 0.51 0.51 0.45 0.55 0.01 89.91%
  YoY % -2.08% -5.88% 0.00% 13.33% -18.18% 5,400.00% -
  Horiz. % 4,700.00% 4,800.00% 5,100.00% 5,100.00% 4,500.00% 5,500.00% 100.00%
P/NAPS 1.16 0.94 0.96 0.92 1.16 1.13 1.02 2.17%
  YoY % 23.40% -2.08% 4.35% -20.69% 2.65% 10.78% -
  Horiz. % 113.73% 92.16% 94.12% 90.20% 113.73% 110.78% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers