Highlights

[PPB] YoY Quarter Result on 2015-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -21.59%    YoY -     9.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,082,432 1,055,504 1,056,591 986,019 956,644 818,489 758,475 6.10%
  YoY % 2.55% -0.10% 7.16% 3.07% 16.88% 7.91% -
  Horiz. % 142.71% 139.16% 139.30% 130.00% 126.13% 107.91% 100.00%
PBT 336,028 106,308 -28,856 198,939 192,243 198,852 123,902 18.08%
  YoY % 216.09% 468.41% -114.50% 3.48% -3.32% 60.49% -
  Horiz. % 271.20% 85.80% -23.29% 160.56% 155.16% 160.49% 100.00%
Tax -24,872 -14,712 -30,030 -15,933 -21,592 -13,849 -8,334 19.98%
  YoY % -69.06% 51.01% -88.48% 26.21% -55.91% -66.17% -
  Horiz. % 298.44% 176.53% 360.33% 191.18% 259.08% 166.17% 100.00%
NP 311,156 91,596 -58,886 183,006 170,651 185,003 115,568 17.94%
  YoY % 239.70% 255.55% -132.18% 7.24% -7.76% 60.08% -
  Horiz. % 269.24% 79.26% -50.95% 158.35% 147.66% 160.08% 100.00%
NP to SH 304,473 89,290 -78,720 182,636 166,375 179,480 108,419 18.77%
  YoY % 240.99% 213.43% -143.10% 9.77% -7.30% 65.54% -
  Horiz. % 280.83% 82.36% -72.61% 168.45% 153.46% 165.54% 100.00%
Tax Rate 7.40 % 13.84 % - % 8.01 % 11.23 % 6.96 % 6.73 % 1.59%
  YoY % -46.53% 0.00% 0.00% -28.67% 61.35% 3.42% -
  Horiz. % 109.96% 205.65% 0.00% 119.02% 166.86% 103.42% 100.00%
Total Cost 771,276 963,908 1,115,477 803,013 785,993 633,486 642,907 3.08%
  YoY % -19.98% -13.59% 38.91% 2.17% 24.07% -1.47% -
  Horiz. % 119.97% 149.93% 173.51% 124.90% 122.26% 98.53% 100.00%
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.65% 0.26% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.26% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 113,807 94,839 94,839 94,839 82,984 94,851 82,984 5.40%
  YoY % 20.00% 0.00% 0.00% 14.29% -12.51% 14.30% -
  Horiz. % 137.14% 114.29% 114.29% 114.29% 100.00% 114.30% 100.00%
Div Payout % 37.38 % 106.22 % - % 51.93 % 49.88 % 52.85 % 76.54 % -11.25%
  YoY % -64.81% 0.00% 0.00% 4.11% -5.62% -30.95% -
  Horiz. % 48.84% 138.78% 0.00% 67.85% 65.17% 69.05% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 14,190,433 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.65% 0.26% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.26% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 1,185,499 3.08%
  YoY % 20.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 28.75 % 8.68 % -5.57 % 18.56 % 17.84 % 22.60 % 15.24 % 11.15%
  YoY % 231.22% 255.83% -130.01% 4.04% -21.06% 48.29% -
  Horiz. % 188.65% 56.96% -36.55% 121.78% 117.06% 148.29% 100.00%
ROE 1.23 % 0.43 % -0.42 % 1.02 % 1.08 % 1.26 % 0.76 % 8.35%
  YoY % 186.05% 202.38% -141.18% -5.56% -14.29% 65.79% -
  Horiz. % 161.84% 56.58% -55.26% 134.21% 142.11% 165.79% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 76.09 89.03 89.13 83.17 80.70 69.03 63.98 2.93%
  YoY % -14.53% -0.11% 7.17% 3.06% 16.91% 7.89% -
  Horiz. % 118.93% 139.15% 139.31% 129.99% 126.13% 107.89% 100.00%
EPS 21.40 7.53 -6.64 15.41 14.03 15.14 9.15 15.20%
  YoY % 184.20% 213.40% -143.09% 9.84% -7.33% 65.46% -
  Horiz. % 233.88% 82.30% -72.57% 168.42% 153.33% 165.46% 100.00%
DPS 8.00 8.00 8.00 8.00 7.00 8.00 7.00 2.25%
  YoY % 0.00% 0.00% 0.00% 14.29% -12.50% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 114.29% 100.00%
NAPS 17.3900 17.6600 15.7800 15.1300 13.0400 12.0000 11.9700 6.42%
  YoY % -1.53% 11.91% 4.30% 16.03% 8.67% 0.25% -
  Horiz. % 145.28% 147.54% 131.83% 126.40% 108.94% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 76.09 74.20 74.27 69.31 67.25 57.53 53.32 6.10%
  YoY % 2.55% -0.09% 7.16% 3.06% 16.90% 7.90% -
  Horiz. % 142.70% 139.16% 139.29% 129.99% 126.13% 107.90% 100.00%
EPS 21.40 6.28 -5.53 12.84 11.70 12.62 7.62 18.77%
  YoY % 240.76% 213.56% -143.07% 9.74% -7.29% 65.62% -
  Horiz. % 280.84% 82.41% -72.57% 168.50% 153.54% 165.62% 100.00%
DPS 8.00 6.67 6.67 6.67 5.83 6.67 5.83 5.41%
  YoY % 19.94% 0.00% 0.00% 14.41% -12.59% 14.41% -
  Horiz. % 137.22% 114.41% 114.41% 114.41% 100.00% 114.41% 100.00%
NAPS 17.3900 14.7167 13.1500 12.6083 10.8667 10.0012 9.9750 9.70%
  YoY % 18.17% 11.91% 4.30% 16.03% 8.65% 0.26% -
  Horiz. % 174.34% 147.54% 131.83% 126.40% 108.94% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 19.6800 17.1600 16.5000 15.1200 15.1400 14.1600 15.9800 -
P/RPS 25.86 19.27 18.51 18.18 18.76 20.51 24.98 0.58%
  YoY % 34.20% 4.11% 1.82% -3.09% -8.53% -17.89% -
  Horiz. % 103.52% 77.14% 74.10% 72.78% 75.10% 82.11% 100.00%
P/EPS 91.95 227.83 -248.49 98.14 107.88 93.54 174.73 -10.14%
  YoY % -59.64% 191.69% -353.20% -9.03% 15.33% -46.47% -
  Horiz. % 52.62% 130.39% -142.21% 56.17% 61.74% 53.53% 100.00%
EY 1.09 0.44 -0.40 1.02 0.93 1.07 0.57 11.40%
  YoY % 147.73% 210.00% -139.22% 9.68% -13.08% 87.72% -
  Horiz. % 191.23% 77.19% -70.18% 178.95% 163.16% 187.72% 100.00%
DY 0.41 0.47 0.48 0.53 0.46 0.56 0.44 -1.17%
  YoY % -12.77% -2.08% -9.43% 15.22% -17.86% 27.27% -
  Horiz. % 93.18% 106.82% 109.09% 120.45% 104.55% 127.27% 100.00%
P/NAPS 1.13 0.97 1.05 1.00 1.16 1.18 1.34 -2.80%
  YoY % 16.49% -7.62% 5.00% -13.79% -1.69% -11.94% -
  Horiz. % 84.33% 72.39% 78.36% 74.63% 86.57% 88.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 29/08/12 -
Price 16.8200 16.7000 16.1400 15.0200 14.8000 14.1000 13.9800 -
P/RPS 22.11 18.76 18.11 18.06 18.34 20.42 21.85 0.20%
  YoY % 17.86% 3.59% 0.28% -1.53% -10.19% -6.54% -
  Horiz. % 101.19% 85.86% 82.88% 82.65% 83.94% 93.46% 100.00%
P/EPS 78.59 221.73 -243.06 97.50 105.46 93.14 152.86 -10.49%
  YoY % -64.56% 191.22% -349.29% -7.55% 13.23% -39.07% -
  Horiz. % 51.41% 145.05% -159.01% 63.78% 68.99% 60.93% 100.00%
EY 1.27 0.45 -0.41 1.03 0.95 1.07 0.65 11.80%
  YoY % 182.22% 209.76% -139.81% 8.42% -11.21% 64.62% -
  Horiz. % 195.38% 69.23% -63.08% 158.46% 146.15% 164.62% 100.00%
DY 0.48 0.48 0.50 0.53 0.47 0.57 0.50 -0.68%
  YoY % 0.00% -4.00% -5.66% 12.77% -17.54% 14.00% -
  Horiz. % 96.00% 96.00% 100.00% 106.00% 94.00% 114.00% 100.00%
P/NAPS 0.97 0.95 1.02 0.99 1.13 1.18 1.17 -3.07%
  YoY % 2.11% -6.86% 3.03% -12.39% -4.24% 0.85% -
  Horiz. % 82.91% 81.20% 87.18% 84.62% 96.58% 100.85% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers