[PPB] YoY Cumulative Quarter 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- 45.32%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,190,690 4,683,776 4,528,260 4,305,051 4,186,376 4,048,314 3,701,008 2.09%
PBT 1,420,933 1,271,628 1,167,683 1,293,147 1,211,110 1,181,122 1,028,144 5.53%
Tax -57,511 -72,366 -64,732 -54,456 -104,239 -105,003 -89,227 -7.05%
NP 1,363,422 1,199,262 1,102,951 1,238,691 1,106,871 1,076,119 938,917 6.40%
-
NP to SH 1,316,961 1,152,551 1,075,096 1,205,447 1,044,993 1,051,311 916,779 6.21%
-
Tax Rate 4.05% 5.69% 5.54% 4.21% 8.61% 8.89% 8.68% -
Total Cost 2,827,268 3,484,514 3,425,309 3,066,360 3,079,505 2,972,195 2,762,091 0.38%
-
Net Worth 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 5.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 654,395 441,005 398,327 355,649 296,374 296,374 272,664 15.69%
Div Payout % 49.69% 38.26% 37.05% 29.50% 28.36% 28.19% 29.74% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 5.20%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 32.53% 25.60% 24.36% 28.77% 26.44% 26.58% 25.37% -
ROE 5.77% 5.38% 5.11% 5.77% 4.98% 5.28% 5.45% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 294.58 329.24 318.31 363.14 353.13 341.49 312.19 -0.96%
EPS 92.57 81.02 75.57 101.68 88.15 88.68 77.33 3.04%
DPS 46.00 31.00 28.00 30.00 25.00 25.00 23.00 12.23%
NAPS 16.04 15.07 14.79 17.63 17.69 16.80 14.19 2.06%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 294.59 329.25 318.32 302.63 294.29 284.58 260.17 2.09%
EPS 92.58 81.02 75.57 84.74 73.46 73.90 64.45 6.21%
DPS 46.00 31.00 28.00 25.00 20.83 20.83 19.17 15.69%
NAPS 16.0405 15.0705 14.7905 14.6921 14.7421 14.0004 11.8254 5.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 18.52 18.84 17.58 17.24 15.86 15.90 14.30 -
P/RPS 6.29 5.72 5.52 4.75 4.49 4.66 4.58 5.42%
P/EPS 20.01 23.25 23.26 16.95 17.99 17.93 18.49 1.32%
EY 5.00 4.30 4.30 5.90 5.56 5.58 5.41 -1.30%
DY 2.48 1.65 1.59 1.74 1.58 1.57 1.61 7.45%
P/NAPS 1.15 1.25 1.19 0.98 0.90 0.95 1.01 2.18%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 18.48 18.30 18.50 17.70 16.54 16.00 14.58 -
P/RPS 6.27 5.56 5.81 4.87 4.68 4.69 4.67 5.02%
P/EPS 19.96 22.59 24.48 17.41 18.76 18.04 18.85 0.95%
EY 5.01 4.43 4.09 5.74 5.33 5.54 5.30 -0.93%
DY 2.49 1.69 1.51 1.69 1.51 1.56 1.58 7.86%
P/NAPS 1.15 1.21 1.25 1.00 0.93 0.95 1.03 1.85%

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