Highlights

[PPB] YoY TTM Result on 2017-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     16.52%    YoY -     64.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,609,927 4,443,838 4,095,938 4,264,514 3,824,184 3,570,411 3,144,831 6.58%
  YoY % 3.74% 8.49% -3.95% 11.51% 7.11% 13.53% -
  Horiz. % 146.59% 141.31% 130.24% 135.60% 121.60% 113.53% 100.00%
PBT 1,083,395 1,342,811 1,452,428 970,202 1,127,673 974,200 1,048,426 0.55%
  YoY % -19.32% -7.55% 49.70% -13.96% 15.75% -7.08% -
  Horiz. % 103.34% 128.08% 138.53% 92.54% 107.56% 92.92% 100.00%
Tax -59,084 -56,560 -86,364 -111,754 -96,586 -85,187 -54,547 1.34%
  YoY % -4.46% 34.51% 22.72% -15.70% -13.38% -56.17% -
  Horiz. % 108.32% 103.69% 158.33% 204.88% 177.07% 156.17% 100.00%
NP 1,024,311 1,286,251 1,366,064 858,448 1,031,087 889,013 993,879 0.50%
  YoY % -20.36% -5.84% 59.13% -16.74% 15.98% -10.55% -
  Horiz. % 103.06% 129.42% 137.45% 86.37% 103.74% 89.45% 100.00%
NP to SH 989,537 1,251,876 1,325,029 803,280 1,021,683 877,397 971,052 0.31%
  YoY % -20.96% -5.52% 64.95% -21.38% 16.44% -9.64% -
  Horiz. % 101.90% 128.92% 136.45% 82.72% 105.21% 90.36% 100.00%
Tax Rate 5.45 % 4.21 % 5.95 % 11.52 % 8.57 % 8.74 % 5.20 % 0.79%
  YoY % 29.45% -29.24% -48.35% 34.42% -1.95% 68.08% -
  Horiz. % 104.81% 80.96% 114.42% 221.54% 164.81% 168.08% 100.00%
Total Cost 3,585,616 3,157,587 2,729,874 3,406,066 2,793,097 2,681,398 2,150,952 8.89%
  YoY % 13.56% 15.67% -19.85% 21.95% 4.17% 24.66% -
  Horiz. % 166.70% 146.80% 126.91% 158.35% 129.85% 124.66% 100.00%
Net Worth 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 6.87%
  YoY % -14.32% 18.17% 11.91% 4.30% 16.03% 8.65% -
  Horiz. % 148.98% 173.88% 147.15% 131.48% 126.07% 108.65% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 398,327 374,617 296,374 296,374 284,519 284,519 248,966 8.14%
  YoY % 6.33% 26.40% 0.00% 4.17% 0.00% 14.28% -
  Horiz. % 159.99% 150.47% 119.04% 119.04% 114.28% 114.28% 100.00%
Div Payout % 40.25 % 29.92 % 22.37 % 36.90 % 27.85 % 32.43 % 25.64 % 7.80%
  YoY % 34.53% 33.75% -39.38% 32.50% -14.12% 26.48% -
  Horiz. % 156.98% 116.69% 87.25% 143.92% 108.62% 126.48% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 14,227,741 6.87%
  YoY % -14.32% 18.17% 11.91% 4.30% 16.03% 8.65% -
  Horiz. % 148.98% 173.88% 147.15% 131.48% 126.07% 108.65% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,645 3.08%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 119.99% 119.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 22.22 % 28.94 % 33.35 % 20.13 % 26.96 % 24.90 % 31.60 % -5.70%
  YoY % -23.22% -13.22% 65.67% -25.33% 8.27% -21.20% -
  Horiz. % 70.32% 91.58% 105.54% 63.70% 85.32% 78.80% 100.00%
ROE 4.67 % 5.06 % 6.33 % 4.29 % 5.70 % 5.68 % 6.83 % -6.14%
  YoY % -7.71% -20.06% 47.55% -24.74% 0.35% -16.84% -
  Horiz. % 68.37% 74.08% 92.68% 62.81% 83.46% 83.16% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 324.05 312.37 345.50 359.72 322.58 301.17 265.24 3.39%
  YoY % 3.74% -9.59% -3.95% 11.51% 7.11% 13.55% -
  Horiz. % 122.17% 117.77% 130.26% 135.62% 121.62% 113.55% 100.00%
EPS 69.56 88.00 111.77 67.76 86.18 74.01 81.90 -2.68%
  YoY % -20.95% -21.27% 64.95% -21.37% 16.44% -9.63% -
  Horiz. % 84.93% 107.45% 136.47% 82.74% 105.23% 90.37% 100.00%
DPS 28.00 26.33 25.00 25.00 24.00 24.00 21.00 4.91%
  YoY % 6.34% 5.32% 0.00% 4.17% 0.00% 14.29% -
  Horiz. % 133.33% 125.38% 119.05% 119.05% 114.29% 114.29% 100.00%
NAPS 14.9000 17.3900 17.6600 15.7800 15.1300 13.0400 12.0000 3.67%
  YoY % -14.32% -1.53% 11.91% 4.30% 16.03% 8.67% -
  Horiz. % 124.17% 144.92% 147.17% 131.50% 126.08% 108.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 324.05 312.37 287.92 299.77 268.82 250.98 221.06 6.58%
  YoY % 3.74% 8.49% -3.95% 11.51% 7.11% 13.53% -
  Horiz. % 146.59% 141.31% 130.25% 135.61% 121.61% 113.53% 100.00%
EPS 69.56 88.00 93.14 56.47 71.82 61.68 68.26 0.31%
  YoY % -20.95% -5.52% 64.94% -21.37% 16.44% -9.64% -
  Horiz. % 101.90% 128.92% 136.45% 82.73% 105.22% 90.36% 100.00%
DPS 28.00 26.33 20.83 20.83 20.00 20.00 17.50 8.14%
  YoY % 6.34% 26.40% 0.00% 4.15% 0.00% 14.29% -
  Horiz. % 160.00% 150.46% 119.03% 119.03% 114.29% 114.29% 100.00%
NAPS 14.9000 17.3900 14.7167 13.1500 12.6083 10.8667 10.0012 6.87%
  YoY % -14.32% 18.17% 11.91% 4.30% 16.03% 8.65% -
  Horiz. % 148.98% 173.88% 147.15% 131.48% 126.07% 108.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 18.7000 19.6800 17.1600 16.5000 15.1200 15.1400 14.1600 -
P/RPS 5.77 6.30 4.97 4.59 4.69 5.03 5.34 1.30%
  YoY % -8.41% 26.76% 8.28% -2.13% -6.76% -5.81% -
  Horiz. % 108.05% 117.98% 93.07% 85.96% 87.83% 94.19% 100.00%
P/EPS 26.88 22.36 15.35 24.35 17.54 20.46 17.29 7.63%
  YoY % 20.21% 45.67% -36.96% 38.83% -14.27% 18.33% -
  Horiz. % 155.47% 129.32% 88.78% 140.83% 101.45% 118.33% 100.00%
EY 3.72 4.47 6.51 4.11 5.70 4.89 5.78 -7.08%
  YoY % -16.78% -31.34% 58.39% -27.89% 16.56% -15.40% -
  Horiz. % 64.36% 77.34% 112.63% 71.11% 98.62% 84.60% 100.00%
DY 1.50 1.34 1.46 1.52 1.59 1.59 1.48 0.22%
  YoY % 11.94% -8.22% -3.95% -4.40% 0.00% 7.43% -
  Horiz. % 101.35% 90.54% 98.65% 102.70% 107.43% 107.43% 100.00%
P/NAPS 1.26 1.13 0.97 1.05 1.00 1.16 1.18 1.10%
  YoY % 11.50% 16.49% -7.62% 5.00% -13.79% -1.69% -
  Horiz. % 106.78% 95.76% 82.20% 88.98% 84.75% 98.31% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 21/08/13 -
Price 18.8000 16.8200 16.7000 16.1400 15.0200 14.8000 14.1000 -
P/RPS 5.80 5.38 4.83 4.49 4.66 4.91 5.32 1.45%
  YoY % 7.81% 11.39% 7.57% -3.65% -5.09% -7.71% -
  Horiz. % 109.02% 101.13% 90.79% 84.40% 87.59% 92.29% 100.00%
P/EPS 27.03 19.11 14.94 23.82 17.43 20.00 17.22 7.80%
  YoY % 41.44% 27.91% -37.28% 36.66% -12.85% 16.14% -
  Horiz. % 156.97% 110.98% 86.76% 138.33% 101.22% 116.14% 100.00%
EY 3.70 5.23 6.69 4.20 5.74 5.00 5.81 -7.24%
  YoY % -29.25% -21.82% 59.29% -26.83% 14.80% -13.94% -
  Horiz. % 63.68% 90.02% 115.15% 72.29% 98.80% 86.06% 100.00%
DY 1.49 1.57 1.50 1.55 1.60 1.62 1.49 -
  YoY % -5.10% 4.67% -3.23% -3.13% -1.23% 8.72% -
  Horiz. % 100.00% 105.37% 100.67% 104.03% 107.38% 108.72% 100.00%
P/NAPS 1.26 0.97 0.95 1.02 0.99 1.13 1.18 1.10%
  YoY % 29.90% 2.11% -6.86% 3.03% -12.39% -4.24% -
  Horiz. % 106.78% 82.20% 80.51% 86.44% 83.90% 95.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

133  413  426  1238 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.425-0.005 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.155-0.01 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.23-0.02 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers