Highlights

[PPB] YoY Quarter Result on 2017-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -31.77%    YoY -     37.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,156,386 1,145,122 1,030,586 1,122,614 976,986 883,185 763,846 7.15%
  YoY % 0.98% 11.11% -8.20% 14.91% 10.62% 15.62% -
  Horiz. % 151.39% 149.92% 134.92% 146.97% 127.90% 115.62% 100.00%
PBT 279,862 209,514 367,298 283,416 266,541 173,708 256,316 1.47%
  YoY % 33.58% -42.96% 29.60% 6.33% 53.44% -32.23% -
  Horiz. % 109.19% 81.74% 143.30% 110.57% 103.99% 67.77% 100.00%
Tax -17,919 -13,907 -20,470 -24,520 -31,866 -18,848 -13,882 4.34%
  YoY % -28.85% 32.06% 16.52% 23.05% -69.07% -35.77% -
  Horiz. % 129.08% 100.18% 147.46% 176.63% 229.55% 135.77% 100.00%
NP 261,943 195,607 346,828 258,896 234,675 154,860 242,434 1.30%
  YoY % 33.91% -43.60% 33.96% 10.32% 51.54% -36.12% -
  Horiz. % 108.05% 80.68% 143.06% 106.79% 96.80% 63.88% 100.00%
NP to SH 248,448 189,512 338,432 246,240 232,915 144,272 236,343 0.84%
  YoY % 31.10% -44.00% 37.44% 5.72% 61.44% -38.96% -
  Horiz. % 105.12% 80.19% 143.20% 104.19% 98.55% 61.04% 100.00%
Tax Rate 6.40 % 6.64 % 5.57 % 8.65 % 11.96 % 10.85 % 5.42 % 2.81%
  YoY % -3.61% 19.21% -35.61% -27.68% 10.23% 100.18% -
  Horiz. % 118.08% 122.51% 102.77% 159.59% 220.66% 200.18% 100.00%
Total Cost 894,443 949,515 683,758 863,718 742,311 728,325 521,412 9.41%
  YoY % -5.80% 38.87% -20.84% 16.36% 1.92% 39.68% -
  Horiz. % 171.54% 182.10% 131.14% 165.65% 142.37% 139.68% 100.00%
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 22.65 % 17.08 % 33.65 % 23.06 % 24.02 % 17.53 % 31.74 % -5.47%
  YoY % 32.61% -49.24% 45.92% -4.00% 37.02% -44.77% -
  Horiz. % 71.36% 53.81% 106.02% 72.65% 75.68% 55.23% 100.00%
ROE 1.17 % 0.94 % 1.59 % 1.31 % 1.32 % 0.92 % 1.61 % -5.18%
  YoY % 24.47% -40.88% 21.37% -0.76% 43.48% -42.86% -
  Horiz. % 72.67% 58.39% 98.76% 81.37% 81.99% 57.14% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 81.29 96.59 86.93 94.70 82.41 74.50 64.43 3.95%
  YoY % -15.84% 11.11% -8.20% 14.91% 10.62% 15.63% -
  Horiz. % 126.17% 149.91% 134.92% 146.98% 127.91% 115.63% 100.00%
EPS 17.46 15.99 28.55 20.77 19.65 12.17 19.94 -2.19%
  YoY % 9.19% -43.99% 37.46% 5.70% 61.46% -38.97% -
  Horiz. % 87.56% 80.19% 143.18% 104.16% 98.55% 61.03% 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 14.9500 17.0600 18.0000 15.8600 14.8900 13.2500 12.3500 3.23%
  YoY % -12.37% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 121.05% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 81.29 80.50 72.44 78.91 68.68 62.08 53.69 7.15%
  YoY % 0.98% 11.13% -8.20% 14.90% 10.63% 15.63% -
  Horiz. % 151.41% 149.93% 134.92% 146.97% 127.92% 115.63% 100.00%
EPS 17.46 13.32 23.79 17.31 16.37 10.14 16.61 0.83%
  YoY % 31.08% -44.01% 37.44% 5.74% 61.44% -38.95% -
  Horiz. % 105.12% 80.19% 143.23% 104.21% 98.56% 61.05% 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 14.9500 14.2167 15.0000 13.2167 12.4083 11.0417 10.2917 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.3200 19.1400 16.7400 16.7000 15.3800 16.6200 12.6400 -
P/RPS 22.54 19.81 19.26 17.64 18.66 22.31 19.62 2.34%
  YoY % 13.78% 2.86% 9.18% -5.47% -16.36% 13.71% -
  Horiz. % 114.88% 100.97% 98.17% 89.91% 95.11% 113.71% 100.00%
P/EPS 104.90 119.73 58.64 80.40 78.28 136.57 63.40 8.75%
  YoY % -12.39% 104.18% -27.06% 2.71% -42.68% 115.41% -
  Horiz. % 165.46% 188.85% 92.49% 126.81% 123.47% 215.41% 100.00%
EY 0.95 0.84 1.71 1.24 1.28 0.73 1.58 -8.13%
  YoY % 13.10% -50.88% 37.90% -3.12% 75.34% -53.80% -
  Horiz. % 60.13% 53.16% 108.23% 78.48% 81.01% 46.20% 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 1.23 1.12 0.93 1.05 1.03 1.25 1.02 3.17%
  YoY % 9.82% 20.43% -11.43% 1.94% -17.60% 22.55% -
  Horiz. % 120.59% 109.80% 91.18% 102.94% 100.98% 122.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 -
Price 18.6200 19.9200 16.9000 16.3200 15.7000 16.2600 13.7000 -
P/RPS 22.91 20.62 19.44 17.23 19.05 21.83 21.26 1.25%
  YoY % 11.11% 6.07% 12.83% -9.55% -12.73% 2.68% -
  Horiz. % 107.76% 96.99% 91.44% 81.04% 89.60% 102.68% 100.00%
P/EPS 106.62 124.61 59.20 78.57 79.91 133.61 68.72 7.59%
  YoY % -14.44% 110.49% -24.65% -1.68% -40.19% 94.43% -
  Horiz. % 155.15% 181.33% 86.15% 114.33% 116.28% 194.43% 100.00%
EY 0.94 0.80 1.69 1.27 1.25 0.75 1.46 -7.07%
  YoY % 17.50% -52.66% 33.07% 1.60% 66.67% -48.63% -
  Horiz. % 64.38% 54.79% 115.75% 86.99% 85.62% 51.37% 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 1.25 1.17 0.94 1.03 1.05 1.23 1.11 2.00%
  YoY % 6.84% 24.47% -8.74% -1.90% -14.63% 10.81% -
  Horiz. % 112.61% 105.41% 84.68% 92.79% 94.59% 110.81% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers