Highlights

[PPB] YoY TTM Result on 2018-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     20.76%    YoY -     -5.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,395,888 4,609,927 4,443,838 4,095,938 4,264,514 3,824,184 3,570,411 3.52%
  YoY % -4.64% 3.74% 8.49% -3.95% 11.51% 7.11% -
  Horiz. % 123.12% 129.11% 124.46% 114.72% 119.44% 107.11% 100.00%
PBT 1,401,493 1,083,395 1,342,811 1,452,428 970,202 1,127,673 974,200 6.24%
  YoY % 29.36% -19.32% -7.55% 49.70% -13.96% 15.75% -
  Horiz. % 143.86% 111.21% 137.84% 149.09% 99.59% 115.75% 100.00%
Tax -78,042 -59,084 -56,560 -86,364 -111,754 -96,586 -85,187 -1.45%
  YoY % -32.09% -4.46% 34.51% 22.72% -15.70% -13.38% -
  Horiz. % 91.61% 69.36% 66.40% 101.38% 131.19% 113.38% 100.00%
NP 1,323,451 1,024,311 1,286,251 1,366,064 858,448 1,031,087 889,013 6.85%
  YoY % 29.20% -20.36% -5.84% 59.13% -16.74% 15.98% -
  Horiz. % 148.87% 115.22% 144.68% 153.66% 96.56% 115.98% 100.00%
NP to SH 1,264,126 989,537 1,251,876 1,325,029 803,280 1,021,683 877,397 6.27%
  YoY % 27.75% -20.96% -5.52% 64.95% -21.38% 16.44% -
  Horiz. % 144.08% 112.78% 142.68% 151.02% 91.55% 116.44% 100.00%
Tax Rate 5.57 % 5.45 % 4.21 % 5.95 % 11.52 % 8.57 % 8.74 % -7.23%
  YoY % 2.20% 29.45% -29.24% -48.35% 34.42% -1.95% -
  Horiz. % 63.73% 62.36% 48.17% 68.08% 131.81% 98.05% 100.00%
Total Cost 3,072,437 3,585,616 3,157,587 2,729,874 3,406,066 2,793,097 2,681,398 2.29%
  YoY % -14.31% 13.56% 15.67% -19.85% 21.95% 4.17% -
  Horiz. % 114.58% 133.72% 117.76% 101.81% 127.03% 104.17% 100.00%
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 441,005 398,327 374,617 296,374 296,374 284,519 284,519 7.57%
  YoY % 10.71% 6.33% 26.40% 0.00% 4.17% 0.00% -
  Horiz. % 155.00% 140.00% 131.67% 104.17% 104.17% 100.00% 100.00%
Div Payout % 34.89 % 40.25 % 29.92 % 22.37 % 36.90 % 27.85 % 32.43 % 1.22%
  YoY % -13.32% 34.53% 33.75% -39.38% 32.50% -14.12% -
  Horiz. % 107.59% 124.11% 92.26% 68.98% 113.78% 85.88% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 30.11 % 22.22 % 28.94 % 33.35 % 20.13 % 26.96 % 24.90 % 3.21%
  YoY % 35.51% -23.22% -13.22% 65.67% -25.33% 8.27% -
  Horiz. % 120.92% 89.24% 116.22% 133.94% 80.84% 108.27% 100.00%
ROE 5.74 % 4.67 % 5.06 % 6.33 % 4.29 % 5.70 % 5.68 % 0.18%
  YoY % 22.91% -7.71% -20.06% 47.55% -24.74% 0.35% -
  Horiz. % 101.06% 82.22% 89.08% 111.44% 75.53% 100.35% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 309.00 324.05 312.37 345.50 359.72 322.58 301.17 0.43%
  YoY % -4.64% 3.74% -9.59% -3.95% 11.51% 7.11% -
  Horiz. % 102.60% 107.60% 103.72% 114.72% 119.44% 107.11% 100.00%
EPS 88.86 69.56 88.00 111.77 67.76 86.18 74.01 3.09%
  YoY % 27.75% -20.95% -21.27% 64.95% -21.37% 16.44% -
  Horiz. % 120.06% 93.99% 118.90% 151.02% 91.56% 116.44% 100.00%
DPS 31.00 28.00 26.33 25.00 25.00 24.00 24.00 4.35%
  YoY % 10.71% 6.34% 5.32% 0.00% 4.17% 0.00% -
  Horiz. % 129.17% 116.67% 109.71% 104.17% 104.17% 100.00% 100.00%
NAPS 15.4700 14.9000 17.3900 17.6600 15.7800 15.1300 13.0400 2.89%
  YoY % 3.83% -14.32% -1.53% 11.91% 4.30% 16.03% -
  Horiz. % 118.63% 114.26% 133.36% 135.43% 121.01% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 309.00 324.05 312.37 287.92 299.77 268.82 250.98 3.52%
  YoY % -4.64% 3.74% 8.49% -3.95% 11.51% 7.11% -
  Horiz. % 123.12% 129.11% 124.46% 114.72% 119.44% 107.11% 100.00%
EPS 88.86 69.56 88.00 93.14 56.47 71.82 61.68 6.27%
  YoY % 27.75% -20.95% -5.52% 64.94% -21.37% 16.44% -
  Horiz. % 144.07% 112.78% 142.67% 151.01% 91.55% 116.44% 100.00%
DPS 31.00 28.00 26.33 20.83 20.83 20.00 20.00 7.57%
  YoY % 10.71% 6.34% 26.40% 0.00% 4.15% 0.00% -
  Horiz. % 155.00% 140.00% 131.65% 104.15% 104.15% 100.00% 100.00%
NAPS 15.4700 14.9000 17.3900 14.7167 13.1500 12.6083 10.8667 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 17.7800 18.7000 19.6800 17.1600 16.5000 15.1200 15.1400 -
P/RPS 5.75 5.77 6.30 4.97 4.59 4.69 5.03 2.25%
  YoY % -0.35% -8.41% 26.76% 8.28% -2.13% -6.76% -
  Horiz. % 114.31% 114.71% 125.25% 98.81% 91.25% 93.24% 100.00%
P/EPS 20.01 26.88 22.36 15.35 24.35 17.54 20.46 -0.37%
  YoY % -25.56% 20.21% 45.67% -36.96% 38.83% -14.27% -
  Horiz. % 97.80% 131.38% 109.29% 75.02% 119.01% 85.73% 100.00%
EY 5.00 3.72 4.47 6.51 4.11 5.70 4.89 0.37%
  YoY % 34.41% -16.78% -31.34% 58.39% -27.89% 16.56% -
  Horiz. % 102.25% 76.07% 91.41% 133.13% 84.05% 116.56% 100.00%
DY 1.74 1.50 1.34 1.46 1.52 1.59 1.59 1.51%
  YoY % 16.00% 11.94% -8.22% -3.95% -4.40% 0.00% -
  Horiz. % 109.43% 94.34% 84.28% 91.82% 95.60% 100.00% 100.00%
P/NAPS 1.15 1.26 1.13 0.97 1.05 1.00 1.16 -0.14%
  YoY % -8.73% 11.50% 16.49% -7.62% 5.00% -13.79% -
  Horiz. % 99.14% 108.62% 97.41% 83.62% 90.52% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 19.2600 18.8000 16.8200 16.7000 16.1400 15.0200 14.8000 -
P/RPS 6.23 5.80 5.38 4.83 4.49 4.66 4.91 4.04%
  YoY % 7.41% 7.81% 11.39% 7.57% -3.65% -5.09% -
  Horiz. % 126.88% 118.13% 109.57% 98.37% 91.45% 94.91% 100.00%
P/EPS 21.67 27.03 19.11 14.94 23.82 17.43 20.00 1.34%
  YoY % -19.83% 41.44% 27.91% -37.28% 36.66% -12.85% -
  Horiz. % 108.35% 135.15% 95.55% 74.70% 119.10% 87.15% 100.00%
EY 4.61 3.70 5.23 6.69 4.20 5.74 5.00 -1.34%
  YoY % 24.59% -29.25% -21.82% 59.29% -26.83% 14.80% -
  Horiz. % 92.20% 74.00% 104.60% 133.80% 84.00% 114.80% 100.00%
DY 1.61 1.49 1.57 1.50 1.55 1.60 1.62 -0.10%
  YoY % 8.05% -5.10% 4.67% -3.23% -3.13% -1.23% -
  Horiz. % 99.38% 91.98% 96.91% 92.59% 95.68% 98.77% 100.00%
P/NAPS 1.24 1.26 0.97 0.95 1.02 0.99 1.13 1.56%
  YoY % -1.59% 29.90% 2.11% -6.86% 3.03% -12.39% -
  Horiz. % 109.73% 111.50% 85.84% 84.07% 90.27% 87.61% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS