[PPB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -9.06%

YoY- 15.35%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	4,500,855	4,443,838	4,416,910	4,305,051	4,191,688	4,095,938	4,094,348	6.50%
YoY %	1.28%	0.61%	2.60%	2.70%	2.34%	0.04%	-	-
Horiz. %	109.93%	108.54%	107.88%	105.15%	102.38%	100.04%	100.00%	-
PBT	1,310,201	1,342,811	1,113,091	1,293,147	1,430,736	1,452,428	1,294,992	0.78%
YoY %	-2.43%	20.64%	-13.92%	-9.62%	-1.49%	12.16%	-	-
Horiz. %	101.17%	103.69%	85.95%	99.86%	110.48%	112.16%	100.00%	-
Tax	-62,507	-56,560	-46,400	-54,456	-66,852	-86,364	-100,189	-26.96%
YoY %	-10.51%	-21.90%	14.79%	18.54%	22.59%	13.80%	-	-
Horiz. %	62.39%	56.45%	46.31%	54.35%	66.73%	86.20%	100.00%	-
NP	1,247,694	1,286,251	1,066,691	1,238,691	1,363,884	1,366,064	1,194,803	2.92%
YoY %	-3.00%	20.58%	-13.89%	-9.18%	-0.16%	14.33%	-	-
Horiz. %	104.43%	107.65%	89.28%	103.67%	114.15%	114.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,229,683	1,251,876	1,036,693	1,205,447	1,325,550	1,325,029	1,137,185	5.34%
YoY %	-1.77%	20.76%	-14.00%	-9.06%	0.04%	16.52%	-	-
Horiz. %	108.13%	110.09%	91.16%	106.00%	116.56%	116.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.77%	4.21%	4.17%	4.21%	4.67%	5.95%	7.74%	-
YoY %	13.30%	0.96%	-0.95%	-9.85%	-21.51%	-23.13%	-	-
Horiz. %	61.63%	54.39%	53.88%	54.39%	60.34%	76.87%	100.00%	-
Total Cost	3,253,161	3,157,587	3,350,219	3,066,360	2,827,804	2,729,874	2,899,545	7.96%
YoY %	3.03%	-5.75%	9.26%	8.44%	3.59%	-5.85%	-	-
Horiz. %	112.20%	108.90%	115.54%	105.75%	97.53%	94.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,869,540	24,738,995	20,224,627	20,900,361	21,078,188	20,935,927	21,338,997	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	374,617	374,617	355,649	355,649	296,374	296,374	296,374	16.88%
YoY %	0.00%	5.33%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	126.40%	126.40%	120.00%	120.00%	100.00%	100.00%	100.00%	-
Div Payout %	30.46%	29.92%	34.31%	29.50%	22.36%	22.37%	26.06%	-
YoY %	1.80%	-12.80%	16.31%	31.93%	-0.04%	-14.16%	-	-
Horiz. %	116.88%	114.81%	131.66%	113.20%	85.80%	85.84%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	20,869,540	24,738,995	20,224,627	20,900,361	21,078,188	20,935,927	21,338,997	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-
NOSH	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	12.91%
YoY %	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	27.72%	28.94%	24.15%	28.77%	32.54%	33.35%	29.18%	-
YoY %	-4.22%	19.83%	-16.06%	-11.59%	-2.43%	14.29%	-	-
Horiz. %	95.00%	99.18%	82.76%	98.59%	111.51%	114.29%	100.00%	-
ROE	5.89%	5.06%	5.13%	5.77%	6.29%	6.33%	5.33%	-
YoY %	16.40%	-1.36%	-11.09%	-8.27%	-0.63%	18.76%	-	-
Horiz. %	110.51%	94.93%	96.25%	108.26%	118.01%	118.76%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	316.38	312.37	372.58	363.14	353.58	345.50	345.37	-5.67%
YoY %	1.28%	-16.16%	2.60%	2.70%	2.34%	0.04%	-	-
Horiz. %	91.61%	90.45%	107.88%	105.15%	102.38%	100.04%	100.00%	-
EPS	86.44	88.00	87.45	101.68	111.81	111.77	95.92	-6.69%
YoY %	-1.77%	0.63%	-13.99%	-9.06%	0.04%	16.52%	-	-
Horiz. %	90.12%	91.74%	91.17%	106.01%	116.57%	116.52%	100.00%	-
DPS	26.33	26.33	30.00	30.00	25.00	25.00	25.00	3.51%
YoY %	0.00%	-12.23%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	105.32%	105.32%	120.00%	120.00%	100.00%	100.00%	100.00%	-
NAPS	14.67	17.39	17.06	17.63	17.78	17.66	18.00	-12.73%
YoY %	-15.64%	1.93%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	81.50%	96.61%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	316.38	312.37	310.48	302.62	294.65	287.92	287.81	6.50%
YoY %	1.28%	0.61%	2.60%	2.70%	2.34%	0.04%	-	-
Horiz. %	109.93%	108.53%	107.88%	105.15%	102.38%	100.04%	100.00%	-
EPS	86.44	88.00	72.87	84.74	93.18	93.14	79.94	5.34%
YoY %	-1.77%	20.76%	-14.01%	-9.06%	0.04%	16.51%	-	-
Horiz. %	108.13%	110.08%	91.16%	106.00%	116.56%	116.51%	100.00%	-
DPS	26.33	26.33	25.00	25.00	20.83	20.83	20.83	16.89%
YoY %	0.00%	5.32%	0.00%	20.02%	0.00%	0.00%	-	-
Horiz. %	126.40%	126.40%	120.02%	120.02%	100.00%	100.00%	100.00%	-
NAPS	14.67	17.39	14.2167	14.6917	14.8167	14.7167	15.00	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	16.78	19.68	19.14	17.24	16.86	17.16	16.74	-
P/RPS	5.30	6.30	5.14	4.75	4.77	4.97	4.85	6.08%
YoY %	-15.87%	22.57%	8.21%	-0.42%	-4.02%	2.47%	-	-
Horiz. %	109.28%	129.90%	105.98%	97.94%	98.35%	102.47%	100.00%	-
P/EPS	19.41	22.36	21.89	16.95	15.08	15.35	17.45	7.34%
YoY %	-13.19%	2.15%	29.14%	12.40%	-1.76%	-12.03%	-	-
Horiz. %	111.23%	128.14%	125.44%	97.13%	86.42%	87.97%	100.00%	-
EY	5.15	4.47	4.57	5.90	6.63	6.51	5.73	-6.86%
YoY %	15.21%	-2.19%	-22.54%	-11.01%	1.84%	13.61%	-	-
Horiz. %	89.88%	78.01%	79.76%	102.97%	115.71%	113.61%	100.00%	-
DY	1.57	1.34	1.57	1.74	1.48	1.46	1.49	3.54%
YoY %	17.16%	-14.65%	-9.77%	17.57%	1.37%	-2.01%	-	-
Horiz. %	105.37%	89.93%	105.37%	116.78%	99.33%	97.99%	100.00%	-
P/NAPS	1.14	1.13	1.12	0.98	0.95	0.97	0.93	14.52%
YoY %	0.88%	0.89%	14.29%	3.16%	-2.06%	4.30%	-	-
Horiz. %	122.58%	121.51%	120.43%	105.38%	102.15%	104.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	29/08/18	31/05/18	28/02/18	23/11/17	24/08/17	25/05/17	-
Price	17.00	16.82	19.92	17.70	16.76	16.70	16.90	-
P/RPS	5.37	5.38	5.35	4.87	4.74	4.83	4.89	6.43%
YoY %	-0.19%	0.56%	9.86%	2.74%	-1.86%	-1.23%	-	-
Horiz. %	109.82%	110.02%	109.41%	99.59%	96.93%	98.77%	100.00%	-
P/EPS	19.67	19.11	22.78	17.41	14.99	14.94	17.62	7.60%
YoY %	2.93%	-16.11%	30.84%	16.14%	0.33%	-15.21%	-	-
Horiz. %	111.63%	108.46%	129.28%	98.81%	85.07%	84.79%	100.00%	-
EY	5.08	5.23	4.39	5.74	6.67	6.69	5.68	-7.16%
YoY %	-2.87%	19.13%	-23.52%	-13.94%	-0.30%	17.78%	-	-
Horiz. %	89.44%	92.08%	77.29%	101.06%	117.43%	117.78%	100.00%	-
DY	1.55	1.57	1.51	1.69	1.49	1.50	1.48	3.12%
YoY %	-1.27%	3.97%	-10.65%	13.42%	-0.67%	1.35%	-	-
Horiz. %	104.73%	106.08%	102.03%	114.19%	100.68%	101.35%	100.00%	-
P/NAPS	1.16	0.97	1.17	1.00	0.94	0.95	0.94	15.03%
YoY %	19.59%	-17.09%	17.00%	6.38%	-1.05%	1.06%	-	-
Horiz. %	123.40%	103.19%	124.47%	106.38%	100.00%	101.06%	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