Highlights

[PPB] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     72.83%    YoY -     2.92%
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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

387  243  453  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.525-0.01 
 GAMUDA-WE 0.155+0.035 
 EKOVEST 0.485+0.04 
 MLAB 0.02+0.005 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.145+0.005 
 LAMBO-WB 0.01+0.005 
 MRCB-WB 0.115+0.04 
 LAMBO 0.0150.00 

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