[PPB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -31.97%

YoY- -59.69%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	2,309,221	2,227,554	2,088,767	2,179,205	1,963,005	1,839,829	1,582,335	6.49%
YoY %	3.67%	6.64%	-4.15%	11.01%	6.69%	16.27%	-	-
Horiz. %	145.94%	140.78%	132.01%	137.72%	124.06%	116.27%	100.00%	-
PBT	461,254	545,542	495,878	254,560	465,480	365,951	455,168	0.22%
YoY %	-15.45%	10.02%	94.80%	-45.31%	27.20%	-19.60%	-	-
Horiz. %	101.34%	119.86%	108.94%	55.93%	102.27%	80.40%	100.00%	-
Tax	-33,133	-38,779	-36,675	-54,550	-47,799	-40,440	-27,731	3.00%
YoY %	14.56%	-5.74%	32.77%	-14.12%	-18.20%	-45.83%	-	-
Horiz. %	119.48%	139.84%	132.25%	196.71%	172.37%	145.83%	100.00%	-
NP	428,121	506,763	459,203	200,010	417,681	325,511	427,437	0.02%
YoY %	-15.52%	10.36%	129.59%	-52.11%	28.32%	-23.85%	-	-
Horiz. %	100.16%	118.56%	107.43%	46.79%	97.72%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,424	493,985	447,556	167,520	415,551	310,647	415,823	-0.29%
YoY %	-17.32%	10.37%	167.17%	-59.69%	33.77%	-25.29%	-	-
Horiz. %	98.22%	118.80%	107.63%	40.29%	99.93%	74.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.18%	7.11%	7.40%	21.43%	10.27%	11.05%	6.09%	-
YoY %	0.98%	-3.92%	-65.47%	108.67%	-7.06%	81.44%	-	-
Horiz. %	117.90%	116.75%	121.51%	351.89%	168.64%	181.44%	100.00%	-
Total Cost	1,881,100	1,720,791	1,629,564	1,979,195	1,545,324	1,514,318	1,154,898	8.46%
YoY %	9.32%	5.60%	-17.67%	28.08%	2.05%	31.12%	-	-
Horiz. %	162.88%	149.00%	141.10%	171.37%	133.81%	131.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	14,225,257	6.86%
YoY %	-14.32%	18.17%	11.91%	4.30%	16.03%	8.67%	-	-
Horiz. %	149.01%	173.91%	147.17%	131.51%	126.09%	108.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	113,807	113,807	94,839	94,839	94,839	82,984	94,835	3.08%
YoY %	0.00%	20.00%	0.00%	0.00%	14.29%	-12.50%	-	-
Horiz. %	120.01%	120.01%	100.00%	100.00%	100.00%	87.50%	100.00%	-
Div Payout %	27.87%	23.04%	21.19%	56.61%	22.82%	26.71%	22.81%	-
YoY %	20.96%	8.73%	-62.57%	148.07%	-14.56%	17.10%	-	-
Horiz. %	122.18%	101.01%	92.90%	248.18%	100.04%	117.10%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	14,225,257	6.86%
YoY %	-14.32%	18.17%	11.91%	4.30%	16.03%	8.67%	-	-
Horiz. %	149.01%	173.91%	147.17%	131.51%	126.09%	108.67%	100.00%	-
NOSH	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,438	3.08%
YoY %	20.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	120.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.54%	22.75%	21.98%	9.18%	21.28%	17.69%	27.01%	-
YoY %	-18.51%	3.50%	139.43%	-56.86%	20.29%	-34.51%	-	-
Horiz. %	68.64%	84.23%	81.38%	33.99%	78.79%	65.49%	100.00%	-
ROE	1.93%	2.00%	2.14%	0.90%	2.32%	2.01%	2.92%	-
YoY %	-3.50%	-6.54%	137.78%	-61.21%	15.42%	-31.16%	-	-
Horiz. %	66.10%	68.49%	73.29%	30.82%	79.45%	68.84%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	162.32	156.58	176.19	183.82	165.58	155.19	133.48	3.31%
YoY %	3.67%	-11.13%	-4.15%	11.02%	6.70%	16.26%	-	-
Horiz. %	121.61%	117.31%	132.00%	137.71%	124.05%	116.26%	100.00%	-
EPS	28.71	34.72	37.75	14.13	35.05	26.20	35.08	-3.28%
YoY %	-17.31%	-8.03%	167.16%	-59.69%	33.78%	-25.31%	-	-
Horiz. %	81.84%	98.97%	107.61%	40.28%	99.91%	74.69%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	7.00	8.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	14.29%	-12.50%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	87.50%	100.00%	-
NAPS	14.90	17.39	17.66	15.78	15.13	13.04	12.00	3.67%
YoY %	-14.32%	-1.53%	11.91%	4.30%	16.03%	8.67%	-	-
Horiz. %	124.17%	144.92%	147.17%	131.50%	126.08%	108.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	162.32	156.58	146.83	153.18	137.99	129.33	111.23	6.49%
YoY %	3.67%	6.64%	-4.15%	11.01%	6.70%	16.27%	-	-
Horiz. %	145.93%	140.77%	132.01%	137.71%	124.06%	116.27%	100.00%	-
EPS	28.71	34.72	31.46	11.78	29.21	21.84	29.23	-0.29%
YoY %	-17.31%	10.36%	167.06%	-59.67%	33.75%	-25.28%	-	-
Horiz. %	98.22%	118.78%	107.63%	40.30%	99.93%	74.72%	100.00%	-
DPS	8.00	8.00	6.67	6.67	6.67	5.83	6.67	3.07%
YoY %	0.00%	19.94%	0.00%	0.00%	14.41%	-12.59%	-	-
Horiz. %	119.94%	119.94%	100.00%	100.00%	100.00%	87.41%	100.00%	-
NAPS	14.90	17.39	14.7167	13.15	12.6083	10.8667	9.9995	6.86%
YoY %	-14.32%	18.17%	11.91%	4.30%	16.03%	8.67%	-	-
Horiz. %	149.01%	173.91%	147.17%	131.51%	126.09%	108.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	18.70	19.68	17.16	16.50	15.12	15.14	14.16	-
P/RPS	11.52	12.57	9.74	8.98	9.13	9.76	10.61	1.38%
YoY %	-8.35%	29.06%	8.46%	-1.64%	-6.45%	-8.01%	-	-
Horiz. %	108.58%	118.47%	91.80%	84.64%	86.05%	91.99%	100.00%	-
P/EPS	65.13	56.68	45.45	116.77	43.13	57.78	40.37	8.29%
YoY %	14.91%	24.71%	-61.08%	170.74%	-25.35%	43.13%	-	-
Horiz. %	161.33%	140.40%	112.58%	289.25%	106.84%	143.13%	100.00%	-
EY	1.54	1.76	2.20	0.86	2.32	1.73	2.48	-7.63%
YoY %	-12.50%	-20.00%	155.81%	-62.93%	34.10%	-30.24%	-	-
Horiz. %	62.10%	70.97%	88.71%	34.68%	93.55%	69.76%	100.00%	-
DY	0.43	0.41	0.47	0.48	0.53	0.46	0.56	-4.30%
YoY %	4.88%	-12.77%	-2.08%	-9.43%	15.22%	-17.86%	-	-
Horiz. %	76.79%	73.21%	83.93%	85.71%	94.64%	82.14%	100.00%	-
P/NAPS	1.26	1.13	0.97	1.05	1.00	1.16	1.18	1.09%
YoY %	11.50%	16.49%	-7.62%	5.00%	-13.79%	-1.69%	-	-
Horiz. %	106.78%	95.76%	82.20%	88.98%	84.75%	98.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	24/08/17	25/08/16	26/08/15	27/08/14	21/08/13	-
Price	18.80	16.82	16.70	16.14	15.02	14.80	14.10	-
P/RPS	11.58	10.74	9.48	8.78	9.07	9.54	10.56	1.54%
YoY %	7.82%	13.29%	7.97%	-3.20%	-4.93%	-9.66%	-	-
Horiz. %	109.66%	101.70%	89.77%	83.14%	85.89%	90.34%	100.00%	-
P/EPS	65.48	48.44	44.24	114.22	42.85	56.48	40.20	8.46%
YoY %	35.18%	9.49%	-61.27%	166.56%	-24.13%	40.50%	-	-
Horiz. %	162.89%	120.50%	110.05%	284.13%	106.59%	140.50%	100.00%	-
EY	1.53	2.06	2.26	0.88	2.33	1.77	2.49	-7.79%
YoY %	-25.73%	-8.85%	156.82%	-62.23%	31.64%	-28.92%	-	-
Horiz. %	61.45%	82.73%	90.76%	35.34%	93.57%	71.08%	100.00%	-
DY	0.43	0.48	0.48	0.50	0.53	0.47	0.57	-4.58%
YoY %	-10.42%	0.00%	-4.00%	-5.66%	12.77%	-17.54%	-	-
Horiz. %	75.44%	84.21%	84.21%	87.72%	92.98%	82.46%	100.00%	-
P/NAPS	1.26	0.97	0.95	1.02	0.99	1.13	1.18	1.09%
YoY %	29.90%	2.11%	-6.86%	3.03%	-12.39%	-4.24%	-	-
Horiz. %	106.78%	82.20%	80.51%	86.44%	83.90%	95.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:55:00

EMA 5

5 Mins

BUY

2024-04-24 16:40:00

EMA 5

10 Mins

SELL

2024-04-24 16:35:00

ADX

5 Mins

SELL

2024-04-24 16:20:00

EMA 5

10 Mins

BUY

2024-04-24 16:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

357

SAPNRG

SAPURA ENERGY BERHAD

331

DNEX

DAGANG NEXCHANGE BERHAD

282

YTLPOWR

YTL POWER INTERNATIONAL BHD

229

MYEG

MY E.G. SERVICES BHD

224

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

209

GENTING

GENTING BHD

201

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More