Highlights

[PPB] YoY 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 -     18.16%    YoY -     -5.81%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,193,847 1,136,493 1,079,476 983,726 994,709 927,965 830,395 6.23%
  YoY % 5.05% 5.28% 9.73% -1.10% 7.19% 11.75% -
  Horiz. % 143.77% 136.86% 130.00% 118.46% 119.79% 111.75% 100.00%
PBT 421,767 375,423 408,033 429,725 336,894 366,266 292,980 6.26%
  YoY % 12.34% -7.99% -5.05% 27.55% -8.02% 25.01% -
  Horiz. % 143.96% 128.14% 139.27% 146.67% 114.99% 125.01% 100.00%
Tax -16,696 -14,709 -8,762 -28,274 -33,895 -33,702 -9,183 10.47%
  YoY % -13.51% -67.87% 69.01% 16.58% -0.57% -267.00% -
  Horiz. % 181.81% 160.18% 95.42% 307.90% 369.11% 367.00% 100.00%
NP 405,071 360,714 399,271 401,451 302,999 332,564 283,797 6.11%
  YoY % 12.30% -9.66% -0.54% 32.49% -8.89% 17.18% -
  Horiz. % 142.73% 127.10% 140.69% 141.46% 106.77% 117.18% 100.00%
NP to SH 394,182 359,773 381,966 381,445 294,739 324,698 286,058 5.49%
  YoY % 9.56% -5.81% 0.14% 29.42% -9.23% 13.51% -
  Horiz. % 137.80% 125.77% 133.53% 133.35% 103.03% 113.51% 100.00%
Tax Rate 3.96 % 3.92 % 2.15 % 6.58 % 10.06 % 9.20 % 3.13 % 4.00%
  YoY % 1.02% 82.33% -67.33% -34.59% 9.35% 193.93% -
  Horiz. % 126.52% 125.24% 68.69% 210.22% 321.41% 293.93% 100.00%
Total Cost 788,776 775,779 680,205 582,275 691,710 595,401 546,598 6.30%
  YoY % 1.68% 14.05% 16.82% -15.82% 16.18% 8.93% -
  Horiz. % 144.31% 141.93% 124.44% 106.53% 126.55% 108.93% 100.00%
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 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 - - - - - - - -
  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
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 15,281,093 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 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 1,185,499 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 33.93 % 31.74 % 36.99 % 40.81 % 30.46 % 35.84 % 34.18 % -0.12%
  YoY % 6.90% -14.19% -9.36% 33.98% -15.01% 4.86% -
  Horiz. % 99.27% 92.86% 108.22% 119.40% 89.12% 104.86% 100.00%
ROE 1.85 % 1.72 % 1.81 % 1.96 % 1.47 % 2.05 % 1.87 % -0.18%
  YoY % 7.56% -4.97% -7.65% 33.33% -28.29% 9.63% -
  Horiz. % 98.93% 91.98% 96.79% 104.81% 78.61% 109.63% 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 83.92 79.89 91.06 82.98 83.91 78.28 70.05 3.06%
  YoY % 5.04% -12.27% 9.74% -1.11% 7.19% 11.75% -
  Horiz. % 119.80% 114.05% 129.99% 118.46% 119.79% 111.75% 100.00%
EPS 27.71 25.29 32.22 32.18 24.86 27.39 24.13 2.33%
  YoY % 9.57% -21.51% 0.12% 29.44% -9.24% 13.51% -
  Horiz. % 114.84% 104.81% 133.53% 133.36% 103.03% 113.51% 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 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 83.92 79.89 75.88 69.15 69.92 65.23 58.37 6.23%
  YoY % 5.04% 5.28% 9.73% -1.10% 7.19% 11.75% -
  Horiz. % 143.77% 136.87% 130.00% 118.47% 119.79% 111.75% 100.00%
EPS 27.71 25.29 26.85 26.81 20.72 22.82 20.11 5.49%
  YoY % 9.57% -5.81% 0.15% 29.39% -9.20% 13.48% -
  Horiz. % 137.79% 125.76% 133.52% 133.32% 103.03% 113.48% 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 14.9800 14.6700 14.8167 13.7083 14.0917 11.1250 10.7417 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 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 21.62 21.00 18.52 19.50 18.38 18.14 20.30 1.06%
  YoY % 2.95% 13.39% -5.03% 6.09% 1.32% -10.64% -
  Horiz. % 106.50% 103.45% 91.23% 96.06% 90.54% 89.36% 100.00%
P/EPS 65.47 66.35 52.33 50.29 62.02 51.85 58.93 1.77%
  YoY % -1.33% 26.79% 4.06% -18.91% 19.61% -12.01% -
  Horiz. % 111.10% 112.59% 88.80% 85.34% 105.24% 87.99% 100.00%
EY 1.53 1.51 1.91 1.99 1.61 1.93 1.70 -1.74%
  YoY % 1.32% -20.94% -4.02% 23.60% -16.58% 13.53% -
  Horiz. % 90.00% 88.82% 112.35% 117.06% 94.71% 113.53% 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 1.21 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 21.73 21.28 18.41 18.99 18.62 19.80 20.84 0.70%
  YoY % 2.11% 15.59% -3.05% 1.99% -5.96% -4.99% -
  Horiz. % 104.27% 102.11% 88.34% 91.12% 89.35% 95.01% 100.00%
P/EPS 65.83 67.22 52.02 48.98 62.83 56.59 60.51 1.41%
  YoY % -2.07% 29.22% 6.21% -22.04% 11.03% -6.48% -
  Horiz. % 108.79% 111.09% 85.97% 80.95% 103.83% 93.52% 100.00%
EY 1.52 1.49 1.92 2.04 1.59 1.77 1.65 -1.36%
  YoY % 2.01% -22.40% -5.88% 28.30% -10.17% 7.27% -
  Horiz. % 92.12% 90.30% 116.36% 123.64% 96.36% 107.27% 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 1.22 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers