Highlights

[PPB] YoY TTM Result on 2017-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     8.82%    YoY -     6.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,595,380 4,539,524 4,416,910 4,094,348 4,193,942 3,794,809 3,432,256 4.98%
  YoY % 1.23% 2.78% 7.88% -2.37% 10.52% 10.56% -
  Horiz. % 133.89% 132.26% 128.69% 119.29% 122.19% 110.56% 100.00%
PBT 1,192,688 1,238,031 1,113,091 1,294,992 1,197,997 1,120,977 980,809 3.31%
  YoY % -3.66% 11.22% -14.05% 8.10% 6.87% 14.29% -
  Horiz. % 121.60% 126.23% 113.49% 132.03% 122.14% 114.29% 100.00%
Tax -66,898 -68,742 -46,400 -100,189 -97,657 -102,245 -77,444 -2.41%
  YoY % 2.68% -48.15% 53.69% -2.59% 4.49% -32.02% -
  Horiz. % 86.38% 88.76% 59.91% 129.37% 126.10% 132.02% 100.00%
NP 1,125,790 1,169,289 1,066,691 1,194,803 1,100,340 1,018,732 903,365 3.73%
  YoY % -3.72% 9.62% -10.72% 8.58% 8.01% 12.77% -
  Horiz. % 124.62% 129.44% 118.08% 132.26% 121.80% 112.77% 100.00%
NP to SH 1,091,369 1,134,034 1,036,693 1,137,185 1,064,636 1,005,422 890,502 3.44%
  YoY % -3.76% 9.39% -8.84% 6.81% 5.89% 12.91% -
  Horiz. % 122.56% 127.35% 116.42% 127.70% 119.55% 112.91% 100.00%
Tax Rate 5.61 % 5.55 % 4.17 % 7.74 % 8.15 % 9.12 % 7.90 % -5.54%
  YoY % 1.08% 33.09% -46.12% -5.03% -10.64% 15.44% -
  Horiz. % 71.01% 70.25% 52.78% 97.97% 103.16% 115.44% 100.00%
Total Cost 3,469,590 3,370,235 3,350,219 2,899,545 3,093,602 2,776,077 2,528,891 5.41%
  YoY % 2.95% 0.60% 15.54% -6.27% 11.44% 9.77% -
  Horiz. % 137.20% 133.27% 132.48% 114.66% 122.33% 109.77% 100.00%
Net Worth 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 441,005 398,327 355,649 296,374 296,374 272,664 296,386 6.84%
  YoY % 10.71% 12.00% 20.00% 0.00% 8.70% -8.00% -
  Horiz. % 148.79% 134.39% 120.00% 100.00% 100.00% 92.00% 100.00%
Div Payout % 40.41 % 35.12 % 34.31 % 26.06 % 27.84 % 27.12 % 33.28 % 3.29%
  YoY % 15.06% 2.36% 31.66% -6.39% 2.65% -18.51% -
  Horiz. % 121.42% 105.53% 103.09% 78.31% 83.65% 81.49% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 24.50 % 25.76 % 24.15 % 29.18 % 26.24 % 26.85 % 26.32 % -1.19%
  YoY % -4.89% 6.67% -17.24% 11.20% -2.27% 2.01% -
  Horiz. % 93.09% 97.87% 91.76% 110.87% 99.70% 102.01% 100.00%
ROE 4.95 % 5.33 % 5.13 % 5.33 % 5.66 % 5.70 % 5.67 % -2.24%
  YoY % -7.13% 3.90% -3.75% -5.83% -0.70% 0.53% -
  Horiz. % 87.30% 94.00% 90.48% 94.00% 99.82% 100.53% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 323.03 319.10 372.58 345.37 353.77 320.10 289.52 1.84%
  YoY % 1.23% -14.35% 7.88% -2.37% 10.52% 10.56% -
  Horiz. % 111.57% 110.22% 128.69% 119.29% 122.19% 110.56% 100.00%
EPS 76.72 79.72 87.45 95.92 89.80 84.81 75.12 0.35%
  YoY % -3.76% -8.84% -8.83% 6.82% 5.88% 12.90% -
  Horiz. % 102.13% 106.12% 116.41% 127.69% 119.54% 112.90% 100.00%
DPS 31.00 28.00 30.00 25.00 25.00 23.00 25.00 3.65%
  YoY % 10.71% -6.67% 20.00% 0.00% 8.70% -8.00% -
  Horiz. % 124.00% 112.00% 120.00% 100.00% 100.00% 92.00% 100.00%
NAPS 15.5000 14.9500 17.0600 18.0000 15.8600 14.8900 13.2500 2.65%
  YoY % 3.68% -12.37% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 116.98% 112.83% 128.75% 135.85% 119.70% 112.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 323.03 319.10 310.48 287.81 294.81 266.75 241.27 4.98%
  YoY % 1.23% 2.78% 7.88% -2.37% 10.52% 10.56% -
  Horiz. % 133.89% 132.26% 128.69% 119.29% 122.19% 110.56% 100.00%
EPS 76.72 79.72 72.87 79.94 74.84 70.67 62.60 3.44%
  YoY % -3.76% 9.40% -8.84% 6.81% 5.90% 12.89% -
  Horiz. % 122.56% 127.35% 116.41% 127.70% 119.55% 112.89% 100.00%
DPS 31.00 28.00 25.00 20.83 20.83 19.17 20.83 6.84%
  YoY % 10.71% 12.00% 20.02% 0.00% 8.66% -7.97% -
  Horiz. % 148.82% 134.42% 120.02% 100.00% 100.00% 92.03% 100.00%
NAPS 15.5000 14.9500 14.2167 15.0000 13.2167 12.4083 11.0417 5.81%
  YoY % 3.68% 5.16% -5.22% 13.49% 6.51% 12.38% -
  Horiz. % 140.38% 135.40% 128.75% 135.85% 119.70% 112.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 16.4200 18.3200 19.1400 16.7400 16.7000 15.3800 16.6200 -
P/RPS 5.08 5.74 5.14 4.85 4.72 4.80 5.74 -2.01%
  YoY % -11.50% 11.67% 5.98% 2.75% -1.67% -16.38% -
  Horiz. % 88.50% 100.00% 89.55% 84.49% 82.23% 83.62% 100.00%
P/EPS 21.40 22.98 21.89 17.45 18.60 18.13 22.13 -0.56%
  YoY % -6.88% 4.98% 25.44% -6.18% 2.59% -18.08% -
  Horiz. % 96.70% 103.84% 98.92% 78.85% 84.05% 81.92% 100.00%
EY 4.67 4.35 4.57 5.73 5.38 5.51 4.52 0.55%
  YoY % 7.36% -4.81% -20.24% 6.51% -2.36% 21.90% -
  Horiz. % 103.32% 96.24% 101.11% 126.77% 119.03% 121.90% 100.00%
DY 1.89 1.53 1.57 1.49 1.50 1.50 1.50 3.92%
  YoY % 23.53% -2.55% 5.37% -0.67% 0.00% 0.00% -
  Horiz. % 126.00% 102.00% 104.67% 99.33% 100.00% 100.00% 100.00%
P/NAPS 1.06 1.23 1.12 0.93 1.05 1.03 1.25 -2.71%
  YoY % -13.82% 9.82% 20.43% -11.43% 1.94% -17.60% -
  Horiz. % 84.80% 98.40% 89.60% 74.40% 84.00% 82.40% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 -
Price 17.3600 18.6200 19.9200 16.9000 16.3200 15.7000 16.2600 -
P/RPS 5.37 5.84 5.35 4.89 4.61 4.90 5.62 -0.75%
  YoY % -8.05% 9.16% 9.41% 6.07% -5.92% -12.81% -
  Horiz. % 95.55% 103.91% 95.20% 87.01% 82.03% 87.19% 100.00%
P/EPS 22.63 23.36 22.78 17.62 18.17 18.51 21.65 0.74%
  YoY % -3.13% 2.55% 29.28% -3.03% -1.84% -14.50% -
  Horiz. % 104.53% 107.90% 105.22% 81.39% 83.93% 85.50% 100.00%
EY 4.42 4.28 4.39 5.68 5.50 5.40 4.62 -0.73%
  YoY % 3.27% -2.51% -22.71% 3.27% 1.85% 16.88% -
  Horiz. % 95.67% 92.64% 95.02% 122.94% 119.05% 116.88% 100.00%
DY 1.79 1.50 1.51 1.48 1.53 1.46 1.54 2.54%
  YoY % 19.33% -0.66% 2.03% -3.27% 4.79% -5.19% -
  Horiz. % 116.23% 97.40% 98.05% 96.10% 99.35% 94.81% 100.00%
P/NAPS 1.12 1.25 1.17 0.94 1.03 1.05 1.23 -1.55%
  YoY % -10.40% 6.84% 24.47% -8.74% -1.90% -14.63% -
  Horiz. % 91.06% 101.63% 95.12% 76.42% 83.74% 85.37% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS