Highlights

[PPB] YoY Quarter Result on 2015-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     15.70%    YoY -     21.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,164,213 1,136,808 1,023,445 1,090,600 933,214 900,187 782,623 6.84%
  YoY % 2.41% 11.08% -6.16% 16.86% 3.67% 15.02% -
  Horiz. % 148.76% 145.26% 130.77% 139.35% 119.24% 115.02% 100.00%
PBT 246,718 389,236 526,825 378,748 295,927 315,269 331,321 -4.79%
  YoY % -36.61% -26.12% 39.10% 27.99% -6.14% -4.84% -
  Horiz. % 74.46% 117.48% 159.01% 114.31% 89.32% 95.16% 100.00%
Tax -11,242 -9,019 -21,415 -23,309 -15,085 -35,564 -17,220 -6.86%
  YoY % -24.65% 57.88% 8.13% -54.52% 57.58% -106.53% -
  Horiz. % 65.28% 52.38% 124.36% 135.36% 87.60% 206.53% 100.00%
NP 235,476 380,217 505,410 355,439 280,842 279,705 314,101 -4.69%
  YoY % -38.07% -24.77% 42.19% 26.56% 0.41% -10.95% -
  Horiz. % 74.97% 121.05% 160.91% 113.16% 89.41% 89.05% 100.00%
NP to SH 221,340 375,925 496,028 341,021 281,434 280,692 305,994 -5.25%
  YoY % -41.12% -24.21% 45.45% 21.17% 0.26% -8.27% -
  Horiz. % 72.33% 122.85% 162.10% 111.45% 91.97% 91.73% 100.00%
Tax Rate 4.56 % 2.32 % 4.06 % 6.15 % 5.10 % 11.28 % 5.20 % -2.16%
  YoY % 96.55% -42.86% -33.98% 20.59% -54.79% 116.92% -
  Horiz. % 87.69% 44.62% 78.08% 118.27% 98.08% 216.92% 100.00%
Total Cost 928,737 756,591 518,035 735,161 652,372 620,482 468,522 12.07%
  YoY % 22.75% 46.05% -29.53% 12.69% 5.14% 32.43% -
  Horiz. % 198.23% 161.48% 110.57% 156.91% 139.24% 132.43% 100.00%
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,660,453 14,273,418 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.42% 9.72% -
  Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.72% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 284,519 260,809 201,534 201,534 189,679 201,534 154,114 10.75%
  YoY % 9.09% 29.41% 0.00% 6.25% -5.88% 30.77% -
  Horiz. % 184.62% 169.23% 130.77% 130.77% 123.08% 130.77% 100.00%
Div Payout % 128.54 % 69.38 % 40.63 % 59.10 % 67.40 % 71.80 % 50.37 % 16.89%
  YoY % 85.27% 70.76% -31.25% -12.31% -6.13% 42.55% -
  Horiz. % 255.19% 137.74% 80.66% 117.33% 133.81% 142.55% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,660,453 14,273,418 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.42% 9.72% -
  Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.72% 100.00%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.23 % 33.45 % 49.38 % 32.59 % 30.09 % 31.07 % 40.13 % -10.78%
  YoY % -39.52% -32.26% 51.52% 8.31% -3.15% -22.58% -
  Horiz. % 50.41% 83.35% 123.05% 81.21% 74.98% 77.42% 100.00%
ROE 1.05 % 1.80 % 2.37 % 1.71 % 1.67 % 1.79 % 2.14 % -11.19%
  YoY % -41.67% -24.05% 38.60% 2.40% -6.70% -16.36% -
  Horiz. % 49.07% 84.11% 110.75% 79.91% 78.04% 83.64% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 81.84 95.89 86.33 91.99 78.72 75.93 66.02 3.64%
  YoY % -14.65% 11.07% -6.15% 16.86% 3.67% 15.01% -
  Horiz. % 123.96% 145.24% 130.76% 139.34% 119.24% 115.01% 100.00%
EPS 15.56 31.71 41.84 28.77 23.74 23.68 25.81 -8.08%
  YoY % -50.93% -24.21% 45.43% 21.19% 0.25% -8.25% -
  Horiz. % 60.29% 122.86% 162.11% 111.47% 91.98% 91.75% 100.00%
DPS 20.00 22.00 17.00 17.00 16.00 17.00 13.00 7.44%
  YoY % -9.09% 29.41% 0.00% 6.25% -5.88% 30.77% -
  Horiz. % 153.85% 169.23% 130.77% 130.77% 123.08% 130.77% 100.00%
NAPS 14.7900 17.6300 17.6900 16.8000 14.1900 13.2100 12.0400 3.49%
  YoY % -16.11% -0.34% 5.30% 18.39% 7.42% 9.72% -
  Horiz. % 122.84% 146.43% 146.93% 139.53% 117.86% 109.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 81.84 79.91 71.94 76.66 65.60 63.28 55.01 6.84%
  YoY % 2.42% 11.08% -6.16% 16.86% 3.67% 15.03% -
  Horiz. % 148.77% 145.26% 130.78% 139.36% 119.25% 115.03% 100.00%
EPS 15.56 26.43 34.87 23.97 19.78 19.73 21.51 -5.25%
  YoY % -41.13% -24.20% 45.47% 21.18% 0.25% -8.28% -
  Horiz. % 72.34% 122.87% 162.11% 111.44% 91.96% 91.72% 100.00%
DPS 20.00 18.33 14.17 14.17 13.33 14.17 10.83 10.76%
  YoY % 9.11% 29.36% 0.00% 6.30% -5.93% 30.84% -
  Horiz. % 184.67% 169.25% 130.84% 130.84% 123.08% 130.84% 100.00%
NAPS 14.7900 14.6917 14.7417 14.0000 11.8250 11.0083 10.0333 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.42% 9.72% -
  Horiz. % 147.41% 146.43% 146.93% 139.54% 117.86% 109.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 17.5800 17.2400 15.8600 15.9000 14.3000 16.1400 11.6000 -
P/RPS 21.48 17.98 18.37 17.28 18.17 21.26 17.57 3.40%
  YoY % 19.47% -2.12% 6.31% -4.90% -14.53% 21.00% -
  Horiz. % 122.25% 102.33% 104.55% 98.35% 103.41% 121.00% 100.00%
P/EPS 112.99 54.37 37.91 55.27 60.24 68.17 44.94 16.60%
  YoY % 107.82% 43.42% -31.41% -8.25% -11.63% 51.69% -
  Horiz. % 251.42% 120.98% 84.36% 122.99% 134.05% 151.69% 100.00%
EY 0.89 1.84 2.64 1.81 1.66 1.47 2.23 -14.19%
  YoY % -51.63% -30.30% 45.86% 9.04% 12.93% -34.08% -
  Horiz. % 39.91% 82.51% 118.39% 81.17% 74.44% 65.92% 100.00%
DY 1.14 1.28 1.07 1.07 1.12 1.05 1.12 0.30%
  YoY % -10.94% 19.63% 0.00% -4.46% 6.67% -6.25% -
  Horiz. % 101.79% 114.29% 95.54% 95.54% 100.00% 93.75% 100.00%
P/NAPS 1.19 0.98 0.90 0.95 1.01 1.22 0.96 3.64%
  YoY % 21.43% 8.89% -5.26% -5.94% -17.21% 27.08% -
  Horiz. % 123.96% 102.08% 93.75% 98.96% 105.21% 127.08% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 18.5000 17.7000 16.5400 16.0000 14.5800 15.9200 12.2200 -
P/RPS 22.61 18.46 19.16 17.39 18.52 20.97 18.51 3.39%
  YoY % 22.48% -3.65% 10.18% -6.10% -11.68% 13.29% -
  Horiz. % 122.15% 99.73% 103.51% 93.95% 100.05% 113.29% 100.00%
P/EPS 118.90 55.82 39.53 55.62 61.42 67.24 47.34 16.58%
  YoY % 113.01% 41.21% -28.93% -9.44% -8.66% 42.04% -
  Horiz. % 251.16% 117.91% 83.50% 117.49% 129.74% 142.04% 100.00%
EY 0.84 1.79 2.53 1.80 1.63 1.49 2.11 -14.22%
  YoY % -53.07% -29.25% 40.56% 10.43% 9.40% -29.38% -
  Horiz. % 39.81% 84.83% 119.91% 85.31% 77.25% 70.62% 100.00%
DY 1.08 1.24 1.03 1.06 1.10 1.07 1.06 0.31%
  YoY % -12.90% 20.39% -2.83% -3.64% 2.80% 0.94% -
  Horiz. % 101.89% 116.98% 97.17% 100.00% 103.77% 100.94% 100.00%
P/NAPS 1.25 1.00 0.93 0.95 1.03 1.21 1.01 3.62%
  YoY % 25.00% 7.53% -2.11% -7.77% -14.88% 19.80% -
  Horiz. % 123.76% 99.01% 92.08% 94.06% 101.98% 119.80% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers