Highlights

[PPB] YoY TTM Result on 2016-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     1.27%    YoY -     5.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,539,524 4,416,910 4,094,348 4,193,942 3,794,809 3,432,256 3,084,817 6.65%
  YoY % 2.78% 7.88% -2.37% 10.52% 10.56% 11.26% -
  Horiz. % 147.16% 143.18% 132.73% 135.95% 123.02% 111.26% 100.00%
PBT 1,238,031 1,113,091 1,294,992 1,197,997 1,120,977 980,809 973,476 4.09%
  YoY % 11.22% -14.05% 8.10% 6.87% 14.29% 0.75% -
  Horiz. % 127.18% 114.34% 133.03% 123.06% 115.15% 100.75% 100.00%
Tax -68,742 -46,400 -100,189 -97,657 -102,245 -77,444 -49,032 5.79%
  YoY % -48.15% 53.69% -2.59% 4.49% -32.02% -57.95% -
  Horiz. % 140.20% 94.63% 204.33% 199.17% 208.53% 157.95% 100.00%
NP 1,169,289 1,066,691 1,194,803 1,100,340 1,018,732 903,365 924,444 3.99%
  YoY % 9.62% -10.72% 8.58% 8.01% 12.77% -2.28% -
  Horiz. % 126.49% 115.39% 129.25% 119.03% 110.20% 97.72% 100.00%
NP to SH 1,134,034 1,036,693 1,137,185 1,064,636 1,005,422 890,502 899,991 3.93%
  YoY % 9.39% -8.84% 6.81% 5.89% 12.91% -1.05% -
  Horiz. % 126.01% 115.19% 126.36% 118.29% 111.71% 98.95% 100.00%
Tax Rate 5.55 % 4.17 % 7.74 % 8.15 % 9.12 % 7.90 % 5.04 % 1.62%
  YoY % 33.09% -46.12% -5.03% -10.64% 15.44% 56.75% -
  Horiz. % 110.12% 82.74% 153.57% 161.71% 180.95% 156.75% 100.00%
Total Cost 3,370,235 3,350,219 2,899,545 3,093,602 2,776,077 2,528,891 2,160,373 7.69%
  YoY % 0.60% 15.54% -6.27% 11.44% 9.77% 17.06% -
  Horiz. % 156.00% 155.08% 134.22% 143.20% 128.50% 117.06% 100.00%
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 35.12 % 34.31 % 26.06 % 27.84 % 27.12 % 33.28 % 26.34 % 4.91%
  YoY % 2.36% 31.66% -6.39% 2.65% -18.51% 26.35% -
  Horiz. % 133.33% 130.26% 98.94% 105.69% 102.96% 126.35% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.76 % 24.15 % 29.18 % 26.24 % 26.85 % 26.32 % 29.97 % -2.49%
  YoY % 6.67% -17.24% 11.20% -2.27% 2.01% -12.18% -
  Horiz. % 85.95% 80.58% 97.36% 87.55% 89.59% 87.82% 100.00%
ROE 5.33 % 5.13 % 5.33 % 5.66 % 5.70 % 5.67 % 6.15 % -2.36%
  YoY % 3.90% -3.75% -5.83% -0.70% 0.53% -7.80% -
  Horiz. % 86.67% 83.41% 86.67% 92.03% 92.68% 92.20% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 319.10 372.58 345.37 353.77 320.10 289.52 260.21 3.46%
  YoY % -14.35% 7.88% -2.37% 10.52% 10.56% 11.26% -
  Horiz. % 122.63% 143.18% 132.73% 135.96% 123.02% 111.26% 100.00%
EPS 79.72 87.45 95.92 89.80 84.81 75.12 75.92 0.82%
  YoY % -8.84% -8.83% 6.82% 5.88% 12.90% -1.05% -
  Horiz. % 105.01% 115.19% 126.34% 118.28% 111.71% 98.95% 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 14.9500 17.0600 18.0000 15.8600 14.8900 13.2500 12.3500 3.23%
  YoY % -12.37% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 121.05% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 319.10 310.48 287.81 294.81 266.75 241.27 216.84 6.65%
  YoY % 2.78% 7.88% -2.37% 10.52% 10.56% 11.27% -
  Horiz. % 147.16% 143.18% 132.73% 135.96% 123.02% 111.27% 100.00%
EPS 79.72 72.87 79.94 74.84 70.67 62.60 63.26 3.93%
  YoY % 9.40% -8.84% 6.81% 5.90% 12.89% -1.04% -
  Horiz. % 126.02% 115.19% 126.37% 118.31% 111.71% 98.96% 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 14.9500 14.2167 15.0000 13.2167 12.4083 11.0417 10.2917 6.42%
  YoY % 5.16% -5.22% 13.49% 6.51% 12.38% 7.29% -
  Horiz. % 145.26% 138.14% 145.75% 128.42% 120.57% 107.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.3200 19.1400 16.7400 16.7000 15.3800 16.6200 12.6400 -
P/RPS 5.74 5.14 4.85 4.72 4.80 5.74 4.86 2.81%
  YoY % 11.67% 5.98% 2.75% -1.67% -16.38% 18.11% -
  Horiz. % 118.11% 105.76% 99.79% 97.12% 98.77% 118.11% 100.00%
P/EPS 22.98 21.89 17.45 18.60 18.13 22.13 16.65 5.51%
  YoY % 4.98% 25.44% -6.18% 2.59% -18.08% 32.91% -
  Horiz. % 138.02% 131.47% 104.80% 111.71% 108.89% 132.91% 100.00%
EY 4.35 4.57 5.73 5.38 5.51 4.52 6.01 -5.24%
  YoY % -4.81% -20.24% 6.51% -2.36% 21.90% -24.79% -
  Horiz. % 72.38% 76.04% 95.34% 89.52% 91.68% 75.21% 100.00%
DY 1.53 1.57 1.49 1.50 1.50 1.50 1.58 -0.53%
  YoY % -2.55% 5.37% -0.67% 0.00% 0.00% -5.06% -
  Horiz. % 96.84% 99.37% 94.30% 94.94% 94.94% 94.94% 100.00%
P/NAPS 1.23 1.12 0.93 1.05 1.03 1.25 1.02 3.17%
  YoY % 9.82% 20.43% -11.43% 1.94% -17.60% 22.55% -
  Horiz. % 120.59% 109.80% 91.18% 102.94% 100.98% 122.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 -
Price 18.6200 19.9200 16.9000 16.3200 15.7000 16.2600 13.7000 -
P/RPS 5.84 5.35 4.89 4.61 4.90 5.62 5.26 1.76%
  YoY % 9.16% 9.41% 6.07% -5.92% -12.81% 6.84% -
  Horiz. % 111.03% 101.71% 92.97% 87.64% 93.16% 106.84% 100.00%
P/EPS 23.36 22.78 17.62 18.17 18.51 21.65 18.05 4.39%
  YoY % 2.55% 29.28% -3.03% -1.84% -14.50% 19.94% -
  Horiz. % 129.42% 126.20% 97.62% 100.66% 102.55% 119.94% 100.00%
EY 4.28 4.39 5.68 5.50 5.40 4.62 5.54 -4.21%
  YoY % -2.51% -22.71% 3.27% 1.85% 16.88% -16.61% -
  Horiz. % 77.26% 79.24% 102.53% 99.28% 97.47% 83.39% 100.00%
DY 1.50 1.51 1.48 1.53 1.46 1.54 1.46 0.45%
  YoY % -0.66% 2.03% -3.27% 4.79% -5.19% 5.48% -
  Horiz. % 102.74% 103.42% 101.37% 104.79% 100.00% 105.48% 100.00%
P/NAPS 1.25 1.17 0.94 1.03 1.05 1.23 1.11 2.00%
  YoY % 6.84% 24.47% -8.74% -1.90% -14.63% 10.81% -
  Horiz. % 112.61% 105.41% 84.68% 92.79% 94.59% 110.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers