Highlights

[PPB] YoY TTM Result on 2014-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     0.08%    YoY -     -6.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,305,051 4,186,376 4,048,314 3,701,008 3,312,917 3,017,926 2,710,539 8.01%
  YoY % 2.83% 3.41% 9.38% 11.71% 9.77% 11.34% -
  Horiz. % 158.83% 154.45% 149.35% 136.54% 122.22% 111.34% 100.00%
PBT 1,293,147 1,211,110 1,181,122 1,028,144 1,063,417 916,814 1,056,580 3.42%
  YoY % 6.77% 2.54% 14.88% -3.32% 15.99% -13.23% -
  Horiz. % 122.39% 114.63% 111.79% 97.31% 100.65% 86.77% 100.00%
Tax -54,456 -104,239 -105,003 -89,227 -72,478 -48,617 -44,072 3.59%
  YoY % 47.76% 0.73% -17.68% -23.11% -49.08% -10.31% -
  Horiz. % 123.56% 236.52% 238.25% 202.46% 164.45% 110.31% 100.00%
NP 1,238,691 1,106,871 1,076,119 938,917 990,939 868,197 1,012,508 3.41%
  YoY % 11.91% 2.86% 14.61% -5.25% 14.14% -14.25% -
  Horiz. % 122.34% 109.32% 106.28% 92.73% 97.87% 85.75% 100.00%
NP to SH 1,205,447 1,044,993 1,051,311 916,779 982,573 842,152 980,372 3.50%
  YoY % 15.35% -0.60% 14.67% -6.70% 16.67% -14.10% -
  Horiz. % 122.96% 106.59% 107.24% 93.51% 100.22% 85.90% 100.00%
Tax Rate 4.21 % 8.61 % 8.89 % 8.68 % 6.82 % 5.30 % 4.17 % 0.16%
  YoY % -51.10% -3.15% 2.42% 27.27% 28.68% 27.10% -
  Horiz. % 100.96% 206.47% 213.19% 208.15% 163.55% 127.10% 100.00%
Total Cost 3,066,360 3,079,505 2,972,195 2,762,091 2,321,978 2,149,729 1,698,031 10.34%
  YoY % -0.43% 3.61% 7.61% 18.95% 8.01% 26.60% -
  Horiz. % 180.58% 181.36% 175.04% 162.66% 136.75% 126.60% 100.00%
Net Worth 20,900,361 20,971,493 19,916,397 16,822,242 15,648,598 14,273,418 14,060,028 6.82%
  YoY % -0.34% 5.30% 18.39% 7.50% 9.63% 1.52% -
  Horiz. % 148.65% 149.16% 141.65% 119.65% 111.30% 101.52% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 355,649 296,374 296,374 272,664 296,386 237,099 277,964 4.19%
  YoY % 20.00% 0.00% 8.70% -8.00% 25.00% -14.70% -
  Horiz. % 127.95% 106.62% 106.62% 98.09% 106.63% 85.30% 100.00%
Div Payout % 29.50 % 28.36 % 28.19 % 29.74 % 30.16 % 28.15 % 28.35 % 0.66%
  YoY % 4.02% 0.60% -5.21% -1.39% 7.14% -0.71% -
  Horiz. % 104.06% 100.04% 99.44% 104.90% 106.38% 99.29% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 20,900,361 20,971,493 19,916,397 16,822,242 15,648,598 14,273,418 14,060,028 6.82%
  YoY % -0.34% 5.30% 18.39% 7.50% 9.63% 1.52% -
  Horiz. % 148.65% 149.16% 141.65% 119.65% 111.30% 101.52% 100.00%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 28.77 % 26.44 % 26.58 % 25.37 % 29.91 % 28.77 % 37.35 % -4.25%
  YoY % 8.81% -0.53% 4.77% -15.18% 3.96% -22.97% -
  Horiz. % 77.03% 70.79% 71.16% 67.93% 80.08% 77.03% 100.00%
ROE 5.77 % 4.98 % 5.28 % 5.45 % 6.28 % 5.90 % 6.97 % -3.10%
  YoY % 15.86% -5.68% -3.12% -13.22% 6.44% -15.35% -
  Horiz. % 82.78% 71.45% 75.75% 78.19% 90.10% 84.65% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 363.14 353.13 341.49 312.19 279.45 254.57 228.64 8.01%
  YoY % 2.83% 3.41% 9.39% 11.72% 9.77% 11.34% -
  Horiz. % 158.83% 154.45% 149.36% 136.54% 122.22% 111.34% 100.00%
EPS 101.68 88.15 88.68 77.33 82.88 71.04 82.70 3.50%
  YoY % 15.35% -0.60% 14.68% -6.70% 16.67% -14.10% -
  Horiz. % 122.95% 106.59% 107.23% 93.51% 100.22% 85.90% 100.00%
DPS 30.00 25.00 25.00 23.00 25.00 20.00 23.45 4.19%
  YoY % 20.00% 0.00% 8.70% -8.00% 25.00% -14.71% -
  Horiz. % 127.93% 106.61% 106.61% 98.08% 106.61% 85.29% 100.00%
NAPS 17.6300 17.6900 16.8000 14.1900 13.2000 12.0400 11.8600 6.82%
  YoY % -0.34% 5.30% 18.39% 7.50% 9.63% 1.52% -
  Horiz. % 148.65% 149.16% 141.65% 119.65% 111.30% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 302.62 294.28 284.57 260.16 232.88 212.14 190.53 8.01%
  YoY % 2.83% 3.41% 9.38% 11.71% 9.78% 11.34% -
  Horiz. % 158.83% 154.45% 149.36% 136.55% 122.23% 111.34% 100.00%
EPS 84.74 73.46 73.90 64.44 69.07 59.20 68.91 3.50%
  YoY % 15.36% -0.60% 14.68% -6.70% 16.67% -14.09% -
  Horiz. % 122.97% 106.60% 107.24% 93.51% 100.23% 85.91% 100.00%
DPS 25.00 20.83 20.83 19.17 20.83 16.67 19.54 4.19%
  YoY % 20.02% 0.00% 8.66% -7.97% 24.96% -14.69% -
  Horiz. % 127.94% 106.60% 106.60% 98.11% 106.60% 85.31% 100.00%
NAPS 14.6917 14.7417 14.0000 11.8250 11.0000 10.0333 9.8833 6.82%
  YoY % -0.34% 5.30% 18.39% 7.50% 9.63% 1.52% -
  Horiz. % 148.65% 149.16% 141.65% 119.65% 111.30% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 17.2400 15.8600 15.9000 14.3000 16.1400 11.6000 17.1600 -
P/RPS 4.75 4.49 4.66 4.58 5.78 4.56 7.51 -7.34%
  YoY % 5.79% -3.65% 1.75% -20.76% 26.75% -39.28% -
  Horiz. % 63.25% 59.79% 62.05% 60.99% 76.96% 60.72% 100.00%
P/EPS 16.95 17.99 17.93 18.49 19.47 16.33 20.75 -3.31%
  YoY % -5.78% 0.33% -3.03% -5.03% 19.23% -21.30% -
  Horiz. % 81.69% 86.70% 86.41% 89.11% 93.83% 78.70% 100.00%
EY 5.90 5.56 5.58 5.41 5.14 6.12 4.82 3.42%
  YoY % 6.12% -0.36% 3.14% 5.25% -16.01% 26.97% -
  Horiz. % 122.41% 115.35% 115.77% 112.24% 106.64% 126.97% 100.00%
DY 1.74 1.58 1.57 1.61 1.55 1.72 1.37 4.06%
  YoY % 10.13% 0.64% -2.48% 3.87% -9.88% 25.55% -
  Horiz. % 127.01% 115.33% 114.60% 117.52% 113.14% 125.55% 100.00%
P/NAPS 0.98 0.90 0.95 1.01 1.22 0.96 1.45 -6.32%
  YoY % 8.89% -5.26% -5.94% -17.21% 27.08% -33.79% -
  Horiz. % 67.59% 62.07% 65.52% 69.66% 84.14% 66.21% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 -
Price 17.7000 16.5400 16.0000 14.5800 15.9200 12.2200 17.2000 -
P/RPS 4.87 4.68 4.69 4.67 5.70 4.80 7.52 -6.98%
  YoY % 4.06% -0.21% 0.43% -18.07% 18.75% -36.17% -
  Horiz. % 64.76% 62.23% 62.37% 62.10% 75.80% 63.83% 100.00%
P/EPS 17.41 18.76 18.04 18.85 19.21 17.20 20.80 -2.92%
  YoY % -7.20% 3.99% -4.30% -1.87% 11.69% -17.31% -
  Horiz. % 83.70% 90.19% 86.73% 90.63% 92.36% 82.69% 100.00%
EY 5.74 5.33 5.54 5.30 5.21 5.81 4.81 2.99%
  YoY % 7.69% -3.79% 4.53% 1.73% -10.33% 20.79% -
  Horiz. % 119.33% 110.81% 115.18% 110.19% 108.32% 120.79% 100.00%
DY 1.69 1.51 1.56 1.58 1.57 1.64 1.36 3.68%
  YoY % 11.92% -3.21% -1.27% 0.64% -4.27% 20.59% -
  Horiz. % 124.26% 111.03% 114.71% 116.18% 115.44% 120.59% 100.00%
P/NAPS 1.00 0.93 0.95 1.03 1.21 1.01 1.45 -6.00%
  YoY % 7.53% -2.11% -7.77% -14.88% 19.80% -30.34% -
  Horiz. % 68.97% 64.14% 65.52% 71.03% 83.45% 69.66% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers