[PPB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.04%
YoY- 48.94%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,443,838 4,416,910 4,305,051 4,191,688 4,095,938 4,094,348 4,186,376 4.07%
PBT 1,342,811 1,113,091 1,293,147 1,430,736 1,452,428 1,294,992 1,211,110 7.14%
Tax -56,560 -46,400 -54,456 -66,852 -86,364 -100,189 -104,239 -33.54%
NP 1,286,251 1,066,691 1,238,691 1,363,884 1,366,064 1,194,803 1,106,871 10.56%
-
NP to SH 1,251,876 1,036,693 1,205,447 1,325,550 1,325,029 1,137,185 1,044,993 12.83%
-
Tax Rate 4.21% 4.17% 4.21% 4.67% 5.95% 7.74% 8.61% -
Total Cost 3,157,587 3,350,219 3,066,360 2,827,804 2,729,874 2,899,545 3,079,505 1.68%
-
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.67%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 374,617 355,649 355,649 296,374 296,374 296,374 296,374 16.95%
Div Payout % 29.92% 34.31% 29.50% 22.36% 22.37% 26.06% 28.36% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 11.67%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 28.94% 24.15% 28.77% 32.54% 33.35% 29.18% 26.44% -
ROE 5.06% 5.13% 5.77% 6.29% 6.33% 5.33% 4.98% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 312.37 372.58 363.14 353.58 345.50 345.37 353.13 -7.87%
EPS 88.00 87.45 101.68 111.81 111.77 95.92 88.15 -0.11%
DPS 26.33 30.00 30.00 25.00 25.00 25.00 25.00 3.52%
NAPS 17.39 17.06 17.63 17.78 17.66 18.00 17.69 -1.13%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 312.37 310.48 302.62 294.65 287.92 287.81 294.28 4.06%
EPS 88.00 72.87 84.74 93.18 93.14 79.94 73.46 12.83%
DPS 26.33 25.00 25.00 20.83 20.83 20.83 20.83 16.95%
NAPS 17.39 14.2167 14.6917 14.8167 14.7167 15.00 14.7417 11.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 19.68 19.14 17.24 16.86 17.16 16.74 15.86 -
P/RPS 6.30 5.14 4.75 4.77 4.97 4.85 4.49 25.41%
P/EPS 22.36 21.89 16.95 15.08 15.35 17.45 17.99 15.64%
EY 4.47 4.57 5.90 6.63 6.51 5.73 5.56 -13.57%
DY 1.34 1.57 1.74 1.48 1.46 1.49 1.58 -10.42%
P/NAPS 1.13 1.12 0.98 0.95 0.97 0.93 0.90 16.43%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 -
Price 16.82 19.92 17.70 16.76 16.70 16.90 16.54 -
P/RPS 5.38 5.35 4.87 4.74 4.83 4.89 4.68 9.76%
P/EPS 19.11 22.78 17.41 14.99 14.94 17.62 18.76 1.24%
EY 5.23 4.39 5.74 6.67 6.69 5.68 5.33 -1.25%
DY 1.57 1.51 1.69 1.49 1.50 1.48 1.51 2.63%
P/NAPS 0.97 1.17 1.00 0.94 0.95 0.94 0.93 2.85%

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