Highlights

[PPB] YoY TTM Result on 2016-09-30 [#3]

Stock [PPB]: PPB GROUP BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     10.79%    YoY -     -10.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,667,281 4,500,855 4,191,688 4,253,531 3,890,928 3,667,981 3,195,353 6.52%
  YoY % 3.70% 7.38% -1.45% 9.32% 6.08% 14.79% -
  Horiz. % 146.06% 140.86% 131.18% 133.12% 121.77% 114.79% 100.00%
PBT 1,129,739 1,310,201 1,430,736 1,063,033 1,098,301 1,047,486 1,079,469 0.76%
  YoY % -13.77% -8.42% 34.59% -3.21% 4.85% -2.96% -
  Horiz. % 104.66% 121.37% 132.54% 98.48% 101.74% 97.04% 100.00%
Tax -61,071 -62,507 -66,852 -106,133 -96,779 -109,706 -54,134 2.03%
  YoY % 2.30% 6.50% 37.01% -9.67% 11.78% -102.66% -
  Horiz. % 112.81% 115.47% 123.49% 196.06% 178.78% 202.66% 100.00%
NP 1,068,668 1,247,694 1,363,884 956,900 1,001,522 937,780 1,025,335 0.69%
  YoY % -14.35% -8.52% 42.53% -4.46% 6.80% -8.54% -
  Horiz. % 104.23% 121.69% 133.02% 93.33% 97.68% 91.46% 100.00%
NP to SH 1,023,946 1,229,683 1,325,550 889,986 991,724 916,037 1,007,875 0.26%
  YoY % -16.73% -7.23% 48.94% -10.26% 8.26% -9.11% -
  Horiz. % 101.59% 122.01% 131.52% 88.30% 98.40% 90.89% 100.00%
Tax Rate 5.41 % 4.77 % 4.67 % 9.98 % 8.81 % 10.47 % 5.01 % 1.29%
  YoY % 13.42% 2.14% -53.21% 13.28% -15.85% 108.98% -
  Horiz. % 107.98% 95.21% 93.21% 199.20% 175.85% 208.98% 100.00%
Total Cost 3,598,613 3,253,161 2,827,804 3,296,631 2,889,406 2,730,201 2,170,018 8.79%
  YoY % 10.62% 15.04% -14.22% 14.09% 5.83% 25.81% -
  Horiz. % 165.83% 149.91% 130.31% 151.92% 133.15% 125.81% 100.00%
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 137.94% 127.62% 131.19% 103.57% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % 38.90 % 30.46 % 22.36 % 33.30 % 28.69 % 31.06 % 24.70 % 7.86%
  YoY % 27.71% 36.23% -32.85% 16.07% -7.63% 25.75% -
  Horiz. % 157.49% 123.32% 90.53% 134.82% 116.15% 125.75% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 137.94% 127.62% 131.19% 103.57% 100.00%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 22.90 % 27.72 % 32.54 % 22.50 % 25.74 % 25.57 % 32.09 % -5.47%
  YoY % -17.39% -14.81% 44.62% -12.59% 0.66% -20.32% -
  Horiz. % 71.36% 86.38% 101.40% 70.12% 80.21% 79.68% 100.00%
ROE 4.80 % 5.89 % 6.29 % 4.56 % 4.95 % 5.79 % 6.60 % -5.17%
  YoY % -18.51% -6.36% 37.94% -7.88% -14.51% -12.27% -
  Horiz. % 72.73% 89.24% 95.30% 69.09% 75.00% 87.73% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.08 316.38 353.58 358.80 328.21 309.40 269.54 3.33%
  YoY % 3.70% -10.52% -1.45% 9.32% 6.08% 14.79% -
  Horiz. % 121.72% 117.38% 131.18% 133.12% 121.77% 114.79% 100.00%
EPS 71.98 86.44 111.81 75.07 83.65 77.27 85.02 -2.74%
  YoY % -16.73% -22.69% 48.94% -10.26% 8.26% -9.12% -
  Horiz. % 84.66% 101.67% 131.51% 88.30% 98.39% 90.88% 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 14.9800 14.6700 17.7800 16.4500 16.9100 13.3500 12.8900 2.53%
  YoY % 2.11% -17.49% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 116.21% 113.81% 137.94% 127.62% 131.19% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.08 316.38 294.65 299.00 273.51 257.84 224.61 6.52%
  YoY % 3.70% 7.37% -1.45% 9.32% 6.08% 14.79% -
  Horiz. % 146.07% 140.86% 131.18% 133.12% 121.77% 114.79% 100.00%
EPS 71.98 86.44 93.18 62.56 69.71 64.39 70.85 0.26%
  YoY % -16.73% -7.23% 48.95% -10.26% 8.26% -9.12% -
  Horiz. % 101.59% 122.00% 131.52% 88.30% 98.39% 90.88% 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 14.9800 14.6700 14.8167 13.7083 14.0917 11.1250 10.7417 5.70%
  YoY % 2.11% -0.99% 8.09% -2.72% 26.67% 3.57% -
  Horiz. % 139.46% 136.57% 137.94% 127.62% 131.19% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 18.1400 16.7800 16.8600 16.1800 15.4200 14.2000 14.2200 -
P/RPS 5.53 5.30 4.77 4.51 4.70 4.59 5.28 0.77%
  YoY % 4.34% 11.11% 5.76% -4.04% 2.40% -13.07% -
  Horiz. % 104.73% 100.38% 90.34% 85.42% 89.02% 86.93% 100.00%
P/EPS 25.20 19.41 15.08 21.55 18.43 18.38 16.73 7.06%
  YoY % 29.83% 28.71% -30.02% 16.93% 0.27% 9.86% -
  Horiz. % 150.63% 116.02% 90.14% 128.81% 110.16% 109.86% 100.00%
EY 3.97 5.15 6.63 4.64 5.43 5.44 5.98 -6.60%
  YoY % -22.91% -22.32% 42.89% -14.55% -0.18% -9.03% -
  Horiz. % 66.39% 86.12% 110.87% 77.59% 90.80% 90.97% 100.00%
DY 1.54 1.57 1.48 1.55 1.56 1.69 1.48 0.66%
  YoY % -1.91% 6.08% -4.52% -0.64% -7.69% 14.19% -
  Horiz. % 104.05% 106.08% 100.00% 104.73% 105.41% 114.19% 100.00%
P/NAPS 1.21 1.14 0.95 0.98 0.91 1.06 1.10 1.60%
  YoY % 6.14% 20.00% -3.06% 7.69% -14.15% -3.64% -
  Horiz. % 110.00% 103.64% 86.36% 89.09% 82.73% 96.36% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 -
Price 18.2400 17.0000 16.7600 15.7600 15.6200 15.5000 14.6000 -
P/RPS 5.56 5.37 4.74 4.39 4.76 5.01 5.42 0.43%
  YoY % 3.54% 13.29% 7.97% -7.77% -4.99% -7.56% -
  Horiz. % 102.58% 99.08% 87.45% 81.00% 87.82% 92.44% 100.00%
P/EPS 25.34 19.67 14.99 20.99 18.67 20.06 17.17 6.70%
  YoY % 28.83% 31.22% -28.59% 12.43% -6.93% 16.83% -
  Horiz. % 147.58% 114.56% 87.30% 122.25% 108.74% 116.83% 100.00%
EY 3.95 5.08 6.67 4.76 5.36 4.99 5.82 -6.25%
  YoY % -22.24% -23.84% 40.13% -11.19% 7.41% -14.26% -
  Horiz. % 67.87% 87.29% 114.60% 81.79% 92.10% 85.74% 100.00%
DY 1.54 1.55 1.49 1.59 1.54 1.55 1.44 1.12%
  YoY % -0.65% 4.03% -6.29% 3.25% -0.65% 7.64% -
  Horiz. % 106.94% 107.64% 103.47% 110.42% 106.94% 107.64% 100.00%
P/NAPS 1.22 1.16 0.94 0.96 0.92 1.16 1.13 1.28%
  YoY % 5.17% 23.40% -2.08% 4.35% -20.69% 2.65% -
  Horiz. % 107.96% 102.65% 83.19% 84.96% 81.42% 102.65% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers