Highlights

[PPB] YoY TTM Result on 2017-12-31 [#4]

Stock [PPB]: PPB GROUP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -9.06%    YoY -     15.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,528,260 4,305,051 4,186,376 4,048,314 3,701,008 3,312,917 3,017,926 6.99%
  YoY % 5.18% 2.83% 3.41% 9.38% 11.71% 9.77% -
  Horiz. % 150.05% 142.65% 138.72% 134.14% 122.63% 109.77% 100.00%
PBT 1,167,683 1,293,147 1,211,110 1,181,122 1,028,144 1,063,417 916,814 4.11%
  YoY % -9.70% 6.77% 2.54% 14.88% -3.32% 15.99% -
  Horiz. % 127.36% 141.05% 132.10% 128.83% 112.14% 115.99% 100.00%
Tax -64,730 -54,456 -104,239 -105,003 -89,227 -72,478 -48,617 4.88%
  YoY % -18.87% 47.76% 0.73% -17.68% -23.11% -49.08% -
  Horiz. % 133.14% 112.01% 214.41% 215.98% 183.53% 149.08% 100.00%
NP 1,102,953 1,238,691 1,106,871 1,076,119 938,917 990,939 868,197 4.07%
  YoY % -10.96% 11.91% 2.86% 14.61% -5.25% 14.14% -
  Horiz. % 127.04% 142.67% 127.49% 123.95% 108.15% 114.14% 100.00%
NP to SH 1,075,098 1,205,447 1,044,993 1,051,311 916,779 982,573 842,152 4.15%
  YoY % -10.81% 15.35% -0.60% 14.67% -6.70% 16.67% -
  Horiz. % 127.66% 143.14% 124.09% 124.84% 108.86% 116.67% 100.00%
Tax Rate 5.54 % 4.21 % 8.61 % 8.89 % 8.68 % 6.82 % 5.30 % 0.74%
  YoY % 31.59% -51.10% -3.15% 2.42% 27.27% 28.68% -
  Horiz. % 104.53% 79.43% 162.45% 167.74% 163.77% 128.68% 100.00%
Total Cost 3,425,307 3,066,360 3,079,505 2,972,195 2,762,091 2,321,978 2,149,729 8.07%
  YoY % 11.71% -0.43% 3.61% 7.61% 18.95% 8.01% -
  Horiz. % 159.34% 142.64% 143.25% 138.26% 128.49% 108.01% 100.00%
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,648,598 14,273,418 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.50% 9.63% -
  Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.63% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 398,327 355,649 296,374 296,374 272,664 296,386 237,099 9.03%
  YoY % 12.00% 20.00% 0.00% 8.70% -8.00% 25.00% -
  Horiz. % 168.00% 150.00% 125.00% 125.00% 115.00% 125.00% 100.00%
Div Payout % 37.05 % 29.50 % 28.36 % 28.19 % 29.74 % 30.16 % 28.15 % 4.68%
  YoY % 25.59% 4.02% 0.60% -5.21% -1.39% 7.14% -
  Horiz. % 131.62% 104.80% 100.75% 100.14% 105.65% 107.14% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,648,598 14,273,418 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.50% 9.63% -
  Horiz. % 147.41% 146.43% 146.93% 139.53% 117.86% 109.63% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.36 % 28.77 % 26.44 % 26.58 % 25.37 % 29.91 % 28.77 % -2.73%
  YoY % -15.33% 8.81% -0.53% 4.77% -15.18% 3.96% -
  Horiz. % 84.67% 100.00% 91.90% 92.39% 88.18% 103.96% 100.00%
ROE 5.11 % 5.77 % 4.98 % 5.28 % 5.45 % 6.28 % 5.90 % -2.37%
  YoY % -11.44% 15.86% -5.68% -3.12% -13.22% 6.44% -
  Horiz. % 86.61% 97.80% 84.41% 89.49% 92.37% 106.44% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 318.31 363.14 353.13 341.49 312.19 279.45 254.57 3.79%
  YoY % -12.35% 2.83% 3.41% 9.39% 11.72% 9.77% -
  Horiz. % 125.04% 142.65% 138.72% 134.14% 122.63% 109.77% 100.00%
EPS 75.57 101.68 88.15 88.68 77.33 82.88 71.04 1.04%
  YoY % -25.68% 15.35% -0.60% 14.68% -6.70% 16.67% -
  Horiz. % 106.38% 143.13% 124.09% 124.83% 108.85% 116.67% 100.00%
DPS 28.00 30.00 25.00 25.00 23.00 25.00 20.00 5.77%
  YoY % -6.67% 20.00% 0.00% 8.70% -8.00% 25.00% -
  Horiz. % 140.00% 150.00% 125.00% 125.00% 115.00% 125.00% 100.00%
NAPS 14.7900 17.6300 17.6900 16.8000 14.1900 13.2000 12.0400 3.49%
  YoY % -16.11% -0.34% 5.30% 18.39% 7.50% 9.63% -
  Horiz. % 122.84% 146.43% 146.93% 139.53% 117.86% 109.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 318.31 302.62 294.28 284.57 260.16 232.88 212.14 6.99%
  YoY % 5.18% 2.83% 3.41% 9.38% 11.71% 9.78% -
  Horiz. % 150.05% 142.65% 138.72% 134.14% 122.64% 109.78% 100.00%
EPS 75.57 84.74 73.46 73.90 64.44 69.07 59.20 4.15%
  YoY % -10.82% 15.36% -0.60% 14.68% -6.70% 16.67% -
  Horiz. % 127.65% 143.14% 124.09% 124.83% 108.85% 116.67% 100.00%
DPS 28.00 25.00 20.83 20.83 19.17 20.83 16.67 9.02%
  YoY % 12.00% 20.02% 0.00% 8.66% -7.97% 24.96% -
  Horiz. % 167.97% 149.97% 124.96% 124.96% 115.00% 124.96% 100.00%
NAPS 14.7900 14.6917 14.7417 14.0000 11.8250 11.0000 10.0333 6.68%
  YoY % 0.67% -0.34% 5.30% 18.39% 7.50% 9.63% -
  Horiz. % 147.41% 146.43% 146.93% 139.54% 117.86% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 17.5800 17.2400 15.8600 15.9000 14.3000 16.1400 11.6000 -
P/RPS 5.52 4.75 4.49 4.66 4.58 5.78 4.56 3.23%
  YoY % 16.21% 5.79% -3.65% 1.75% -20.76% 26.75% -
  Horiz. % 121.05% 104.17% 98.46% 102.19% 100.44% 126.75% 100.00%
P/EPS 23.26 16.95 17.99 17.93 18.49 19.47 16.33 6.07%
  YoY % 37.23% -5.78% 0.33% -3.03% -5.03% 19.23% -
  Horiz. % 142.44% 103.80% 110.17% 109.80% 113.23% 119.23% 100.00%
EY 4.30 5.90 5.56 5.58 5.41 5.14 6.12 -5.71%
  YoY % -27.12% 6.12% -0.36% 3.14% 5.25% -16.01% -
  Horiz. % 70.26% 96.41% 90.85% 91.18% 88.40% 83.99% 100.00%
DY 1.59 1.74 1.58 1.57 1.61 1.55 1.72 -1.30%
  YoY % -8.62% 10.13% 0.64% -2.48% 3.87% -9.88% -
  Horiz. % 92.44% 101.16% 91.86% 91.28% 93.60% 90.12% 100.00%
P/NAPS 1.19 0.98 0.90 0.95 1.01 1.22 0.96 3.64%
  YoY % 21.43% 8.89% -5.26% -5.94% -17.21% 27.08% -
  Horiz. % 123.96% 102.08% 93.75% 98.96% 105.21% 127.08% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 18.5000 17.7000 16.5400 16.0000 14.5800 15.9200 12.2200 -
P/RPS 5.81 4.87 4.68 4.69 4.67 5.70 4.80 3.23%
  YoY % 19.30% 4.06% -0.21% 0.43% -18.07% 18.75% -
  Horiz. % 121.04% 101.46% 97.50% 97.71% 97.29% 118.75% 100.00%
P/EPS 24.48 17.41 18.76 18.04 18.85 19.21 17.20 6.06%
  YoY % 40.61% -7.20% 3.99% -4.30% -1.87% 11.69% -
  Horiz. % 142.33% 101.22% 109.07% 104.88% 109.59% 111.69% 100.00%
EY 4.09 5.74 5.33 5.54 5.30 5.21 5.81 -5.68%
  YoY % -28.75% 7.69% -3.79% 4.53% 1.73% -10.33% -
  Horiz. % 70.40% 98.80% 91.74% 95.35% 91.22% 89.67% 100.00%
DY 1.51 1.69 1.51 1.56 1.58 1.57 1.64 -1.37%
  YoY % -10.65% 11.92% -3.21% -1.27% 0.64% -4.27% -
  Horiz. % 92.07% 103.05% 92.07% 95.12% 96.34% 95.73% 100.00%
P/NAPS 1.25 1.00 0.93 0.95 1.03 1.21 1.01 3.62%
  YoY % 25.00% 7.53% -2.11% -7.77% -14.88% 19.80% -
  Horiz. % 123.76% 99.01% 92.08% 94.06% 101.98% 119.80% 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.
 


 

234  512  510  1074 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.14+0.10 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.245+0.04 
 XOX 0.0550.00 
 MYEG 1.12-0.06 
 DSONIC-WA 0.485+0.10 
Partners & Brokers