Highlights

[PPB] YoY TTM Result on 2015-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -2.93%    YoY -     8.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,500,855 4,191,688 4,253,531 3,890,928 3,667,981 3,195,353 2,979,500 7.11%
  YoY % 7.38% -1.45% 9.32% 6.08% 14.79% 7.24% -
  Horiz. % 151.06% 140.68% 142.76% 130.59% 123.11% 107.24% 100.00%
PBT 1,310,201 1,430,736 1,063,033 1,098,301 1,047,486 1,079,469 811,546 8.31%
  YoY % -8.42% 34.59% -3.21% 4.85% -2.96% 33.01% -
  Horiz. % 161.45% 176.30% 130.99% 135.33% 129.07% 133.01% 100.00%
Tax -62,507 -66,852 -106,133 -96,779 -109,706 -54,134 -45,138 5.57%
  YoY % 6.50% 37.01% -9.67% 11.78% -102.66% -19.93% -
  Horiz. % 138.48% 148.11% 235.13% 214.41% 243.05% 119.93% 100.00%
NP 1,247,694 1,363,884 956,900 1,001,522 937,780 1,025,335 766,408 8.46%
  YoY % -8.52% 42.53% -4.46% 6.80% -8.54% 33.78% -
  Horiz. % 162.80% 177.96% 124.86% 130.68% 122.36% 133.78% 100.00%
NP to SH 1,229,683 1,325,550 889,986 991,724 916,037 1,007,875 745,461 8.70%
  YoY % -7.23% 48.94% -10.26% 8.26% -9.11% 35.20% -
  Horiz. % 164.96% 177.82% 119.39% 133.03% 122.88% 135.20% 100.00%
Tax Rate 4.77 % 4.67 % 9.98 % 8.81 % 10.47 % 5.01 % 5.56 % -2.52%
  YoY % 2.14% -53.21% 13.28% -15.85% 108.98% -9.89% -
  Horiz. % 85.79% 83.99% 179.50% 158.45% 188.31% 90.11% 100.00%
Total Cost 3,253,161 2,827,804 3,296,631 2,889,406 2,730,201 2,170,018 2,213,092 6.63%
  YoY % 15.04% -14.22% 14.09% 5.83% 25.81% -1.95% -
  Horiz. % 147.00% 127.78% 148.96% 130.56% 123.37% 98.05% 100.00%
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 % 30.46 % 22.36 % 33.30 % 28.69 % 31.06 % 24.70 % 31.81 % -0.72%
  YoY % 36.23% -32.85% 16.07% -7.63% 25.75% -22.35% -
  Horiz. % 95.76% 70.29% 104.68% 90.19% 97.64% 77.65% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 13,929,623 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 27.72 % 32.54 % 22.50 % 25.74 % 25.57 % 32.09 % 25.72 % 1.26%
  YoY % -14.81% 44.62% -12.59% 0.66% -20.32% 24.77% -
  Horiz. % 107.78% 126.52% 87.48% 100.08% 99.42% 124.77% 100.00%
ROE 5.89 % 6.29 % 4.56 % 4.95 % 5.79 % 6.60 % 5.35 % 1.61%
  YoY % -6.36% 37.94% -7.88% -14.51% -12.27% 23.36% -
  Horiz. % 110.09% 117.57% 85.23% 92.52% 108.22% 123.36% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 316.38 353.58 358.80 328.21 309.40 269.54 251.33 3.91%
  YoY % -10.52% -1.45% 9.32% 6.08% 14.79% 7.25% -
  Horiz. % 125.88% 140.68% 142.76% 130.59% 123.11% 107.25% 100.00%
EPS 86.44 111.81 75.07 83.65 77.27 85.02 62.88 5.44%
  YoY % -22.69% 48.94% -10.26% 8.26% -9.12% 35.21% -
  Horiz. % 137.47% 177.81% 119.39% 133.03% 122.88% 135.21% 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 14.6700 17.7800 16.4500 16.9100 13.3500 12.8900 11.7500 3.77%
  YoY % -17.49% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 124.85% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 316.38 294.65 299.00 273.51 257.84 224.61 209.44 7.11%
  YoY % 7.37% -1.45% 9.32% 6.08% 14.79% 7.24% -
  Horiz. % 151.06% 140.68% 142.76% 130.59% 123.11% 107.24% 100.00%
EPS 86.44 93.18 62.56 69.71 64.39 70.85 52.40 8.70%
  YoY % -7.23% 48.95% -10.26% 8.26% -9.12% 35.21% -
  Horiz. % 164.96% 177.82% 119.39% 133.03% 122.88% 135.21% 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 14.6700 14.8167 13.7083 14.0917 11.1250 10.7417 9.7917 6.97%
  YoY % -0.99% 8.09% -2.72% 26.67% 3.57% 9.70% -
  Horiz. % 149.82% 151.32% 140.00% 143.91% 113.62% 109.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 16.7800 16.8600 16.1800 15.4200 14.2000 14.2200 12.0600 -
P/RPS 5.30 4.77 4.51 4.70 4.59 5.28 4.80 1.66%
  YoY % 11.11% 5.76% -4.04% 2.40% -13.07% 10.00% -
  Horiz. % 110.42% 99.38% 93.96% 97.92% 95.62% 110.00% 100.00%
P/EPS 19.41 15.08 21.55 18.43 18.38 16.73 19.18 0.20%
  YoY % 28.71% -30.02% 16.93% 0.27% 9.86% -12.77% -
  Horiz. % 101.20% 78.62% 112.36% 96.09% 95.83% 87.23% 100.00%
EY 5.15 6.63 4.64 5.43 5.44 5.98 5.21 -0.19%
  YoY % -22.32% 42.89% -14.55% -0.18% -9.03% 14.78% -
  Horiz. % 98.85% 127.26% 89.06% 104.22% 104.41% 114.78% 100.00%
DY 1.57 1.48 1.55 1.56 1.69 1.48 1.66 -0.92%
  YoY % 6.08% -4.52% -0.64% -7.69% 14.19% -10.84% -
  Horiz. % 94.58% 89.16% 93.37% 93.98% 101.81% 89.16% 100.00%
P/NAPS 1.14 0.95 0.98 0.91 1.06 1.10 1.03 1.70%
  YoY % 20.00% -3.06% 7.69% -14.15% -3.64% 6.80% -
  Horiz. % 110.68% 92.23% 95.15% 88.35% 102.91% 106.80% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 17.0000 16.7600 15.7600 15.6200 15.5000 14.6000 12.0000 -
P/RPS 5.37 4.74 4.39 4.76 5.01 5.42 4.77 1.99%
  YoY % 13.29% 7.97% -7.77% -4.99% -7.56% 13.63% -
  Horiz. % 112.58% 99.37% 92.03% 99.79% 105.03% 113.63% 100.00%
P/EPS 19.67 14.99 20.99 18.67 20.06 17.17 19.08 0.51%
  YoY % 31.22% -28.59% 12.43% -6.93% 16.83% -10.01% -
  Horiz. % 103.09% 78.56% 110.01% 97.85% 105.14% 89.99% 100.00%
EY 5.08 6.67 4.76 5.36 4.99 5.82 5.24 -0.52%
  YoY % -23.84% 40.13% -11.19% 7.41% -14.26% 11.07% -
  Horiz. % 96.95% 127.29% 90.84% 102.29% 95.23% 111.07% 100.00%
DY 1.55 1.49 1.59 1.54 1.55 1.44 1.67 -1.23%
  YoY % 4.03% -6.29% 3.25% -0.65% 7.64% -13.77% -
  Horiz. % 92.81% 89.22% 95.21% 92.22% 92.81% 86.23% 100.00%
P/NAPS 1.16 0.94 0.96 0.92 1.16 1.13 1.02 2.17%
  YoY % 23.40% -2.08% 4.35% -20.69% 2.65% 10.78% -
  Horiz. % 113.73% 92.16% 94.12% 90.20% 113.73% 110.78% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers