[PPB] YoY Quarter Result on 30-Jun-2021 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -54.38%

YoY- -44.86%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	1,319,002	1,480,934	1,577,314	1,082,928	953,343	1,152,835	1,082,432	3.34%
YoY %	-10.93%	-6.11%	45.65%	13.59%	-17.30%	6.50%	-	-
Horiz. %	121.86%	136.82%	145.72%	100.05%	88.07%	106.50%	100.00%	-
PBT	333,518	232,824	752,072	144,619	390,197	181,392	336,028	-0.12%
YoY %	43.25%	-69.04%	420.04%	-62.94%	115.11%	-46.02%	-	-
Horiz. %	99.25%	69.29%	223.81%	43.04%	116.12%	53.98%	100.00%	-
Tax	-22,552	-24,953	-36,224	27,914	-26,358	-15,214	-24,872	-1.61%
YoY %	9.62%	31.11%	-229.77%	205.90%	-73.25%	38.83%	-	-
Horiz. %	90.67%	100.33%	145.64%	-112.23%	105.97%	61.17%	100.00%	-
NP	310,966	207,871	715,848	172,533	363,839	166,178	311,156	-0.01%
YoY %	49.60%	-70.96%	314.90%	-52.58%	118.95%	-46.59%	-	-
Horiz. %	99.94%	66.81%	230.06%	55.45%	116.93%	53.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,919	202,814	693,407	183,466	332,733	159,976	304,473	0.24%
YoY %	52.32%	-70.75%	277.95%	-44.86%	107.99%	-47.46%	-	-
Horiz. %	101.46%	66.61%	227.74%	60.26%	109.28%	52.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.76%	10.72%	4.82%	-19.30%	6.76%	8.39%	7.40%	-
YoY %	-36.94%	122.41%	124.97%	-385.50%	-19.43%	13.38%	-	-
Horiz. %	91.35%	144.86%	65.14%	-260.81%	91.35%	113.38%	100.00%	-
Total Cost	1,008,036	1,273,063	861,466	910,395	589,504	986,657	771,276	4.55%
YoY %	-20.82%	47.78%	-5.37%	54.43%	-40.25%	27.93%	-	-
Horiz. %	130.70%	165.06%	111.69%	118.04%	76.43%	127.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,555,760	26,844,460	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	1.81%
YoY %	2.65%	4.83%	8.17%	7.56%	3.83%	-14.32%	-	-
Horiz. %	111.39%	108.51%	103.51%	95.69%	88.96%	85.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	170,711	170,711	170,711	1,422	113,807	113,807	113,807	6.98%
YoY %	0.00%	0.00%	11,904.99%	-98.75%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	1.25%	100.00%	100.00%	100.00%	-
Div Payout %	55.26%	84.17%	24.62%	0.78%	34.20%	71.14%	37.38%	-
YoY %	-34.35%	241.88%	3,056.41%	-97.72%	-51.93%	90.32%	-	-
Horiz. %	147.83%	225.17%	65.86%	2.09%	91.49%	190.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	27,555,760	26,844,460	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	1.81%
YoY %	2.65%	4.83%	8.17%	7.56%	3.83%	-14.32%	-	-
Horiz. %	111.39%	108.51%	103.51%	95.69%	88.96%	85.68%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,185,499	3.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	23.58%	14.04%	45.38%	15.93%	38.16%	14.41%	28.75%	-
YoY %	67.95%	-69.06%	184.87%	-58.25%	164.82%	-49.88%	-	-
Horiz. %	82.02%	48.83%	157.84%	55.41%	132.73%	50.12%	100.00%	-
ROE	1.12%	0.76%	2.71%	0.78%	1.51%	0.75%	1.23%	-
YoY %	47.37%	-71.96%	247.44%	-48.34%	101.33%	-39.02%	-	-
Horiz. %	91.06%	61.79%	220.33%	63.41%	122.76%	60.98%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	92.72	104.10	110.88	76.12	67.01	81.04	76.09	3.34%
YoY %	-10.93%	-6.11%	45.66%	13.59%	-17.31%	6.51%	-	-
Horiz. %	121.86%	136.81%	145.72%	100.04%	88.07%	106.51%	100.00%	-
EPS	21.72	14.26	48.74	12.90	23.39	11.25	21.40	0.24%
YoY %	52.31%	-70.74%	277.83%	-44.85%	107.91%	-47.43%	-	-
Horiz. %	101.50%	66.64%	227.76%	60.28%	109.30%	52.57%	100.00%	-
DPS	12.00	12.00	12.00	0.10	8.00	8.00	8.00	6.98%
YoY %	0.00%	0.00%	11,900.00%	-98.75%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	1.25%	100.00%	100.00%	100.00%	-
NAPS	19.37	18.87	18.00	16.64	15.47	14.90	17.39	1.81%
YoY %	2.65%	4.83%	8.17%	7.56%	3.83%	-14.32%	-	-
Horiz. %	111.39%	108.51%	103.51%	95.69%	88.96%	85.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	92.72	104.10	110.88	76.12	67.01	81.04	76.09	3.34%
YoY %	-10.93%	-6.11%	45.66%	13.59%	-17.31%	6.51%	-	-
Horiz. %	121.86%	136.81%	145.72%	100.04%	88.07%	106.51%	100.00%	-
EPS	21.72	14.26	48.74	12.90	23.39	11.25	21.40	0.24%
YoY %	52.31%	-70.74%	277.83%	-44.85%	107.91%	-47.43%	-	-
Horiz. %	101.50%	66.64%	227.76%	60.28%	109.30%	52.57%	100.00%	-
DPS	12.00	12.00	12.00	0.10	8.00	8.00	8.00	6.98%
YoY %	0.00%	0.00%	11,900.00%	-98.75%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	1.25%	100.00%	100.00%	100.00%	-
NAPS	19.37	18.87	18.00	16.64	15.47	14.90	17.39	1.81%
YoY %	2.65%	4.83%	8.17%	7.56%	3.83%	-14.32%	-	-
Horiz. %	111.39%	108.51%	103.51%	95.69%	88.96%	85.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	14.30	15.74	15.86	18.30	17.78	18.70	19.68	-
P/RPS	15.42	15.12	14.30	24.04	26.53	23.08	25.86	-8.24%
YoY %	1.98%	5.73%	-40.52%	-9.39%	14.95%	-10.75%	-	-
Horiz. %	59.63%	58.47%	55.30%	92.96%	102.59%	89.25%	100.00%	-
P/EPS	65.85	110.41	32.54	141.90	76.02	166.29	91.95	-5.40%
YoY %	-40.36%	239.31%	-77.07%	86.66%	-54.28%	80.85%	-	-
Horiz. %	71.62%	120.08%	35.39%	154.32%	82.68%	180.85%	100.00%	-
EY	1.52	0.91	3.07	0.70	1.32	0.60	1.09	5.69%
YoY %	67.03%	-70.36%	338.57%	-46.97%	120.00%	-44.95%	-	-
Horiz. %	139.45%	83.49%	281.65%	64.22%	121.10%	55.05%	100.00%	-
DY	0.84	0.76	0.76	0.01	0.45	0.43	0.41	12.68%
YoY %	10.53%	0.00%	7,500.00%	-97.78%	4.65%	4.88%	-	-
Horiz. %	204.88%	185.37%	185.37%	2.44%	109.76%	104.88%	100.00%	-
P/NAPS	0.74	0.83	0.88	1.10	1.15	1.26	1.13	-6.80%
YoY %	-10.84%	-5.68%	-20.00%	-4.35%	-8.73%	11.50%	-	-
Horiz. %	65.49%	73.45%	77.88%	97.35%	101.77%	111.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	29/08/23	25/08/22	26/08/21	27/08/20	29/08/19	29/08/18	-
Price	14.34	15.76	16.78	18.56	19.26	18.80	16.82	-
P/RPS	15.47	15.14	15.13	24.38	28.74	23.20	22.11	-5.77%
YoY %	2.18%	0.07%	-37.94%	-15.17%	23.88%	4.93%	-	-
Horiz. %	69.97%	68.48%	68.43%	110.27%	129.99%	104.93%	100.00%	-
P/EPS	66.04	110.55	34.43	143.91	82.35	167.18	78.59	-2.85%
YoY %	-40.26%	221.09%	-76.08%	74.75%	-50.74%	112.72%	-	-
Horiz. %	84.03%	140.67%	43.81%	183.11%	104.78%	212.72%	100.00%	-
EY	1.51	0.90	2.90	0.69	1.21	0.60	1.27	2.92%
YoY %	67.78%	-68.97%	320.29%	-42.98%	101.67%	-52.76%	-	-
Horiz. %	118.90%	70.87%	228.35%	54.33%	95.28%	47.24%	100.00%	-
DY	0.84	0.76	0.72	0.01	0.42	0.43	0.48	9.76%
YoY %	10.53%	5.56%	7,100.00%	-97.62%	-2.33%	-10.42%	-	-
Horiz. %	175.00%	158.33%	150.00%	2.08%	87.50%	89.58%	100.00%	-
P/NAPS	0.74	0.84	0.93	1.12	1.24	1.26	0.97	-4.40%
YoY %	-11.90%	-9.68%	-16.96%	-9.68%	-1.59%	29.90%	-	-
Horiz. %	76.29%	86.60%	95.88%	115.46%	127.84%	129.90%	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