[PPB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.42%
YoY- -0.6%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,191,688 4,095,938 4,094,348 4,186,376 4,253,531 4,264,514 4,193,942 -0.03%
PBT 1,430,736 1,452,428 1,294,992 1,211,110 1,063,033 970,202 1,197,997 12.55%
Tax -66,852 -86,364 -100,189 -104,239 -106,133 -111,754 -97,657 -22.30%
NP 1,363,884 1,366,064 1,194,803 1,106,871 956,900 858,448 1,100,340 15.37%
-
NP to SH 1,325,550 1,325,029 1,137,185 1,044,993 889,986 803,280 1,064,636 15.71%
-
Tax Rate 4.67% 5.95% 7.74% 8.61% 9.98% 11.52% 8.15% -
Total Cost 2,827,804 2,729,874 2,899,545 3,079,505 3,296,631 3,406,066 3,093,602 -5.80%
-
Net Worth 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 7.90%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 296,374 296,374 296,374 296,374 296,374 296,374 296,374 0.00%
Div Payout % 22.36% 22.37% 26.06% 28.36% 33.30% 36.90% 27.84% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 18,802,027 7.90%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 32.54% 33.35% 29.18% 26.44% 22.50% 20.13% 26.24% -
ROE 6.29% 6.33% 5.33% 4.98% 4.56% 4.29% 5.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 353.58 345.50 345.37 353.13 358.80 359.72 353.77 -0.03%
EPS 111.81 111.77 95.92 88.15 75.07 67.76 89.80 15.72%
DPS 25.00 25.00 25.00 25.00 25.00 25.00 25.00 0.00%
NAPS 17.78 17.66 18.00 17.69 16.45 15.78 15.86 7.90%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 294.65 287.92 287.81 294.28 299.00 299.77 294.81 -0.03%
EPS 93.18 93.14 79.94 73.46 62.56 56.47 74.84 15.71%
DPS 20.83 20.83 20.83 20.83 20.83 20.83 20.83 0.00%
NAPS 14.8167 14.7167 15.00 14.7417 13.7083 13.15 13.2167 7.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 16.86 17.16 16.74 15.86 16.18 16.50 16.70 -
P/RPS 4.77 4.97 4.85 4.49 4.51 4.59 4.72 0.70%
P/EPS 15.08 15.35 17.45 17.99 21.55 24.35 18.60 -13.04%
EY 6.63 6.51 5.73 5.56 4.64 4.11 5.38 14.92%
DY 1.48 1.46 1.49 1.58 1.55 1.52 1.50 -0.89%
P/NAPS 0.95 0.97 0.93 0.90 0.98 1.05 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 31/05/16 -
Price 16.76 16.70 16.90 16.54 15.76 16.14 16.32 -
P/RPS 4.74 4.83 4.89 4.68 4.39 4.49 4.61 1.86%
P/EPS 14.99 14.94 17.62 18.76 20.99 23.82 18.17 -12.02%
EY 6.67 6.69 5.68 5.33 4.76 4.20 5.50 13.70%
DY 1.49 1.50 1.48 1.51 1.59 1.55 1.53 -1.74%
P/NAPS 0.94 0.95 0.94 0.93 0.96 1.02 1.03 -5.90%

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