[PPB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.89%
YoY- 31.1%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,683,776 3,503,068 2,309,221 1,156,386 4,528,260 3,364,047 2,227,554 63.90%
PBT 1,271,628 883,021 461,254 279,862 1,167,683 920,964 545,542 75.53%
Tax -72,366 -49,829 -33,133 -17,919 -64,732 -53,488 -38,779 51.40%
NP 1,199,262 833,192 428,121 261,943 1,102,951 867,476 506,763 77.30%
-
NP to SH 1,152,551 802,606 408,424 248,448 1,075,096 853,757 493,985 75.64%
-
Tax Rate 5.69% 5.64% 7.18% 6.40% 5.54% 5.81% 7.11% -
Total Cost 3,484,514 2,669,876 1,881,100 894,443 3,425,309 2,496,571 1,720,791 59.85%
-
Net Worth 21,438,579 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 -9.08%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 441,005 113,807 113,807 - 398,327 113,807 113,807 146.09%
Div Payout % 38.26% 14.18% 27.87% - 37.05% 13.33% 23.04% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 21,438,579 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 -9.08%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 12.88%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.60% 23.78% 18.54% 22.65% 24.36% 25.79% 22.75% -
ROE 5.38% 3.77% 1.93% 1.17% 5.11% 4.09% 2.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 329.24 246.24 162.32 81.29 318.31 236.47 156.58 63.90%
EPS 81.02 56.42 28.71 17.46 75.57 60.01 34.72 75.65%
DPS 31.00 8.00 8.00 0.00 28.00 8.00 8.00 146.09%
NAPS 15.07 14.98 14.90 14.95 14.79 14.67 17.39 -9.08%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 329.24 246.24 162.32 81.29 318.31 236.47 156.58 63.90%
EPS 81.02 56.42 28.71 17.46 75.57 60.01 34.72 75.65%
DPS 31.00 8.00 8.00 0.00 28.00 8.00 8.00 146.09%
NAPS 15.07 14.98 14.90 14.95 14.79 14.67 17.39 -9.08%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 18.84 18.14 18.70 18.32 17.58 16.78 19.68 -
P/RPS 5.72 7.37 11.52 22.54 5.52 7.10 12.57 -40.75%
P/EPS 23.25 32.15 65.13 104.90 23.26 27.96 56.68 -44.70%
EY 4.30 3.11 1.54 0.95 4.30 3.58 1.76 81.10%
DY 1.65 0.44 0.43 0.00 1.59 0.48 0.41 152.36%
P/NAPS 1.25 1.21 1.26 1.23 1.19 1.14 1.13 6.94%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 -
Price 18.30 18.24 18.80 18.62 18.50 17.00 16.82 -
P/RPS 5.56 7.41 11.58 22.91 5.81 7.19 10.74 -35.44%
P/EPS 22.59 32.33 65.48 106.62 24.48 28.33 48.44 -39.77%
EY 4.43 3.09 1.53 0.94 4.09 3.53 2.06 66.37%
DY 1.69 0.44 0.43 0.00 1.51 0.47 0.48 130.90%
P/NAPS 1.21 1.22 1.26 1.25 1.25 1.16 0.97 15.83%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment