[PPB] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 32.24%

YoY- 167.17%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	2,021,333	2,309,221	2,227,554	2,088,767	2,179,205	1,963,005	1,839,829	1.57%
YoY %	-12.47%	3.67%	6.64%	-4.15%	11.01%	6.69%	-	-
Horiz. %	109.87%	125.51%	121.07%	113.53%	118.45%	106.69%	100.00%	-
PBT	591,119	461,254	545,542	495,878	254,560	465,480	365,951	8.31%
YoY %	28.15%	-15.45%	10.02%	94.80%	-45.31%	27.20%	-	-
Horiz. %	161.53%	126.04%	149.08%	135.50%	69.56%	127.20%	100.00%	-
Tax	-38,809	-33,133	-38,779	-36,675	-54,550	-47,799	-40,440	-0.68%
YoY %	-17.13%	14.56%	-5.74%	32.77%	-14.12%	-18.20%	-	-
Horiz. %	95.97%	81.93%	95.89%	90.69%	134.89%	118.20%	100.00%	-
NP	552,310	428,121	506,763	459,203	200,010	417,681	325,511	9.20%
YoY %	29.01%	-15.52%	10.36%	129.59%	-52.11%	28.32%	-	-
Horiz. %	169.67%	131.52%	155.68%	141.07%	61.44%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	519,999	408,424	493,985	447,556	167,520	415,551	310,647	8.95%
YoY %	27.32%	-17.32%	10.37%	167.17%	-59.69%	33.77%	-	-
Horiz. %	167.39%	131.48%	159.02%	144.07%	53.93%	133.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.57%	7.18%	7.11%	7.40%	21.43%	10.27%	11.05%	-
YoY %	-8.50%	0.98%	-3.92%	-65.47%	108.67%	-7.06%	-	-
Horiz. %	59.46%	64.98%	64.34%	66.97%	193.94%	92.94%	100.00%	-
Total Cost	1,469,023	1,881,100	1,720,791	1,629,564	1,979,195	1,545,324	1,514,318	-0.50%
YoY %	-21.91%	9.32%	5.60%	-17.67%	28.08%	2.05%	-	-
Horiz. %	97.01%	124.22%	113.63%	107.61%	130.70%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	6.05%
YoY %	3.83%	-14.32%	18.17%	11.91%	4.30%	16.03%	-	-
Horiz. %	142.36%	137.12%	160.03%	135.43%	121.01%	116.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	113,807	113,807	113,807	94,839	94,839	94,839	82,984	5.40%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	14.29%	-	-
Horiz. %	137.14%	137.14%	137.14%	114.29%	114.29%	114.29%	100.00%	-
Div Payout %	21.89%	27.87%	23.04%	21.19%	56.61%	22.82%	26.71%	-
YoY %	-21.46%	20.96%	8.73%	-62.57%	148.07%	-14.56%	-	-
Horiz. %	81.95%	104.34%	86.26%	79.33%	211.94%	85.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	6.05%
YoY %	3.83%	-14.32%	18.17%	11.91%	4.30%	16.03%	-	-
Horiz. %	142.36%	137.12%	160.03%	135.43%	121.01%	116.03%	100.00%	-
NOSH	1,422,599	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	3.08%
YoY %	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	27.32%	18.54%	22.75%	21.98%	9.18%	21.28%	17.69%	-
YoY %	47.36%	-18.51%	3.50%	139.43%	-56.86%	20.29%	-	-
Horiz. %	154.44%	104.80%	128.60%	124.25%	51.89%	120.29%	100.00%	-
ROE	2.36%	1.93%	2.00%	2.14%	0.90%	2.32%	2.01%	-
YoY %	22.28%	-3.50%	-6.54%	137.78%	-61.21%	15.42%	-	-
Horiz. %	117.41%	96.02%	99.50%	106.47%	44.78%	115.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	142.09	162.32	156.58	176.19	183.82	165.58	155.19	-1.45%
YoY %	-12.46%	3.67%	-11.13%	-4.15%	11.02%	6.70%	-	-
Horiz. %	91.56%	104.59%	100.90%	113.53%	118.45%	106.70%	100.00%	-
EPS	36.55	28.71	34.72	37.75	14.13	35.05	26.20	5.70%
YoY %	27.31%	-17.31%	-8.03%	167.16%	-59.69%	33.78%	-	-
Horiz. %	139.50%	109.58%	132.52%	144.08%	53.93%	133.78%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	8.00	7.00	2.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	14.29%	-	-
Horiz. %	114.29%	114.29%	114.29%	114.29%	114.29%	114.29%	100.00%	-
NAPS	15.47	14.90	17.39	17.66	15.78	15.13	13.04	2.88%
YoY %	3.83%	-14.32%	-1.53%	11.91%	4.30%	16.03%	-	-
Horiz. %	118.63%	114.26%	133.36%	135.43%	121.01%	116.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	142.09	162.33	156.59	146.83	153.19	137.99	129.33	1.57%
YoY %	-12.47%	3.67%	6.65%	-4.15%	11.02%	6.70%	-	-
Horiz. %	109.87%	125.52%	121.08%	113.53%	118.45%	106.70%	100.00%	-
EPS	36.55	28.71	34.73	31.46	11.78	29.21	21.84	8.95%
YoY %	27.31%	-17.33%	10.39%	167.06%	-59.67%	33.75%	-	-
Horiz. %	167.35%	131.46%	159.02%	144.05%	53.94%	133.75%	100.00%	-
DPS	8.00	8.00	8.00	6.67	6.67	6.67	5.83	5.41%
YoY %	0.00%	0.00%	19.94%	0.00%	0.00%	14.41%	-	-
Horiz. %	137.22%	137.22%	137.22%	114.41%	114.41%	114.41%	100.00%	-
NAPS	15.4705	14.9005	17.3905	14.7171	13.1504	12.6087	10.867	6.05%
YoY %	3.83%	-14.32%	18.17%	11.91%	4.30%	16.03%	-	-
Horiz. %	142.36%	137.12%	160.03%	135.43%	121.01%	116.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	17.78	18.70	19.68	17.16	16.50	15.12	15.14	-
P/RPS	12.51	11.52	12.57	9.74	8.98	9.13	9.76	4.22%
YoY %	8.59%	-8.35%	29.06%	8.46%	-1.64%	-6.45%	-	-
Horiz. %	128.18%	118.03%	128.79%	99.80%	92.01%	93.55%	100.00%	-
P/EPS	48.64	65.13	56.68	45.45	116.77	43.13	57.78	-2.82%
YoY %	-25.32%	14.91%	24.71%	-61.08%	170.74%	-25.35%	-	-
Horiz. %	84.18%	112.72%	98.10%	78.66%	202.09%	74.65%	100.00%	-
EY	2.06	1.54	1.76	2.20	0.86	2.32	1.73	2.94%
YoY %	33.77%	-12.50%	-20.00%	155.81%	-62.93%	34.10%	-	-
Horiz. %	119.08%	89.02%	101.73%	127.17%	49.71%	134.10%	100.00%	-
DY	0.45	0.43	0.41	0.47	0.48	0.53	0.46	-0.36%
YoY %	4.65%	4.88%	-12.77%	-2.08%	-9.43%	15.22%	-	-
Horiz. %	97.83%	93.48%	89.13%	102.17%	104.35%	115.22%	100.00%	-
P/NAPS	1.15	1.26	1.13	0.97	1.05	1.00	1.16	-0.14%
YoY %	-8.73%	11.50%	16.49%	-7.62%	5.00%	-13.79%	-	-
Horiz. %	99.14%	108.62%	97.41%	83.62%	90.52%	86.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	29/08/18	24/08/17	25/08/16	26/08/15	27/08/14	-
Price	19.26	18.80	16.82	16.70	16.14	15.02	14.80	-
P/RPS	13.56	11.58	10.74	9.48	8.78	9.07	9.54	6.02%
YoY %	17.10%	7.82%	13.29%	7.97%	-3.20%	-4.93%	-	-
Horiz. %	142.14%	121.38%	112.58%	99.37%	92.03%	95.07%	100.00%	-
P/EPS	52.69	65.48	48.44	44.24	114.22	42.85	56.48	-1.14%
YoY %	-19.53%	35.18%	9.49%	-61.27%	166.56%	-24.13%	-	-
Horiz. %	93.29%	115.93%	85.76%	78.33%	202.23%	75.87%	100.00%	-
EY	1.90	1.53	2.06	2.26	0.88	2.33	1.77	1.18%
YoY %	24.18%	-25.73%	-8.85%	156.82%	-62.23%	31.64%	-	-
Horiz. %	107.34%	86.44%	116.38%	127.68%	49.72%	131.64%	100.00%	-
DY	0.42	0.43	0.48	0.48	0.50	0.53	0.47	-1.85%
YoY %	-2.33%	-10.42%	0.00%	-4.00%	-5.66%	12.77%	-	-
Horiz. %	89.36%	91.49%	102.13%	102.13%	106.38%	112.77%	100.00%	-
P/NAPS	1.24	1.26	0.97	0.95	1.02	0.99	1.13	1.55%
YoY %	-1.59%	29.90%	2.11%	-6.86%	3.03%	-12.39%	-	-
Horiz. %	109.73%	111.50%	85.84%	84.07%	90.27%	87.61%	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