Highlights

[PPB] YoY TTM 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 -     1.62%    YoY -     16.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,443,838 4,095,938 4,264,514 3,824,184 3,570,411 3,144,831 2,909,890 7.31%
  YoY % 8.49% -3.95% 11.51% 7.11% 13.53% 8.07% -
  Horiz. % 152.71% 140.76% 146.55% 131.42% 122.70% 108.07% 100.00%
PBT 1,342,811 1,452,428 970,202 1,127,673 974,200 1,048,426 801,991 8.97%
  YoY % -7.55% 49.70% -13.96% 15.75% -7.08% 30.73% -
  Horiz. % 167.43% 181.10% 120.97% 140.61% 121.47% 130.73% 100.00%
Tax -56,560 -86,364 -111,754 -96,586 -85,187 -54,547 -48,157 2.72%
  YoY % 34.51% 22.72% -15.70% -13.38% -56.17% -13.27% -
  Horiz. % 117.45% 179.34% 232.06% 200.56% 176.89% 113.27% 100.00%
NP 1,286,251 1,366,064 858,448 1,031,087 889,013 993,879 753,834 9.31%
  YoY % -5.84% 59.13% -16.74% 15.98% -10.55% 31.84% -
  Horiz. % 170.63% 181.22% 113.88% 136.78% 117.93% 131.84% 100.00%
NP to SH 1,251,876 1,325,029 803,280 1,021,683 877,397 971,052 725,631 9.51%
  YoY % -5.52% 64.95% -21.38% 16.44% -9.64% 33.82% -
  Horiz. % 172.52% 182.60% 110.70% 140.80% 120.92% 133.82% 100.00%
Tax Rate 4.21 % 5.95 % 11.52 % 8.57 % 8.74 % 5.20 % 6.00 % -5.73%
  YoY % -29.24% -48.35% 34.42% -1.95% 68.08% -13.33% -
  Horiz. % 70.17% 99.17% 192.00% 142.83% 145.67% 86.67% 100.00%
Total Cost 3,157,587 2,729,874 3,406,066 2,793,097 2,681,398 2,150,952 2,156,056 6.56%
  YoY % 15.67% -19.85% 21.95% 4.17% 24.66% -0.24% -
  Horiz. % 146.45% 126.61% 157.98% 129.55% 124.37% 99.76% 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 374,617 296,374 296,374 284,519 284,519 248,966 237,099 7.92%
  YoY % 26.40% 0.00% 4.17% 0.00% 14.28% 5.00% -
  Horiz. % 158.00% 125.00% 125.00% 120.00% 120.00% 105.00% 100.00%
Div Payout % 29.92 % 22.37 % 36.90 % 27.85 % 32.43 % 25.64 % 32.68 % -1.46%
  YoY % 33.75% -39.38% 32.50% -14.12% 26.48% -21.54% -
  Horiz. % 91.55% 68.45% 112.91% 85.22% 99.24% 78.46% 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 28.94 % 33.35 % 20.13 % 26.96 % 24.90 % 31.60 % 25.91 % 1.86%
  YoY % -13.22% 65.67% -25.33% 8.27% -21.20% 21.96% -
  Horiz. % 111.69% 128.71% 77.69% 104.05% 96.10% 121.96% 100.00%
ROE 5.06 % 6.33 % 4.29 % 5.70 % 5.68 % 6.83 % 5.11 % -0.16%
  YoY % -20.06% 47.55% -24.74% 0.35% -16.84% 33.66% -
  Horiz. % 99.02% 123.87% 83.95% 111.55% 111.15% 133.66% 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 312.37 345.50 359.72 322.58 301.17 265.24 245.46 4.10%
  YoY % -9.59% -3.95% 11.51% 7.11% 13.55% 8.06% -
  Horiz. % 127.26% 140.76% 146.55% 131.42% 122.70% 108.06% 100.00%
EPS 88.00 111.77 67.76 86.18 74.01 81.90 61.21 6.23%
  YoY % -21.27% 64.95% -21.37% 16.44% -9.63% 33.80% -
  Horiz. % 143.77% 182.60% 110.70% 140.79% 120.91% 133.80% 100.00%
DPS 26.33 25.00 25.00 24.00 24.00 21.00 20.00 4.69%
  YoY % 5.32% 0.00% 4.17% 0.00% 14.29% 5.00% -
  Horiz. % 131.65% 125.00% 125.00% 120.00% 120.00% 105.00% 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 312.37 287.92 299.77 268.82 250.98 221.06 204.55 7.31%
  YoY % 8.49% -3.95% 11.51% 7.11% 13.53% 8.07% -
  Horiz. % 152.71% 140.76% 146.55% 131.42% 122.70% 108.07% 100.00%
EPS 88.00 93.14 56.47 71.82 61.68 68.26 51.01 9.51%
  YoY % -5.52% 64.94% -21.37% 16.44% -9.64% 33.82% -
  Horiz. % 172.52% 182.59% 110.70% 140.80% 120.92% 133.82% 100.00%
DPS 26.33 20.83 20.83 20.00 20.00 17.50 16.67 7.91%
  YoY % 26.40% 0.00% 4.15% 0.00% 14.29% 4.98% -
  Horiz. % 157.95% 124.96% 124.96% 119.98% 119.98% 104.98% 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 6.30 4.97 4.59 4.69 5.03 5.34 6.51 -0.54%
  YoY % 26.76% 8.28% -2.13% -6.76% -5.81% -17.97% -
  Horiz. % 96.77% 76.34% 70.51% 72.04% 77.27% 82.03% 100.00%
P/EPS 22.36 15.35 24.35 17.54 20.46 17.29 26.11 -2.55%
  YoY % 45.67% -36.96% 38.83% -14.27% 18.33% -33.78% -
  Horiz. % 85.64% 58.79% 93.26% 67.18% 78.36% 66.22% 100.00%
EY 4.47 6.51 4.11 5.70 4.89 5.78 3.83 2.61%
  YoY % -31.34% 58.39% -27.89% 16.56% -15.40% 50.91% -
  Horiz. % 116.71% 169.97% 107.31% 148.83% 127.68% 150.91% 100.00%
DY 1.34 1.46 1.52 1.59 1.59 1.48 1.25 1.16%
  YoY % -8.22% -3.95% -4.40% 0.00% 7.43% 18.40% -
  Horiz. % 107.20% 116.80% 121.60% 127.20% 127.20% 118.40% 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 5.38 4.83 4.49 4.66 4.91 5.32 5.70 -0.96%
  YoY % 11.39% 7.57% -3.65% -5.09% -7.71% -6.67% -
  Horiz. % 94.39% 84.74% 78.77% 81.75% 86.14% 93.33% 100.00%
P/EPS 19.11 14.94 23.82 17.43 20.00 17.22 22.84 -2.93%
  YoY % 27.91% -37.28% 36.66% -12.85% 16.14% -24.61% -
  Horiz. % 83.67% 65.41% 104.29% 76.31% 87.57% 75.39% 100.00%
EY 5.23 6.69 4.20 5.74 5.00 5.81 4.38 3.00%
  YoY % -21.82% 59.29% -26.83% 14.80% -13.94% 32.65% -
  Horiz. % 119.41% 152.74% 95.89% 131.05% 114.16% 132.65% 100.00%
DY 1.57 1.50 1.55 1.60 1.62 1.49 1.43 1.57%
  YoY % 4.67% -3.23% -3.13% -1.23% 8.72% 4.20% -
  Horiz. % 109.79% 104.90% 108.39% 111.89% 113.29% 104.20% 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.
 


 

228  501  515  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.12-0.06 
 DSONIC-WA 0.495+0.11 
Partners & Brokers