[PPB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -24.55%

YoY- -21.38%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	4,094,348	4,186,376	4,253,531	4,264,514	4,193,942	4,048,314	3,890,928	3.45%
YoY %	-2.20%	-1.58%	-0.26%	1.68%	3.60%	4.04%	-	-
Horiz. %	105.23%	107.59%	109.32%	109.60%	107.79%	104.04%	100.00%	-
PBT	1,294,992	1,211,110	1,063,033	970,202	1,197,997	1,181,122	1,098,301	11.59%
YoY %	6.93%	13.93%	9.57%	-19.01%	1.43%	7.54%	-	-
Horiz. %	117.91%	110.27%	96.79%	88.34%	109.08%	107.54%	100.00%	-
Tax	-100,189	-104,239	-106,133	-111,754	-97,657	-105,003	-96,779	2.33%
YoY %	3.89%	1.78%	5.03%	-14.44%	7.00%	-8.50%	-	-
Horiz. %	103.52%	107.71%	109.67%	115.47%	100.91%	108.50%	100.00%	-
NP	1,194,803	1,106,871	956,900	858,448	1,100,340	1,076,119	1,001,522	12.47%
YoY %	7.94%	15.67%	11.47%	-21.98%	2.25%	7.45%	-	-
Horiz. %	119.30%	110.52%	95.54%	85.71%	109.87%	107.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,137,185	1,044,993	889,986	803,280	1,064,636	1,051,311	991,724	9.54%
YoY %	8.82%	17.42%	10.79%	-24.55%	1.27%	6.01%	-	-
Horiz. %	114.67%	105.37%	89.74%	81.00%	107.35%	106.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.74%	8.61%	9.98%	11.52%	8.15%	8.89%	8.81%	-
YoY %	-10.10%	-13.73%	-13.37%	41.35%	-8.32%	0.91%	-	-
Horiz. %	87.85%	97.73%	113.28%	130.76%	92.51%	100.91%	100.00%	-
Total Cost	2,899,545	3,079,505	3,296,631	3,406,066	3,093,602	2,972,195	2,889,406	0.23%
YoY %	-5.84%	-6.59%	-3.21%	10.10%	4.08%	2.87%	-	-
Horiz. %	100.35%	106.58%	114.09%	117.88%	107.07%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,338,997	20,971,493	19,501,473	18,707,187	18,802,027	19,916,397	20,046,802	4.24%
YoY %	1.75%	7.54%	4.25%	-0.50%	-5.60%	-0.65%	-	-
Horiz. %	106.45%	104.61%	97.28%	93.32%	93.79%	99.35%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	296,374	296,374	296,374	296,374	296,374	296,374	284,519	2.75%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.17%	-	-
Horiz. %	104.17%	104.17%	104.17%	104.17%	104.17%	104.17%	100.00%	-
Div Payout %	26.06%	28.36%	33.30%	36.90%	27.84%	28.19%	28.69%	-
YoY %	-8.11%	-14.83%	-9.76%	32.54%	-1.24%	-1.74%	-	-
Horiz. %	90.83%	98.85%	116.07%	128.62%	97.04%	98.26%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	21,338,997	20,971,493	19,501,473	18,707,187	18,802,027	19,916,397	20,046,802	4.24%
YoY %	1.75%	7.54%	4.25%	-0.50%	-5.60%	-0.65%	-	-
Horiz. %	106.45%	104.61%	97.28%	93.32%	93.79%	99.35%	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%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	29.18%	26.44%	22.50%	20.13%	26.24%	26.58%	25.74%	-
YoY %	10.36%	17.51%	11.77%	-23.29%	-1.28%	3.26%	-	-
Horiz. %	113.36%	102.72%	87.41%	78.21%	101.94%	103.26%	100.00%	-
ROE	5.33%	4.98%	4.56%	4.29%	5.66%	5.28%	4.95%	-
YoY %	7.03%	9.21%	6.29%	-24.20%	7.20%	6.67%	-	-
Horiz. %	107.68%	100.61%	92.12%	86.67%	114.34%	106.67%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	345.37	353.13	358.80	359.72	353.77	341.49	328.21	3.45%
YoY %	-2.20%	-1.58%	-0.26%	1.68%	3.60%	4.05%	-	-
Horiz. %	105.23%	107.59%	109.32%	109.60%	107.79%	104.05%	100.00%	-
EPS	95.92	88.15	75.07	67.76	89.80	88.68	83.65	9.54%
YoY %	8.81%	17.42%	10.79%	-24.54%	1.26%	6.01%	-	-
Horiz. %	114.67%	105.38%	89.74%	81.00%	107.35%	106.01%	100.00%	-
DPS	25.00	25.00	25.00	25.00	25.00	25.00	24.00	2.75%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.17%	-	-
Horiz. %	104.17%	104.17%	104.17%	104.17%	104.17%	104.17%	100.00%	-
NAPS	18.00	17.69	16.45	15.78	15.86	16.80	16.91	4.24%
YoY %	1.75%	7.54%	4.25%	-0.50%	-5.60%	-0.65%	-	-
Horiz. %	106.45%	104.61%	97.28%	93.32%	93.79%	99.35%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	287.81	294.28	299.00	299.77	294.81	284.57	273.51	3.45%
YoY %	-2.20%	-1.58%	-0.26%	1.68%	3.60%	4.04%	-	-
Horiz. %	105.23%	107.59%	109.32%	109.60%	107.79%	104.04%	100.00%	-
EPS	79.94	73.46	62.56	56.47	74.84	73.90	69.71	9.54%
YoY %	8.82%	17.42%	10.78%	-24.55%	1.27%	6.01%	-	-
Horiz. %	114.68%	105.38%	89.74%	81.01%	107.36%	106.01%	100.00%	-
DPS	20.83	20.83	20.83	20.83	20.83	20.83	20.00	2.74%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.15%	-	-
Horiz. %	104.15%	104.15%	104.15%	104.15%	104.15%	104.15%	100.00%	-
NAPS	15.00	14.7417	13.7083	13.15	13.2167	14.00	14.0917	4.24%
YoY %	1.75%	7.54%	4.25%	-0.50%	-5.60%	-0.65%	-	-
Horiz. %	106.45%	104.61%	97.28%	93.32%	93.79%	99.35%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	16.74	15.86	16.18	16.50	16.70	15.90	15.42	-
P/RPS	4.85	4.49	4.51	4.59	4.72	4.66	4.70	2.11%
YoY %	8.02%	-0.44%	-1.74%	-2.75%	1.29%	-0.85%	-	-
Horiz. %	103.19%	95.53%	95.96%	97.66%	100.43%	99.15%	100.00%	-
P/EPS	17.45	17.99	21.55	24.35	18.60	17.93	18.43	-3.57%
YoY %	-3.00%	-16.52%	-11.50%	30.91%	3.74%	-2.71%	-	-
Horiz. %	94.68%	97.61%	116.93%	132.12%	100.92%	97.29%	100.00%	-
EY	5.73	5.56	4.64	4.11	5.38	5.58	5.43	3.64%
YoY %	3.06%	19.83%	12.90%	-23.61%	-3.58%	2.76%	-	-
Horiz. %	105.52%	102.39%	85.45%	75.69%	99.08%	102.76%	100.00%	-
DY	1.49	1.58	1.55	1.52	1.50	1.57	1.56	-3.01%
YoY %	-5.70%	1.94%	1.97%	1.33%	-4.46%	0.64%	-	-
Horiz. %	95.51%	101.28%	99.36%	97.44%	96.15%	100.64%	100.00%	-
P/NAPS	0.93	0.90	0.98	1.05	1.05	0.95	0.91	1.45%
YoY %	3.33%	-8.16%	-6.67%	0.00%	10.53%	4.40%	-	-
Horiz. %	102.20%	98.90%	107.69%	115.38%	115.38%	104.40%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	28/02/17	23/11/16	25/08/16	31/05/16	29/02/16	26/11/15	-
Price	16.90	16.54	15.76	16.14	16.32	16.00	15.62	-
P/RPS	4.89	4.68	4.39	4.49	4.61	4.69	4.76	1.81%
YoY %	4.49%	6.61%	-2.23%	-2.60%	-1.71%	-1.47%	-	-
Horiz. %	102.73%	98.32%	92.23%	94.33%	96.85%	98.53%	100.00%	-
P/EPS	17.62	18.76	20.99	23.82	18.17	18.04	18.67	-3.78%
YoY %	-6.08%	-10.62%	-11.88%	31.10%	0.72%	-3.37%	-	-
Horiz. %	94.38%	100.48%	112.43%	127.58%	97.32%	96.63%	100.00%	-
EY	5.68	5.33	4.76	4.20	5.50	5.54	5.36	3.93%
YoY %	6.57%	11.97%	13.33%	-23.64%	-0.72%	3.36%	-	-
Horiz. %	105.97%	99.44%	88.81%	78.36%	102.61%	103.36%	100.00%	-
DY	1.48	1.51	1.59	1.55	1.53	1.56	1.54	-2.61%
YoY %	-1.99%	-5.03%	2.58%	1.31%	-1.92%	1.30%	-	-
Horiz. %	96.10%	98.05%	103.25%	100.65%	99.35%	101.30%	100.00%	-
P/NAPS	0.94	0.93	0.96	1.02	1.03	0.95	0.92	1.44%
YoY %	1.08%	-3.12%	-5.88%	-0.97%	8.42%	3.26%	-	-
Horiz. %	102.17%	101.09%	104.35%	110.87%	111.96%	103.26%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos