[PPB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -69.46%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,857,430 3,441,242 2,200,667 1,117,739 4,190,690 3,057,919 2,021,333 79.12%
PBT 1,498,073 1,006,320 591,227 446,608 1,420,933 1,020,809 591,119 85.56%
Tax 9,042 -3,123 3,549 -24,365 -57,511 -46,924 -38,809 -
NP 1,507,115 1,003,197 594,776 422,243 1,363,422 973,885 552,310 94.91%
-
NP to SH 1,496,111 993,556 585,648 402,182 1,316,961 931,572 519,999 101.90%
-
Tax Rate -0.60% 0.31% -0.60% 5.46% 4.05% 4.60% 6.57% -
Total Cost 3,350,315 2,438,045 1,605,891 695,496 2,827,268 2,084,034 1,469,023 73.00%
-
Net Worth 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 22,007,620 7.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 497,909 1,422 1,422 - 654,395 113,807 113,807 166.77%
Div Payout % 33.28% 0.14% 0.24% - 49.69% 12.22% 21.89% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 22,007,620 7.17%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 31.03% 29.15% 27.03% 37.78% 32.53% 31.85% 27.32% -
ROE 6.13% 4.14% 2.47% 1.69% 5.77% 4.23% 2.36% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 341.45 241.90 154.69 78.57 294.58 214.95 142.09 79.12%
EPS 105.17 69.84 41.17 28.27 92.57 65.48 36.55 101.91%
DPS 35.00 0.10 0.10 0.00 46.00 8.00 8.00 166.77%
NAPS 17.17 16.86 16.64 16.72 16.04 15.49 15.47 7.17%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 341.46 241.91 154.70 78.57 294.59 214.96 142.09 79.12%
EPS 105.17 69.84 41.17 28.27 92.58 65.49 36.55 101.91%
DPS 35.00 0.10 0.10 0.00 46.00 8.00 8.00 166.77%
NAPS 17.1705 16.8605 16.6405 16.7205 16.0405 15.4905 15.4705 7.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 17.10 18.36 18.30 18.50 18.52 19.00 17.78 -
P/RPS 5.01 7.59 11.83 23.55 6.29 8.84 12.51 -45.57%
P/EPS 16.26 26.29 44.45 65.44 20.01 29.01 48.64 -51.73%
EY 6.15 3.80 2.25 1.53 5.00 3.45 2.06 106.92%
DY 2.05 0.01 0.01 0.00 2.48 0.42 0.45 174.04%
P/NAPS 1.00 1.09 1.10 1.11 1.15 1.23 1.15 -8.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 07/04/22 30/11/21 26/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 16.96 17.82 18.56 18.62 18.48 18.80 19.26 -
P/RPS 4.97 7.37 12.00 23.70 6.27 8.75 13.56 -48.69%
P/EPS 16.13 25.52 45.08 65.86 19.96 28.71 52.69 -54.47%
EY 6.20 3.92 2.22 1.52 5.01 3.48 1.90 119.52%
DY 2.06 0.01 0.01 0.00 2.49 0.43 0.42 187.84%
P/NAPS 0.99 1.06 1.12 1.11 1.15 1.21 1.24 -13.90%

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