[PPB] YoY Annualized Quarter 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- 42.77%
YoY- -0.6%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,683,776 4,528,260 4,305,051 4,186,376 4,048,314 3,701,008 3,312,917 5.93%
PBT 1,271,628 1,167,683 1,293,147 1,211,110 1,181,122 1,028,144 1,063,417 3.02%
Tax -72,366 -64,732 -54,456 -104,239 -105,003 -89,227 -72,478 -0.02%
NP 1,199,262 1,102,951 1,238,691 1,106,871 1,076,119 938,917 990,939 3.22%
-
NP to SH 1,152,551 1,075,096 1,205,447 1,044,993 1,051,311 916,779 982,573 2.69%
-
Tax Rate 5.69% 5.54% 4.21% 8.61% 8.89% 8.68% 6.82% -
Total Cost 3,484,514 3,425,309 3,066,360 3,079,505 2,972,195 2,762,091 2,321,978 6.99%
-
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 5.38%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 441,005 398,327 355,649 296,374 296,374 272,664 296,392 6.84%
Div Payout % 38.26% 37.05% 29.50% 28.36% 28.19% 29.74% 30.16% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 15,649,523 5.38%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,569 3.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.60% 24.36% 28.77% 26.44% 26.58% 25.37% 29.91% -
ROE 5.38% 5.11% 5.77% 4.98% 5.28% 5.45% 6.28% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 329.24 318.31 363.14 353.13 341.49 312.19 279.44 2.76%
EPS 81.02 75.57 101.68 88.15 88.68 77.33 82.88 -0.37%
DPS 31.00 28.00 30.00 25.00 25.00 23.00 25.00 3.64%
NAPS 15.07 14.79 17.63 17.69 16.80 14.19 13.20 2.23%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 329.25 318.32 302.63 294.29 284.58 260.17 232.88 5.93%
EPS 81.02 75.57 84.74 73.46 73.90 64.45 69.07 2.69%
DPS 31.00 28.00 25.00 20.83 20.83 19.17 20.84 6.83%
NAPS 15.0705 14.7905 14.6921 14.7421 14.0004 11.8254 11.001 5.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 18.84 17.58 17.24 15.86 15.90 14.30 16.14 -
P/RPS 5.72 5.52 4.75 4.49 4.66 4.58 5.78 -0.17%
P/EPS 23.25 23.26 16.95 17.99 17.93 18.49 19.47 2.99%
EY 4.30 4.30 5.90 5.56 5.58 5.41 5.13 -2.89%
DY 1.65 1.59 1.74 1.58 1.57 1.61 1.55 1.04%
P/NAPS 1.25 1.19 0.98 0.90 0.95 1.01 1.22 0.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 18.30 18.50 17.70 16.54 16.00 14.58 15.92 -
P/RPS 5.56 5.81 4.87 4.68 4.69 4.67 5.70 -0.41%
P/EPS 22.59 24.48 17.41 18.76 18.04 18.85 19.21 2.73%
EY 4.43 4.09 5.74 5.33 5.54 5.30 5.21 -2.66%
DY 1.69 1.51 1.69 1.51 1.56 1.58 1.57 1.23%
P/NAPS 1.21 1.25 1.00 0.93 0.95 1.03 1.21 0.00%

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
Post a Comment