Highlights

[PPB] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     227.70%    YoY -     -22.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,503,068 3,364,047 3,168,243 3,162,931 2,957,714 2,767,794 2,412,730 6.41%
  YoY % 4.13% 6.18% 0.17% 6.94% 6.86% 14.72% -
  Horiz. % 145.19% 139.43% 131.31% 131.09% 122.59% 114.72% 100.00%
PBT 883,021 920,964 903,911 684,285 802,374 732,217 748,148 2.80%
  YoY % -4.12% 1.89% 32.10% -14.72% 9.58% -2.13% -
  Horiz. % 118.03% 123.10% 120.82% 91.46% 107.25% 97.87% 100.00%
Tax -49,829 -53,488 -45,437 -82,824 -81,694 -74,142 -36,914 5.12%
  YoY % 6.84% -17.72% 45.14% -1.38% -10.19% -100.85% -
  Horiz. % 134.99% 144.90% 123.09% 224.37% 221.31% 200.85% 100.00%
NP 833,192 867,476 858,474 601,461 720,680 658,075 711,234 2.67%
  YoY % -3.95% 1.05% 42.73% -16.54% 9.51% -7.47% -
  Horiz. % 117.15% 121.97% 120.70% 84.57% 101.33% 92.53% 100.00%
NP to SH 802,606 853,757 829,522 548,965 710,290 635,345 701,881 2.26%
  YoY % -5.99% 2.92% 51.11% -22.71% 11.80% -9.48% -
  Horiz. % 114.35% 121.64% 118.19% 78.21% 101.20% 90.52% 100.00%
Tax Rate 5.64 % 5.81 % 5.03 % 12.10 % 10.18 % 10.13 % 4.93 % 2.27%
  YoY % -2.93% 15.51% -58.43% 18.86% 0.49% 105.48% -
  Horiz. % 114.40% 117.85% 102.03% 245.44% 206.49% 205.48% 100.00%
Total Cost 2,669,876 2,496,571 2,309,769 2,561,470 2,237,034 2,109,719 1,701,496 7.79%
  YoY % 6.94% 8.09% -9.83% 14.50% 6.03% 23.99% -
  Horiz. % 156.91% 146.73% 135.75% 150.54% 131.47% 123.99% 100.00%
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.58% 137.94% 127.62% 131.19% 103.57% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 113,807 113,807 94,839 94,839 94,839 82,984 94,836 3.08%
  YoY % 0.00% 20.00% 0.00% 0.00% 14.29% -12.50% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 87.50% 100.00%
Div Payout % 14.18 % 13.33 % 11.43 % 17.28 % 13.35 % 13.06 % 13.51 % 0.81%
  YoY % 6.38% 16.62% -33.85% 29.44% 2.22% -3.33% -
  Horiz. % 104.96% 98.67% 84.60% 127.91% 98.82% 96.67% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.58% 137.94% 127.62% 131.19% 103.57% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,457 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 23.78 % 25.79 % 27.10 % 19.02 % 24.37 % 23.78 % 29.48 % -3.52%
  YoY % -7.79% -4.83% 42.48% -21.95% 2.48% -19.34% -
  Horiz. % 80.66% 87.48% 91.93% 64.52% 82.67% 80.66% 100.00%
ROE 3.77 % 4.09 % 3.94 % 2.81 % 3.54 % 4.01 % 4.59 % -3.23%
  YoY % -7.82% 3.81% 40.21% -20.62% -11.72% -12.64% -
  Horiz. % 82.14% 89.11% 85.84% 61.22% 77.12% 87.36% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 246.24 236.47 267.25 266.80 249.49 233.47 203.53 3.22%
  YoY % 4.13% -11.52% 0.17% 6.94% 6.86% 14.71% -
  Horiz. % 120.98% 116.18% 131.31% 131.09% 122.58% 114.71% 100.00%
EPS 56.42 60.01 69.97 46.31 59.91 53.59 59.21 -0.80%
  YoY % -5.98% -14.23% 51.09% -22.70% 11.79% -9.49% -
  Horiz. % 95.29% 101.35% 118.17% 78.21% 101.18% 90.51% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 7.00 8.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 14.29% -12.50% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 87.50% 100.00%
NAPS 14.9800 14.6700 17.7800 16.4500 16.9100 13.3500 12.8900 2.53%
  YoY % 2.11% -17.49% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 116.21% 113.81% 137.94% 127.62% 131.19% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 246.24 236.47 222.71 222.33 207.91 194.56 169.60 6.41%
  YoY % 4.13% 6.18% 0.17% 6.94% 6.86% 14.72% -
  Horiz. % 145.19% 139.43% 131.31% 131.09% 122.59% 114.72% 100.00%
EPS 56.42 60.01 58.31 38.59 49.93 44.66 49.34 2.26%
  YoY % -5.98% 2.92% 51.10% -22.71% 11.80% -9.49% -
  Horiz. % 114.35% 121.63% 118.18% 78.21% 101.20% 90.51% 100.00%
DPS 8.00 8.00 6.67 6.67 6.67 5.83 6.67 3.08%
  YoY % 0.00% 19.94% 0.00% 0.00% 14.41% -12.59% -
  Horiz. % 119.94% 119.94% 100.00% 100.00% 100.00% 87.41% 100.00%
NAPS 14.9800 14.6700 14.8167 13.7083 14.0917 11.1250 10.7413 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.58% 137.94% 127.62% 131.19% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 18.1400 16.7800 16.8600 16.1800 15.4200 14.2000 14.2200 -
P/RPS 7.37 7.10 6.31 6.06 6.18 6.08 6.99 0.89%
  YoY % 3.80% 12.52% 4.13% -1.94% 1.64% -13.02% -
  Horiz. % 105.44% 101.57% 90.27% 86.70% 88.41% 86.98% 100.00%
P/EPS 32.15 27.96 24.10 34.94 25.74 26.50 24.02 4.98%
  YoY % 14.99% 16.02% -31.02% 35.74% -2.87% 10.32% -
  Horiz. % 133.85% 116.40% 100.33% 145.46% 107.16% 110.32% 100.00%
EY 3.11 3.58 4.15 2.86 3.89 3.77 4.16 -4.73%
  YoY % -13.13% -13.73% 45.10% -26.48% 3.18% -9.37% -
  Horiz. % 74.76% 86.06% 99.76% 68.75% 93.51% 90.62% 100.00%
DY 0.44 0.48 0.47 0.49 0.52 0.49 0.56 -3.94%
  YoY % -8.33% 2.13% -4.08% -5.77% 6.12% -12.50% -
  Horiz. % 78.57% 85.71% 83.93% 87.50% 92.86% 87.50% 100.00%
P/NAPS 1.21 1.14 0.95 0.98 0.91 1.06 1.10 1.60%
  YoY % 6.14% 20.00% -3.06% 7.69% -14.15% -3.64% -
  Horiz. % 110.00% 103.64% 86.36% 89.09% 82.73% 96.36% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 -
Price 18.2400 17.0000 16.7600 15.7600 15.6200 15.5000 14.6000 -
P/RPS 7.41 7.19 6.27 5.91 6.26 6.64 7.17 0.55%
  YoY % 3.06% 14.67% 6.09% -5.59% -5.72% -7.39% -
  Horiz. % 103.35% 100.28% 87.45% 82.43% 87.31% 92.61% 100.00%
P/EPS 32.33 28.33 23.95 34.03 26.07 28.92 24.66 4.61%
  YoY % 14.12% 18.29% -29.62% 30.53% -9.85% 17.27% -
  Horiz. % 131.10% 114.88% 97.12% 138.00% 105.72% 117.27% 100.00%
EY 3.09 3.53 4.17 2.94 3.84 3.46 4.06 -4.45%
  YoY % -12.46% -15.35% 41.84% -23.44% 10.98% -14.78% -
  Horiz. % 76.11% 86.95% 102.71% 72.41% 94.58% 85.22% 100.00%
DY 0.44 0.47 0.48 0.51 0.51 0.45 0.55 -3.65%
  YoY % -6.38% -2.08% -5.88% 0.00% 13.33% -18.18% -
  Horiz. % 80.00% 85.45% 87.27% 92.73% 92.73% 81.82% 100.00%
P/NAPS 1.22 1.16 0.94 0.96 0.92 1.16 1.13 1.28%
  YoY % 5.17% 23.40% -2.08% 4.35% -20.69% 2.65% -
  Horiz. % 107.96% 102.65% 83.19% 84.96% 81.42% 102.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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