[PPB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

31-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -6.62%

YoY- -8.8%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	6,218,965	6,024,520	5,615,752	5,121,366	4,857,430	4,574,013	4,370,024	26.43%
YoY %	3.23%	7.28%	9.65%	5.43%	6.20%	4.67%	-	-
Horiz. %	142.31%	137.86%	128.51%	117.19%	111.15%	104.67%	100.00%	-
PBT	2,248,964	2,295,280	1,898,008	1,290,555	1,498,073	1,406,444	1,421,041	35.69%
YoY %	-2.02%	20.93%	47.07%	-13.85%	6.51%	-1.03%	-	-
Horiz. %	158.26%	161.52%	133.56%	90.82%	105.42%	98.97%	100.00%	-
Tax	-28,726	1,935	12,091	76,229	9,042	-13,710	-15,153	52.99%
YoY %	-1,584.55%	-84.00%	-84.14%	743.05%	165.95%	9.52%	-	-
Horiz. %	189.57%	-12.77%	-79.79%	-503.06%	-59.67%	90.48%	100.00%	-
NP	2,220,238	2,297,215	1,910,099	1,366,784	1,507,115	1,392,734	1,405,888	35.49%
YoY %	-3.35%	20.27%	39.75%	-9.31%	8.21%	-0.94%	-	-
Horiz. %	157.92%	163.40%	135.86%	97.22%	107.20%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,196,818	2,283,873	1,907,029	1,397,088	1,496,111	1,378,945	1,382,611	36.04%
YoY %	-3.81%	19.76%	36.50%	-6.62%	8.50%	-0.27%	-	-
Horiz. %	158.89%	165.19%	137.93%	101.05%	108.21%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.28%	-0.08%	-0.64%	-5.91%	-0.60%	0.97%	1.07%	-
YoY %	1,700.00%	87.50%	89.17%	-885.00%	-161.86%	-9.35%	-	-
Horiz. %	119.63%	-7.48%	-59.81%	-552.34%	-56.07%	90.65%	100.00%	-
Total Cost	3,998,727	3,727,305	3,705,653	3,754,582	3,350,315	3,181,279	2,964,136	22.02%
YoY %	7.28%	0.58%	-1.30%	12.07%	5.31%	7.33%	-	-
Horiz. %	134.90%	125.75%	125.02%	126.67%	113.03%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,834,413	26,460,357	25,606,797	24,824,368	24,426,039	23,985,034	23,672,060	5.98%
YoY %	-2.37%	3.33%	3.15%	1.63%	1.84%	1.32%	-	-
Horiz. %	109.13%	111.78%	108.17%	104.87%	103.19%	101.32%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	569,039	526,361	526,361	357,072	357,072	542,010	542,010	3.28%
YoY %	8.11%	0.00%	47.41%	0.00%	-34.12%	0.00%	-	-
Horiz. %	104.99%	97.11%	97.11%	65.88%	65.88%	100.00%	100.00%	-
Div Payout %	25.90%	23.05%	27.60%	25.56%	23.87%	39.31%	39.20%	-
YoY %	12.36%	-16.49%	7.98%	7.08%	-39.28%	0.28%	-	-
Horiz. %	66.07%	58.80%	70.41%	65.20%	60.89%	100.28%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	25,834,413	26,460,357	25,606,797	24,824,368	24,426,039	23,985,034	23,672,060	5.98%
YoY %	-2.37%	3.33%	3.15%	1.63%	1.84%	1.32%	-	-
Horiz. %	109.13%	111.78%	108.17%	104.87%	103.19%	101.32%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	35.70%	38.13%	34.01%	26.69%	31.03%	30.45%	32.17%	-
YoY %	-6.37%	12.11%	27.43%	-13.99%	1.90%	-5.35%	-	-
Horiz. %	110.97%	118.53%	105.72%	82.97%	96.46%	94.65%	100.00%	-
ROE	8.50%	8.63%	7.45%	5.63%	6.13%	5.75%	5.84%	-
YoY %	-1.51%	15.84%	32.33%	-8.16%	6.61%	-1.54%	-	-
Horiz. %	145.55%	147.77%	127.57%	96.40%	104.97%	98.46%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	437.15	423.49	394.75	360.00	341.45	321.52	307.19	26.43%
YoY %	3.23%	7.28%	9.65%	5.43%	6.20%	4.66%	-	-
Horiz. %	142.31%	137.86%	128.50%	117.19%	111.15%	104.66%	100.00%	-
EPS	154.42	160.54	134.05	98.21	105.17	96.93	97.19	36.04%
YoY %	-3.81%	19.76%	36.49%	-6.62%	8.50%	-0.27%	-	-
Horiz. %	158.88%	165.18%	137.93%	101.05%	108.21%	99.73%	100.00%	-
DPS	40.00	37.00	37.00	25.10	25.10	38.10	38.10	3.28%
YoY %	8.11%	0.00%	47.41%	0.00%	-34.12%	0.00%	-	-
Horiz. %	104.99%	97.11%	97.11%	65.88%	65.88%	100.00%	100.00%	-
NAPS	18.16	18.60	18.00	17.45	17.17	16.86	16.64	5.98%
YoY %	-2.37%	3.33%	3.15%	1.63%	1.84%	1.32%	-	-
Horiz. %	109.13%	111.78%	108.17%	104.87%	103.19%	101.32%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	437.15	423.49	394.75	360.00	341.45	321.52	307.19	26.43%
YoY %	3.23%	7.28%	9.65%	5.43%	6.20%	4.66%	-	-
Horiz. %	142.31%	137.86%	128.50%	117.19%	111.15%	104.66%	100.00%	-
EPS	154.42	160.54	134.05	98.21	105.17	96.93	97.19	36.04%
YoY %	-3.81%	19.76%	36.49%	-6.62%	8.50%	-0.27%	-	-
Horiz. %	158.88%	165.18%	137.93%	101.05%	108.21%	99.73%	100.00%	-
DPS	40.00	37.00	37.00	25.10	25.10	38.10	38.10	3.28%
YoY %	8.11%	0.00%	47.41%	0.00%	-34.12%	0.00%	-	-
Horiz. %	104.99%	97.11%	97.11%	65.88%	65.88%	100.00%	100.00%	-
NAPS	18.16	18.60	18.00	17.45	17.17	16.86	16.64	5.98%
YoY %	-2.37%	3.33%	3.15%	1.63%	1.84%	1.32%	-	-
Horiz. %	109.13%	111.78%	108.17%	104.87%	103.19%	101.32%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	17.44	16.10	15.86	17.10	17.10	18.36	18.30	-
P/RPS	3.99	3.80	4.02	4.75	5.01	5.71	5.96	-23.41%
YoY %	5.00%	-5.47%	-15.37%	-5.19%	-12.26%	-4.19%	-	-
Horiz. %	66.95%	63.76%	67.45%	79.70%	84.06%	95.81%	100.00%	-
P/EPS	11.29	10.03	11.83	17.41	16.26	18.94	18.83	-28.82%
YoY %	12.56%	-15.22%	-32.05%	7.07%	-14.15%	0.58%	-	-
Horiz. %	59.96%	53.27%	62.83%	92.46%	86.35%	100.58%	100.00%	-
EY	8.85	9.97	8.45	5.74	6.15	5.28	5.31	40.44%
YoY %	-11.23%	17.99%	47.21%	-6.67%	16.48%	-0.56%	-	-
Horiz. %	166.67%	187.76%	159.13%	108.10%	115.82%	99.44%	100.00%	-
DY	2.29	2.30	2.33	1.47	1.47	2.08	2.08	6.60%
YoY %	-0.43%	-1.29%	58.50%	0.00%	-29.33%	0.00%	-	-
Horiz. %	110.10%	110.58%	112.02%	70.67%	70.67%	100.00%	100.00%	-
P/NAPS	0.96	0.87	0.88	0.98	1.00	1.09	1.10	-8.65%
YoY %	10.34%	-1.14%	-10.20%	-2.00%	-8.26%	-0.91%	-	-
Horiz. %	87.27%	79.09%	80.00%	89.09%	90.91%	99.09%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	28/02/23	29/11/22	25/08/22	31/05/22	07/04/22	30/11/21	26/08/21	-
Price	17.50	16.22	16.78	16.62	16.96	17.82	18.56	-
P/RPS	4.00	3.83	4.25	4.62	4.97	5.54	6.04	-23.96%
YoY %	4.44%	-9.88%	-8.01%	-7.04%	-10.29%	-8.28%	-	-
Horiz. %	66.23%	63.41%	70.36%	76.49%	82.28%	91.72%	100.00%	-
P/EPS	11.33	10.10	12.52	16.92	16.13	18.38	19.10	-29.33%
YoY %	12.18%	-19.33%	-26.00%	4.90%	-12.24%	-3.77%	-	-
Horiz. %	59.32%	52.88%	65.55%	88.59%	84.45%	96.23%	100.00%	-
EY	8.82	9.90	7.99	5.91	6.20	5.44	5.24	41.36%
YoY %	-10.91%	23.90%	35.19%	-4.68%	13.97%	3.82%	-	-
Horiz. %	168.32%	188.93%	152.48%	112.79%	118.32%	103.82%	100.00%	-
DY	2.29	2.28	2.21	1.51	1.48	2.14	2.05	7.63%
YoY %	0.44%	3.17%	46.36%	2.03%	-30.84%	4.39%	-	-
Horiz. %	111.71%	111.22%	107.80%	73.66%	72.20%	104.39%	100.00%	-
P/NAPS	0.96	0.87	0.93	0.95	0.99	1.06	1.12	-9.74%
YoY %	10.34%	-6.45%	-2.11%	-4.04%	-6.60%	-5.36%	-	-
Horiz. %	85.71%	77.68%	83.04%	84.82%	88.39%	94.64%	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