[PPB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 1.62%

YoY- 16.44%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	4,193,942	4,048,314	3,890,928	3,824,184	3,794,809	3,701,008	3,667,981	9.33%
YoY %	3.60%	4.04%	1.75%	0.77%	2.53%	0.90%	-	-
Horiz. %	114.34%	110.37%	106.08%	104.26%	103.46%	100.90%	100.00%	-
PBT	1,197,997	1,181,122	1,098,301	1,127,673	1,120,977	1,028,144	1,047,486	9.35%
YoY %	1.43%	7.54%	-2.60%	0.60%	9.03%	-1.85%	-	-
Horiz. %	114.37%	112.76%	104.85%	107.66%	107.02%	98.15%	100.00%	-
Tax	-97,657	-105,003	-96,779	-96,586	-102,245	-89,227	-109,706	-7.45%
YoY %	7.00%	-8.50%	-0.20%	5.53%	-14.59%	18.67%	-	-
Horiz. %	89.02%	95.71%	88.22%	88.04%	93.20%	81.33%	100.00%	-
NP	1,100,340	1,076,119	1,001,522	1,031,087	1,018,732	938,917	937,780	11.23%
YoY %	2.25%	7.45%	-2.87%	1.21%	8.50%	0.12%	-	-
Horiz. %	117.33%	114.75%	106.80%	109.95%	108.63%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,064,636	1,051,311	991,724	1,021,683	1,005,422	916,779	916,037	10.53%
YoY %	1.27%	6.01%	-2.93%	1.62%	9.67%	0.08%	-	-
Horiz. %	116.22%	114.77%	108.26%	111.53%	109.76%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.15%	8.89%	8.81%	8.57%	9.12%	8.68%	10.47%	-
YoY %	-8.32%	0.91%	2.80%	-6.03%	5.07%	-17.10%	-	-
Horiz. %	77.84%	84.91%	84.15%	81.85%	87.11%	82.90%	100.00%	-
Total Cost	3,093,602	2,972,195	2,889,406	2,793,097	2,776,077	2,762,091	2,730,201	8.67%
YoY %	4.08%	2.87%	3.45%	0.61%	0.51%	1.17%	-	-
Horiz. %	113.31%	108.86%	105.83%	102.30%	101.68%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,802,027	19,916,397	20,046,802	17,936,613	17,652,093	16,822,242	15,826,423	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	296,374	296,374	284,519	284,519	272,664	272,664	284,519	2.75%
YoY %	0.00%	4.17%	0.00%	4.35%	0.00%	-4.17%	-	-
Horiz. %	104.17%	104.17%	100.00%	100.00%	95.83%	95.83%	100.00%	-
Div Payout %	27.84%	28.19%	28.69%	27.85%	27.12%	29.74%	31.06%	-
YoY %	-1.24%	-1.74%	3.02%	2.69%	-8.81%	-4.25%	-	-
Horiz. %	89.63%	90.76%	92.37%	89.67%	87.31%	95.75%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	18,802,027	19,916,397	20,046,802	17,936,613	17,652,093	16,822,242	15,826,423	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	26.24%	26.58%	25.74%	26.96%	26.85%	25.37%	25.57%	-
YoY %	-1.28%	3.26%	-4.53%	0.41%	5.83%	-0.78%	-	-
Horiz. %	102.62%	103.95%	100.66%	105.44%	105.01%	99.22%	100.00%	-
ROE	5.66%	5.28%	4.95%	5.70%	5.70%	5.45%	5.79%	-
YoY %	7.20%	6.67%	-13.16%	0.00%	4.59%	-5.87%	-	-
Horiz. %	97.75%	91.19%	85.49%	98.45%	98.45%	94.13%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	353.77	341.49	328.21	322.58	320.10	312.19	309.40	9.33%
YoY %	3.60%	4.05%	1.75%	0.77%	2.53%	0.90%	-	-
Horiz. %	114.34%	110.37%	106.08%	104.26%	103.46%	100.90%	100.00%	-
EPS	89.80	88.68	83.65	86.18	84.81	77.33	77.27	10.52%
YoY %	1.26%	6.01%	-2.94%	1.62%	9.67%	0.08%	-	-
Horiz. %	116.22%	114.77%	108.26%	111.53%	109.76%	100.08%	100.00%	-
DPS	25.00	25.00	24.00	24.00	23.00	23.00	24.00	2.75%
YoY %	0.00%	4.17%	0.00%	4.35%	0.00%	-4.17%	-	-
Horiz. %	104.17%	104.17%	100.00%	100.00%	95.83%	95.83%	100.00%	-
NAPS	15.86	16.80	16.91	15.13	14.89	14.19	13.35	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	294.81	284.57	273.51	268.82	266.75	260.16	257.84	9.33%
YoY %	3.60%	4.04%	1.74%	0.78%	2.53%	0.90%	-	-
Horiz. %	114.34%	110.37%	106.08%	104.26%	103.46%	100.90%	100.00%	-
EPS	74.84	73.90	69.71	71.82	70.67	64.44	64.39	10.53%
YoY %	1.27%	6.01%	-2.94%	1.63%	9.67%	0.08%	-	-
Horiz. %	116.23%	114.77%	108.26%	111.54%	109.75%	100.08%	100.00%	-
DPS	20.83	20.83	20.00	20.00	19.17	19.17	20.00	2.74%
YoY %	0.00%	4.15%	0.00%	4.33%	0.00%	-4.15%	-	-
Horiz. %	104.15%	104.15%	100.00%	100.00%	95.85%	95.85%	100.00%	-
NAPS	13.2167	14.00	14.0917	12.6083	12.4083	11.825	11.125	12.15%
YoY %	-5.60%	-0.65%	11.77%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	16.70	15.90	15.42	15.12	15.38	14.30	14.20	-
P/RPS	4.72	4.66	4.70	4.69	4.80	4.58	4.59	1.87%
YoY %	1.29%	-0.85%	0.21%	-2.29%	4.80%	-0.22%	-	-
Horiz. %	102.83%	101.53%	102.40%	102.18%	104.58%	99.78%	100.00%	-
P/EPS	18.60	17.93	18.43	17.54	18.13	18.49	18.38	0.79%
YoY %	3.74%	-2.71%	5.07%	-3.25%	-1.95%	0.60%	-	-
Horiz. %	101.20%	97.55%	100.27%	95.43%	98.64%	100.60%	100.00%	-
EY	5.38	5.58	5.43	5.70	5.51	5.41	5.44	-0.73%
YoY %	-3.58%	2.76%	-4.74%	3.45%	1.85%	-0.55%	-	-
Horiz. %	98.90%	102.57%	99.82%	104.78%	101.29%	99.45%	100.00%	-
DY	1.50	1.57	1.56	1.59	1.50	1.61	1.69	-7.63%
YoY %	-4.46%	0.64%	-1.89%	6.00%	-6.83%	-4.73%	-	-
Horiz. %	88.76%	92.90%	92.31%	94.08%	88.76%	95.27%	100.00%	-
P/NAPS	1.05	0.95	0.91	1.00	1.03	1.01	1.06	-0.62%
YoY %	10.53%	4.40%	-9.00%	-2.91%	1.98%	-4.72%	-	-
Horiz. %	99.06%	89.62%	85.85%	94.34%	97.17%	95.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	29/02/16	26/11/15	26/08/15	21/05/15	27/02/15	26/11/14	-
Price	16.32	16.00	15.62	15.02	15.70	14.58	15.50	-
P/RPS	4.61	4.69	4.76	4.66	4.90	4.67	5.01	-5.39%
YoY %	-1.71%	-1.47%	2.15%	-4.90%	4.93%	-6.79%	-	-
Horiz. %	92.02%	93.61%	95.01%	93.01%	97.80%	93.21%	100.00%	-
P/EPS	18.17	18.04	18.67	17.43	18.51	18.85	20.06	-6.37%
YoY %	0.72%	-3.37%	7.11%	-5.83%	-1.80%	-6.03%	-	-
Horiz. %	90.58%	89.93%	93.07%	86.89%	92.27%	93.97%	100.00%	-
EY	5.50	5.54	5.36	5.74	5.40	5.30	4.99	6.69%
YoY %	-0.72%	3.36%	-6.62%	6.30%	1.89%	6.21%	-	-
Horiz. %	110.22%	111.02%	107.41%	115.03%	108.22%	106.21%	100.00%	-
DY	1.53	1.56	1.54	1.60	1.46	1.58	1.55	-0.86%
YoY %	-1.92%	1.30%	-3.75%	9.59%	-7.59%	1.94%	-	-
Horiz. %	98.71%	100.65%	99.35%	103.23%	94.19%	101.94%	100.00%	-
P/NAPS	1.03	0.95	0.92	0.99	1.05	1.03	1.16	-7.61%
YoY %	8.42%	3.26%	-7.07%	-5.71%	1.94%	-11.21%	-	-
Horiz. %	88.79%	81.90%	79.31%	85.34%	90.52%	88.79%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:55:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

OBV

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

430

MPI

MALAYSIAN PACIFIC INDUSTRIES

427

SAPNRG

SAPURA ENERGY BERHAD

407

HLIND

HONG LEONG INDUSTRIES BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

MAYBANK

MALAYAN BANKING BHD

366

PBBANK

PUBLIC BANK BHD

315

GENTING

GENTING BHD

305

DNEX

DAGANG NEXCHANGE BERHAD

272

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More