Highlights

[PPB] YoY Quarter Result on 2016-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     30.04%    YoY -     45.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,180,708 1,164,213 1,136,808 1,023,445 1,090,600 933,214 900,187 4.62%
  YoY % 1.42% 2.41% 11.08% -6.16% 16.86% 3.67% -
  Horiz. % 131.16% 129.33% 126.29% 113.69% 121.15% 103.67% 100.00%
PBT 388,607 246,718 389,236 526,825 378,748 295,927 315,269 3.55%
  YoY % 57.51% -36.61% -26.12% 39.10% 27.99% -6.14% -
  Horiz. % 123.26% 78.26% 123.46% 167.10% 120.13% 93.86% 100.00%
Tax -22,537 -11,242 -9,019 -21,415 -23,309 -15,085 -35,564 -7.32%
  YoY % -100.47% -24.65% 57.88% 8.13% -54.52% 57.58% -
  Horiz. % 63.37% 31.61% 25.36% 60.22% 65.54% 42.42% 100.00%
NP 366,070 235,476 380,217 505,410 355,439 280,842 279,705 4.58%
  YoY % 55.46% -38.07% -24.77% 42.19% 26.56% 0.41% -
  Horiz. % 130.88% 84.19% 135.94% 180.69% 127.08% 100.41% 100.00%
NP to SH 349,945 221,340 375,925 496,028 341,021 281,434 280,692 3.74%
  YoY % 58.10% -41.12% -24.21% 45.45% 21.17% 0.26% -
  Horiz. % 124.67% 78.86% 133.93% 176.72% 121.49% 100.26% 100.00%
Tax Rate 5.80 % 4.56 % 2.32 % 4.06 % 6.15 % 5.10 % 11.28 % -10.49%
  YoY % 27.19% 96.55% -42.86% -33.98% 20.59% -54.79% -
  Horiz. % 51.42% 40.43% 20.57% 35.99% 54.52% 45.21% 100.00%
Total Cost 814,638 928,737 756,591 518,035 735,161 652,372 620,482 4.64%
  YoY % -12.29% 22.75% 46.05% -29.53% 12.69% 5.14% -
  Horiz. % 131.29% 149.68% 121.94% 83.49% 118.48% 105.14% 100.00%
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,660,453 5.37%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.42% -
  Horiz. % 136.90% 134.35% 133.46% 133.91% 127.18% 107.42% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 327,197 284,519 260,809 201,534 201,534 189,679 201,534 8.41%
  YoY % 15.00% 9.09% 29.41% 0.00% 6.25% -5.88% -
  Horiz. % 162.35% 141.18% 129.41% 100.00% 100.00% 94.12% 100.00%
Div Payout % 93.50 % 128.54 % 69.38 % 40.63 % 59.10 % 67.40 % 71.80 % 4.50%
  YoY % -27.26% 85.27% 70.76% -31.25% -12.31% -6.13% -
  Horiz. % 130.22% 179.03% 96.63% 56.59% 82.31% 93.87% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,660,453 5.37%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.42% -
  Horiz. % 136.90% 134.35% 133.46% 133.91% 127.18% 107.42% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 31.00 % 20.23 % 33.45 % 49.38 % 32.59 % 30.09 % 31.07 % -0.04%
  YoY % 53.24% -39.52% -32.26% 51.52% 8.31% -3.15% -
  Horiz. % 99.77% 65.11% 107.66% 158.93% 104.89% 96.85% 100.00%
ROE 1.63 % 1.05 % 1.80 % 2.37 % 1.71 % 1.67 % 1.79 % -1.55%
  YoY % 55.24% -41.67% -24.05% 38.60% 2.40% -6.70% -
  Horiz. % 91.06% 58.66% 100.56% 132.40% 95.53% 93.30% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.00 81.84 95.89 86.33 91.99 78.72 75.93 1.49%
  YoY % 1.42% -14.65% 11.07% -6.15% 16.86% 3.67% -
  Horiz. % 109.31% 107.78% 126.29% 113.70% 121.15% 103.67% 100.00%
EPS 24.60 15.56 31.71 41.84 28.77 23.74 23.68 0.64%
  YoY % 58.10% -50.93% -24.21% 45.43% 21.19% 0.25% -
  Horiz. % 103.89% 65.71% 133.91% 176.69% 121.49% 100.25% 100.00%
DPS 23.00 20.00 22.00 17.00 17.00 16.00 17.00 5.16%
  YoY % 15.00% -9.09% 29.41% 0.00% 6.25% -5.88% -
  Horiz. % 135.29% 117.65% 129.41% 100.00% 100.00% 94.12% 100.00%
NAPS 15.0700 14.7900 17.6300 17.6900 16.8000 14.1900 13.2100 2.22%
  YoY % 1.89% -16.11% -0.34% 5.30% 18.39% 7.42% -
  Horiz. % 114.08% 111.96% 133.46% 133.91% 127.18% 107.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.00 81.84 79.91 71.94 76.66 65.60 63.28 4.62%
  YoY % 1.42% 2.42% 11.08% -6.16% 16.86% 3.67% -
  Horiz. % 131.16% 129.33% 126.28% 113.69% 121.14% 103.67% 100.00%
EPS 24.60 15.56 26.43 34.87 23.97 19.78 19.73 3.74%
  YoY % 58.10% -41.13% -24.20% 45.47% 21.18% 0.25% -
  Horiz. % 124.68% 78.86% 133.96% 176.74% 121.49% 100.25% 100.00%
DPS 23.00 20.00 18.33 14.17 14.17 13.33 14.17 8.40%
  YoY % 15.00% 9.11% 29.36% 0.00% 6.30% -5.93% -
  Horiz. % 162.31% 141.14% 129.36% 100.00% 100.00% 94.07% 100.00%
NAPS 15.0700 14.7900 14.6917 14.7417 14.0000 11.8250 11.0083 5.37%
  YoY % 1.89% 0.67% -0.34% 5.30% 18.39% 7.42% -
  Horiz. % 136.90% 134.35% 133.46% 133.91% 127.18% 107.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 18.8400 17.5800 17.2400 15.8600 15.9000 14.3000 16.1400 -
P/RPS 22.70 21.48 17.98 18.37 17.28 18.17 21.26 1.10%
  YoY % 5.68% 19.47% -2.12% 6.31% -4.90% -14.53% -
  Horiz. % 106.77% 101.03% 84.57% 86.41% 81.28% 85.47% 100.00%
P/EPS 76.59 112.99 54.37 37.91 55.27 60.24 68.17 1.96%
  YoY % -32.22% 107.82% 43.42% -31.41% -8.25% -11.63% -
  Horiz. % 112.35% 165.75% 79.76% 55.61% 81.08% 88.37% 100.00%
EY 1.31 0.89 1.84 2.64 1.81 1.66 1.47 -1.90%
  YoY % 47.19% -51.63% -30.30% 45.86% 9.04% 12.93% -
  Horiz. % 89.12% 60.54% 125.17% 179.59% 123.13% 112.93% 100.00%
DY 1.22 1.14 1.28 1.07 1.07 1.12 1.05 2.53%
  YoY % 7.02% -10.94% 19.63% 0.00% -4.46% 6.67% -
  Horiz. % 116.19% 108.57% 121.90% 101.90% 101.90% 106.67% 100.00%
P/NAPS 1.25 1.19 0.98 0.90 0.95 1.01 1.22 0.41%
  YoY % 5.04% 21.43% 8.89% -5.26% -5.94% -17.21% -
  Horiz. % 102.46% 97.54% 80.33% 73.77% 77.87% 82.79% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 18.3000 18.5000 17.7000 16.5400 16.0000 14.5800 15.9200 -
P/RPS 22.05 22.61 18.46 19.16 17.39 18.52 20.97 0.84%
  YoY % -2.48% 22.48% -3.65% 10.18% -6.10% -11.68% -
  Horiz. % 105.15% 107.82% 88.03% 91.37% 82.93% 88.32% 100.00%
P/EPS 74.39 118.90 55.82 39.53 55.62 61.42 67.24 1.70%
  YoY % -37.43% 113.01% 41.21% -28.93% -9.44% -8.66% -
  Horiz. % 110.63% 176.83% 83.02% 58.79% 82.72% 91.34% 100.00%
EY 1.34 0.84 1.79 2.53 1.80 1.63 1.49 -1.75%
  YoY % 59.52% -53.07% -29.25% 40.56% 10.43% 9.40% -
  Horiz. % 89.93% 56.38% 120.13% 169.80% 120.81% 109.40% 100.00%
DY 1.26 1.08 1.24 1.03 1.06 1.10 1.07 2.76%
  YoY % 16.67% -12.90% 20.39% -2.83% -3.64% 2.80% -
  Horiz. % 117.76% 100.93% 115.89% 96.26% 99.07% 102.80% 100.00%
P/NAPS 1.21 1.25 1.00 0.93 0.95 1.03 1.21 -
  YoY % -3.20% 25.00% 7.53% -2.11% -7.77% -14.88% -
  Horiz. % 100.00% 103.31% 82.64% 76.86% 78.51% 85.12% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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