Highlights

[PPB] YoY TTM Result on 2018-03-31 [#1]

Stock [PPB]: PPB GROUP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -14.00%    YoY -     -8.84%
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.
 


 

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