[PPB] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -21.59%

YoY- 9.77%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	1,082,432	1,055,504	1,056,591	986,019	956,644	818,489	758,475	6.10%
YoY %	2.55%	-0.10%	7.16%	3.07%	16.88%	7.91%	-	-
Horiz. %	142.71%	139.16%	139.30%	130.00%	126.13%	107.91%	100.00%	-
PBT	336,028	106,308	-28,856	198,939	192,243	198,852	123,902	18.08%
YoY %	216.09%	468.41%	-114.50%	3.48%	-3.32%	60.49%	-	-
Horiz. %	271.20%	85.80%	-23.29%	160.56%	155.16%	160.49%	100.00%	-
Tax	-24,872	-14,712	-30,030	-15,933	-21,592	-13,849	-8,334	19.97%
YoY %	-69.06%	51.01%	-88.48%	26.21%	-55.91%	-66.17%	-	-
Horiz. %	298.44%	176.53%	360.33%	191.18%	259.08%	166.17%	100.00%	-
NP	311,156	91,596	-58,886	183,006	170,651	185,003	115,568	17.93%
YoY %	239.70%	255.55%	-132.18%	7.24%	-7.76%	60.08%	-	-
Horiz. %	269.24%	79.26%	-50.95%	158.35%	147.66%	160.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,473	89,290	-78,720	182,636	166,375	179,480	108,419	18.76%
YoY %	240.99%	213.43%	-143.10%	9.77%	-7.30%	65.54%	-	-
Horiz. %	280.83%	82.36%	-72.61%	168.45%	153.46%	165.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.40%	13.84%	-	8.01%	11.23%	6.96%	6.73%	-
YoY %	-46.53%	0.00%	-	-28.67%	61.35%	3.42%	-	-
Horiz. %	109.96%	205.65%	-	119.02%	166.86%	103.42%	100.00%	-
Total Cost	771,276	963,908	1,115,477	803,013	785,993	633,486	642,907	3.07%
YoY %	-19.98%	-13.59%	38.91%	2.17%	24.07%	-1.47%	-	-
Horiz. %	119.97%	149.93%	173.51%	124.90%	122.26%	98.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	14,227,741	14,190,433	9.70%
YoY %	18.17%	11.91%	4.30%	16.03%	8.65%	0.26%	-	-
Horiz. %	174.34%	147.54%	131.83%	126.40%	108.94%	100.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	113,807	94,839	94,839	94,839	82,984	94,851	82,984	5.40%
YoY %	20.00%	0.00%	0.00%	14.29%	-12.51%	14.30%	-	-
Horiz. %	137.14%	114.29%	114.29%	114.29%	100.00%	114.30%	100.00%	-
Div Payout %	37.38%	106.22%	0.00%	51.93%	49.88%	52.85%	76.54%	-
YoY %	-64.81%	0.00%	0.00%	4.11%	-5.62%	-30.95%	-	-
Horiz. %	48.84%	138.78%	0.00%	67.85%	65.17%	69.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	24,738,995	20,935,927	18,707,187	17,936,613	15,458,918	14,227,741	14,190,433	9.70%
YoY %	18.17%	11.91%	4.30%	16.03%	8.65%	0.26%	-	-
Horiz. %	174.34%	147.54%	131.83%	126.40%	108.94%	100.26%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,645	1,185,499	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	28.75%	8.68%	-5.57%	18.56%	17.84%	22.60%	15.24%	-
YoY %	231.22%	255.83%	-130.01%	4.04%	-21.06%	48.29%	-	-
Horiz. %	188.65%	56.96%	-36.55%	121.78%	117.06%	148.29%	100.00%	-
ROE	1.23%	0.43%	-0.42%	1.02%	1.08%	1.26%	0.76%	-
YoY %	186.05%	202.38%	-141.18%	-5.56%	-14.29%	65.79%	-	-
Horiz. %	161.84%	56.58%	-55.26%	134.21%	142.11%	165.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	76.09	89.03	89.13	83.17	80.70	69.03	63.98	2.92%
YoY %	-14.53%	-0.11%	7.17%	3.06%	16.91%	7.89%	-	-
Horiz. %	118.93%	139.15%	139.31%	129.99%	126.13%	107.89%	100.00%	-
EPS	21.40	7.53	-6.64	15.41	14.03	15.14	9.15	15.20%
YoY %	184.20%	213.40%	-143.09%	9.84%	-7.33%	65.46%	-	-
Horiz. %	233.88%	82.30%	-72.57%	168.42%	153.33%	165.46%	100.00%	-
DPS	8.00	8.00	8.00	8.00	7.00	8.00	7.00	2.24%
YoY %	0.00%	0.00%	0.00%	14.29%	-12.50%	14.29%	-	-
Horiz. %	114.29%	114.29%	114.29%	114.29%	100.00%	114.29%	100.00%	-
NAPS	17.39	17.66	15.78	15.13	13.04	12.00	11.97	6.41%
YoY %	-1.53%	11.91%	4.30%	16.03%	8.67%	0.25%	-	-
Horiz. %	145.28%	147.54%	131.83%	126.40%	108.94%	100.25%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	76.09	74.20	74.27	69.31	67.25	57.53	53.32	6.10%
YoY %	2.55%	-0.09%	7.16%	3.06%	16.90%	7.90%	-	-
Horiz. %	142.70%	139.16%	139.29%	129.99%	126.13%	107.90%	100.00%	-
EPS	21.40	6.28	-5.53	12.84	11.70	12.62	7.62	18.77%
YoY %	240.76%	213.56%	-143.07%	9.74%	-7.29%	65.62%	-	-
Horiz. %	280.84%	82.41%	-72.57%	168.50%	153.54%	165.62%	100.00%	-
DPS	8.00	6.67	6.67	6.67	5.83	6.67	5.83	5.41%
YoY %	19.94%	0.00%	0.00%	14.41%	-12.59%	14.41%	-	-
Horiz. %	137.22%	114.41%	114.41%	114.41%	100.00%	114.41%	100.00%	-
NAPS	17.39	14.7167	13.15	12.6083	10.8667	10.0012	9.975	9.70%
YoY %	18.17%	11.91%	4.30%	16.03%	8.65%	0.26%	-	-
Horiz. %	174.34%	147.54%	131.83%	126.40%	108.94%	100.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	19.68	17.16	16.50	15.12	15.14	14.16	15.98	-
P/RPS	25.86	19.27	18.51	18.18	18.76	20.51	24.98	0.57%
YoY %	34.20%	4.11%	1.82%	-3.09%	-8.53%	-17.89%	-	-
Horiz. %	103.52%	77.14%	74.10%	72.78%	75.10%	82.11%	100.00%	-
P/EPS	91.95	227.83	-248.49	98.14	107.88	93.54	174.73	-10.14%
YoY %	-59.64%	191.69%	-353.20%	-9.03%	15.33%	-46.47%	-	-
Horiz. %	52.62%	130.39%	-142.21%	56.17%	61.74%	53.53%	100.00%	-
EY	1.09	0.44	-0.40	1.02	0.93	1.07	0.57	11.40%
YoY %	147.73%	210.00%	-139.22%	9.68%	-13.08%	87.72%	-	-
Horiz. %	191.23%	77.19%	-70.18%	178.95%	163.16%	187.72%	100.00%	-
DY	0.41	0.47	0.48	0.53	0.46	0.56	0.44	-1.16%
YoY %	-12.77%	-2.08%	-9.43%	15.22%	-17.86%	27.27%	-	-
Horiz. %	93.18%	106.82%	109.09%	120.45%	104.55%	127.27%	100.00%	-
P/NAPS	1.13	0.97	1.05	1.00	1.16	1.18	1.34	-2.79%
YoY %	16.49%	-7.62%	5.00%	-13.79%	-1.69%	-11.94%	-	-
Horiz. %	84.33%	72.39%	78.36%	74.63%	86.57%	88.06%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	24/08/17	25/08/16	26/08/15	27/08/14	21/08/13	29/08/12	-
Price	16.82	16.70	16.14	15.02	14.80	14.10	13.98	-
P/RPS	22.11	18.76	18.11	18.06	18.34	20.42	21.85	0.19%
YoY %	17.86%	3.59%	0.28%	-1.53%	-10.19%	-6.54%	-	-
Horiz. %	101.19%	85.86%	82.88%	82.65%	83.94%	93.46%	100.00%	-
P/EPS	78.59	221.73	-243.06	97.50	105.46	93.14	152.86	-10.49%
YoY %	-64.56%	191.22%	-349.29%	-7.55%	13.23%	-39.07%	-	-
Horiz. %	51.41%	145.05%	-159.01%	63.78%	68.99%	60.93%	100.00%	-
EY	1.27	0.45	-0.41	1.03	0.95	1.07	0.65	11.80%
YoY %	182.22%	209.76%	-139.81%	8.42%	-11.21%	64.62%	-	-
Horiz. %	195.38%	69.23%	-63.08%	158.46%	146.15%	164.62%	100.00%	-
DY	0.48	0.48	0.50	0.53	0.47	0.57	0.50	-0.67%
YoY %	0.00%	-4.00%	-5.66%	12.77%	-17.54%	14.00%	-	-
Horiz. %	96.00%	96.00%	100.00%	106.00%	94.00%	114.00%	100.00%	-
P/NAPS	0.97	0.95	1.02	0.99	1.13	1.18	1.17	-3.07%
YoY %	2.11%	-6.86%	3.03%	-12.39%	-4.24%	0.85%	-	-
Horiz. %	82.91%	81.20%	87.18%	84.62%	96.58%	100.85%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

EMA 5

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-25 16:30:00

EMA 5

10 Mins

SELL

2024-04-25 16:30:00

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

410

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

303

SAPNRG

SAPURA ENERGY BERHAD

243

DNEX

DAGANG NEXCHANGE BERHAD

226

MYEG

MY E.G. SERVICES BHD

220

GENTING

GENTING BHD

213

GENM

GENTING MALAYSIA BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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