Highlights

[PPB] YoY TTM Result on 2019-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -12.74%    YoY -     -20.96%
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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers