Highlights

[PPB] YoY TTM Result on 2015-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     9.67%    YoY -     12.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,416,910 4,094,348 4,193,942 3,794,809 3,432,256 3,084,817 2,827,657 7.71%
  YoY % 7.88% -2.37% 10.52% 10.56% 11.26% 9.09% -
  Horiz. % 156.20% 144.80% 148.32% 134.20% 121.38% 109.09% 100.00%
PBT 1,113,091 1,294,992 1,197,997 1,120,977 980,809 973,476 972,739 2.27%
  YoY % -14.05% 8.10% 6.87% 14.29% 0.75% 0.08% -
  Horiz. % 114.43% 133.13% 123.16% 115.24% 100.83% 100.08% 100.00%
Tax -46,400 -100,189 -97,657 -102,245 -77,444 -49,032 -47,107 -0.25%
  YoY % 53.69% -2.59% 4.49% -32.02% -57.95% -4.09% -
  Horiz. % 98.50% 212.68% 207.31% 217.05% 164.40% 104.09% 100.00%
NP 1,066,691 1,194,803 1,100,340 1,018,732 903,365 924,444 925,632 2.39%
  YoY % -10.72% 8.58% 8.01% 12.77% -2.28% -0.13% -
  Horiz. % 115.24% 129.08% 118.87% 110.06% 97.59% 99.87% 100.00%
NP to SH 1,036,693 1,137,185 1,064,636 1,005,422 890,502 899,991 893,645 2.50%
  YoY % -8.84% 6.81% 5.89% 12.91% -1.05% 0.71% -
  Horiz. % 116.01% 127.25% 119.13% 112.51% 99.65% 100.71% 100.00%
Tax Rate 4.17 % 7.74 % 8.15 % 9.12 % 7.90 % 5.04 % 4.84 % -2.45%
  YoY % -46.12% -5.03% -10.64% 15.44% 56.75% 4.13% -
  Horiz. % 86.16% 159.92% 168.39% 188.43% 163.22% 104.13% 100.00%
Total Cost 3,350,219 2,899,545 3,093,602 2,776,077 2,528,891 2,160,373 1,902,025 9.89%
  YoY % 15.54% -6.27% 11.44% 9.77% 17.06% 13.58% -
  Horiz. % 176.14% 152.45% 162.65% 145.95% 132.96% 113.58% 100.00%
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 34.31 % 26.06 % 27.84 % 27.12 % 33.28 % 26.34 % 31.10 % 1.65%
  YoY % 31.66% -6.39% 2.65% -18.51% 26.35% -15.31% -
  Horiz. % 110.32% 83.79% 89.52% 87.20% 107.01% 84.69% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 24.15 % 29.18 % 26.24 % 26.85 % 26.32 % 29.97 % 32.73 % -4.94%
  YoY % -17.24% 11.20% -2.27% 2.01% -12.18% -8.43% -
  Horiz. % 73.79% 89.15% 80.17% 82.03% 80.42% 91.57% 100.00%
ROE 5.13 % 5.33 % 5.66 % 5.70 % 5.67 % 6.15 % 6.43 % -3.69%
  YoY % -3.75% -5.83% -0.70% 0.53% -7.80% -4.35% -
  Horiz. % 79.78% 82.89% 88.02% 88.65% 88.18% 95.65% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 372.58 345.37 353.77 320.10 289.52 260.21 238.52 7.71%
  YoY % 7.88% -2.37% 10.52% 10.56% 11.26% 9.09% -
  Horiz. % 156.20% 144.80% 148.32% 134.20% 121.38% 109.09% 100.00%
EPS 87.45 95.92 89.80 84.81 75.12 75.92 75.38 2.51%
  YoY % -8.83% 6.82% 5.88% 12.90% -1.05% 0.72% -
  Horiz. % 116.01% 127.25% 119.13% 112.51% 99.66% 100.72% 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 17.0600 18.0000 15.8600 14.8900 13.2500 12.3500 11.7300 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 310.48 287.81 294.81 266.75 241.27 216.84 198.77 7.71%
  YoY % 7.88% -2.37% 10.52% 10.56% 11.27% 9.09% -
  Horiz. % 156.20% 144.80% 148.32% 134.20% 121.38% 109.09% 100.00%
EPS 72.87 79.94 74.84 70.67 62.60 63.26 62.82 2.50%
  YoY % -8.84% 6.81% 5.90% 12.89% -1.04% 0.70% -
  Horiz. % 116.00% 127.25% 119.13% 112.50% 99.65% 100.70% 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 14.2167 15.0000 13.2167 12.4083 11.0417 10.2917 9.7750 6.44%
  YoY % -5.22% 13.49% 6.51% 12.38% 7.29% 5.29% -
  Horiz. % 145.44% 153.45% 135.21% 126.94% 112.96% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.1400 16.7400 16.7000 15.3800 16.6200 12.6400 16.9000 -
P/RPS 5.14 4.85 4.72 4.80 5.74 4.86 7.09 -5.22%
  YoY % 5.98% 2.75% -1.67% -16.38% 18.11% -31.45% -
  Horiz. % 72.50% 68.41% 66.57% 67.70% 80.96% 68.55% 100.00%
P/EPS 21.89 17.45 18.60 18.13 22.13 16.65 22.42 -0.40%
  YoY % 25.44% -6.18% 2.59% -18.08% 32.91% -25.74% -
  Horiz. % 97.64% 77.83% 82.96% 80.87% 98.71% 74.26% 100.00%
EY 4.57 5.73 5.38 5.51 4.52 6.01 4.46 0.41%
  YoY % -20.24% 6.51% -2.36% 21.90% -24.79% 34.75% -
  Horiz. % 102.47% 128.48% 120.63% 123.54% 101.35% 134.75% 100.00%
DY 1.57 1.49 1.50 1.50 1.50 1.58 1.39 2.05%
  YoY % 5.37% -0.67% 0.00% 0.00% -5.06% 13.67% -
  Horiz. % 112.95% 107.19% 107.91% 107.91% 107.91% 113.67% 100.00%
P/NAPS 1.12 0.93 1.05 1.03 1.25 1.02 1.44 -4.10%
  YoY % 20.43% -11.43% 1.94% -17.60% 22.55% -29.17% -
  Horiz. % 77.78% 64.58% 72.92% 71.53% 86.81% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 -
Price 19.9200 16.9000 16.3200 15.7000 16.2600 13.7000 15.7000 -
P/RPS 5.35 4.89 4.61 4.90 5.62 5.26 6.58 -3.39%
  YoY % 9.41% 6.07% -5.92% -12.81% 6.84% -20.06% -
  Horiz. % 81.31% 74.32% 70.06% 74.47% 85.41% 79.94% 100.00%
P/EPS 22.78 17.62 18.17 18.51 21.65 18.05 20.83 1.50%
  YoY % 29.28% -3.03% -1.84% -14.50% 19.94% -13.35% -
  Horiz. % 109.36% 84.59% 87.23% 88.86% 103.94% 86.65% 100.00%
EY 4.39 5.68 5.50 5.40 4.62 5.54 4.80 -1.48%
  YoY % -22.71% 3.27% 1.85% 16.88% -16.61% 15.42% -
  Horiz. % 91.46% 118.33% 114.58% 112.50% 96.25% 115.42% 100.00%
DY 1.51 1.48 1.53 1.46 1.54 1.46 1.49 0.22%
  YoY % 2.03% -3.27% 4.79% -5.19% 5.48% -2.01% -
  Horiz. % 101.34% 99.33% 102.68% 97.99% 103.36% 97.99% 100.00%
P/NAPS 1.17 0.94 1.03 1.05 1.23 1.11 1.34 -2.23%
  YoY % 24.47% -8.74% -1.90% -14.63% 10.81% -17.16% -
  Horiz. % 87.31% 70.15% 76.87% 78.36% 91.79% 82.84% 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