[PPB] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 20.76%

YoY- -5.52%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	4,370,024	4,395,888	4,609,927	4,443,838	4,095,938	4,264,514	3,824,184	2.24%
YoY %	-0.59%	-4.64%	3.74%	8.49%	-3.95%	11.51%	-	-
Horiz. %	114.27%	114.95%	120.55%	116.20%	107.11%	111.51%	100.00%	-
PBT	1,421,041	1,401,493	1,083,395	1,342,811	1,452,428	970,202	1,127,673	3.92%
YoY %	1.39%	29.36%	-19.32%	-7.55%	49.70%	-13.96%	-	-
Horiz. %	126.02%	124.28%	96.07%	119.08%	128.80%	86.04%	100.00%	-
Tax	-15,153	-78,042	-59,084	-56,560	-86,364	-111,754	-96,586	-26.53%
YoY %	80.58%	-32.09%	-4.46%	34.51%	22.72%	-15.70%	-	-
Horiz. %	15.69%	80.80%	61.17%	58.56%	89.42%	115.70%	100.00%	-
NP	1,405,888	1,323,451	1,024,311	1,286,251	1,366,064	858,448	1,031,087	5.29%
YoY %	6.23%	29.20%	-20.36%	-5.84%	59.13%	-16.74%	-	-
Horiz. %	136.35%	128.35%	99.34%	124.75%	132.49%	83.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,382,611	1,264,126	989,537	1,251,876	1,325,029	803,280	1,021,683	5.16%
YoY %	9.37%	27.75%	-20.96%	-5.52%	64.95%	-21.38%	-	-
Horiz. %	135.33%	123.73%	96.85%	122.53%	129.69%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.07%	5.57%	5.45%	4.21%	5.95%	11.52%	8.57%	-
YoY %	-80.79%	2.20%	29.45%	-29.24%	-48.35%	34.42%	-	-
Horiz. %	12.49%	64.99%	63.59%	49.12%	69.43%	134.42%	100.00%	-
Total Cost	2,964,136	3,072,437	3,585,616	3,157,587	2,729,874	3,406,066	2,793,097	0.99%
YoY %	-3.52%	-14.31%	13.56%	15.67%	-19.85%	21.95%	-	-
Horiz. %	106.12%	110.00%	128.37%	113.05%	97.74%	121.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.92%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	542,010	441,005	398,327	374,617	296,374	296,374	284,519	11.32%
YoY %	22.90%	10.71%	6.33%	26.40%	0.00%	4.17%	-	-
Horiz. %	190.50%	155.00%	140.00%	131.67%	104.17%	104.17%	100.00%	-
Div Payout %	39.20%	34.89%	40.25%	29.92%	22.37%	36.90%	27.85%	-
YoY %	12.35%	-13.32%	34.53%	33.75%	-39.38%	32.50%	-	-
Horiz. %	140.75%	125.28%	144.52%	107.43%	80.32%	132.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.92%	116.72%	104.30%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	3.08%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	32.17%	30.11%	22.22%	28.94%	33.35%	20.13%	26.96%	-
YoY %	6.84%	35.51%	-23.22%	-13.22%	65.67%	-25.33%	-	-
Horiz. %	119.32%	111.68%	82.42%	107.34%	123.70%	74.67%	100.00%	-
ROE	5.84%	5.74%	4.67%	5.06%	6.33%	4.29%	5.70%	-
YoY %	1.74%	22.91%	-7.71%	-20.06%	47.55%	-24.74%	-	-
Horiz. %	102.46%	100.70%	81.93%	88.77%	111.05%	75.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	307.19	309.00	324.05	312.37	345.50	359.72	322.58	-0.81%
YoY %	-0.59%	-4.64%	3.74%	-9.59%	-3.95%	11.51%	-	-
Horiz. %	95.23%	95.79%	100.46%	96.83%	107.11%	111.51%	100.00%	-
EPS	97.19	88.86	69.56	88.00	111.77	67.76	86.18	2.02%
YoY %	9.37%	27.75%	-20.95%	-21.27%	64.95%	-21.37%	-	-
Horiz. %	112.78%	103.11%	80.71%	102.11%	129.69%	78.63%	100.00%	-
DPS	38.10	31.00	28.00	26.33	25.00	25.00	24.00	7.99%
YoY %	22.90%	10.71%	6.34%	5.32%	0.00%	4.17%	-	-
Horiz. %	158.75%	129.17%	116.67%	109.71%	104.17%	104.17%	100.00%	-
NAPS	16.64	15.47	14.90	17.39	17.66	15.78	15.13	1.59%
YoY %	7.56%	3.83%	-14.32%	-1.53%	11.91%	4.30%	-	-
Horiz. %	109.98%	102.25%	98.48%	114.94%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	307.19	309.00	324.05	312.37	287.92	299.77	268.82	2.24%
YoY %	-0.59%	-4.64%	3.74%	8.49%	-3.95%	11.51%	-	-
Horiz. %	114.27%	114.95%	120.55%	116.20%	107.11%	111.51%	100.00%	-
EPS	97.19	88.86	69.56	88.00	93.14	56.47	71.82	5.16%
YoY %	9.37%	27.75%	-20.95%	-5.52%	64.94%	-21.37%	-	-
Horiz. %	135.32%	123.73%	96.85%	122.53%	129.69%	78.63%	100.00%	-
DPS	38.10	31.00	28.00	26.33	20.83	20.83	20.00	11.32%
YoY %	22.90%	10.71%	6.34%	26.40%	0.00%	4.15%	-	-
Horiz. %	190.50%	155.00%	140.00%	131.65%	104.15%	104.15%	100.00%	-
NAPS	16.64	15.47	14.90	17.39	14.7167	13.15	12.6083	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.93%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	18.30	17.78	18.70	19.68	17.16	16.50	15.12	-
P/RPS	5.96	5.75	5.77	6.30	4.97	4.59	4.69	4.07%
YoY %	3.65%	-0.35%	-8.41%	26.76%	8.28%	-2.13%	-	-
Horiz. %	127.08%	122.60%	123.03%	134.33%	105.97%	97.87%	100.00%	-
P/EPS	18.83	20.01	26.88	22.36	15.35	24.35	17.54	1.18%
YoY %	-5.90%	-25.56%	20.21%	45.67%	-36.96%	38.83%	-	-
Horiz. %	107.35%	114.08%	153.25%	127.48%	87.51%	138.83%	100.00%	-
EY	5.31	5.00	3.72	4.47	6.51	4.11	5.70	-1.17%
YoY %	6.20%	34.41%	-16.78%	-31.34%	58.39%	-27.89%	-	-
Horiz. %	93.16%	87.72%	65.26%	78.42%	114.21%	72.11%	100.00%	-
DY	2.08	1.74	1.50	1.34	1.46	1.52	1.59	4.57%
YoY %	19.54%	16.00%	11.94%	-8.22%	-3.95%	-4.40%	-	-
Horiz. %	130.82%	109.43%	94.34%	84.28%	91.82%	95.60%	100.00%	-
P/NAPS	1.10	1.15	1.26	1.13	0.97	1.05	1.00	1.59%
YoY %	-4.35%	-8.73%	11.50%	16.49%	-7.62%	5.00%	-	-
Horiz. %	110.00%	115.00%	126.00%	113.00%	97.00%	105.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	24/08/17	25/08/16	26/08/15	-
Price	18.56	19.26	18.80	16.82	16.70	16.14	15.02	-
P/RPS	6.04	6.23	5.80	5.38	4.83	4.49	4.66	4.41%
YoY %	-3.05%	7.41%	7.81%	11.39%	7.57%	-3.65%	-	-
Horiz. %	129.61%	133.69%	124.46%	115.45%	103.65%	96.35%	100.00%	-
P/EPS	19.10	21.67	27.03	19.11	14.94	23.82	17.43	1.53%
YoY %	-11.86%	-19.83%	41.44%	27.91%	-37.28%	36.66%	-	-
Horiz. %	109.58%	124.33%	155.08%	109.64%	85.71%	136.66%	100.00%	-
EY	5.24	4.61	3.70	5.23	6.69	4.20	5.74	-1.50%
YoY %	13.67%	24.59%	-29.25%	-21.82%	59.29%	-26.83%	-	-
Horiz. %	91.29%	80.31%	64.46%	91.11%	116.55%	73.17%	100.00%	-
DY	2.05	1.61	1.49	1.57	1.50	1.55	1.60	4.21%
YoY %	27.33%	8.05%	-5.10%	4.67%	-3.23%	-3.12%	-	-
Horiz. %	128.12%	100.63%	93.12%	98.12%	93.75%	96.88%	100.00%	-
P/NAPS	1.12	1.24	1.26	0.97	0.95	1.02	0.99	2.07%
YoY %	-9.68%	-1.59%	29.90%	2.11%	-6.86%	3.03%	-	-
Horiz. %	113.13%	125.25%	127.27%	97.98%	95.96%	103.03%	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

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:55:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

OBV

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 16:15:00

EMA 5

5 Mins

BUY

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

395

PTRANS

PERAK TRANSIT BERHAD

394

HLIND

HONG LEONG INDUSTRIES BHD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

MAYBANK

MALAYAN BANKING BHD

306

PBBANK

PUBLIC BANK BHD

285

GENTING

GENTING BHD

276

SAPNRG

SAPURA ENERGY BERHAD

260

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CVM

0.125

-0.025

191,739,500

HSI-CVH

0.20

-0.03

138,226,100

HSI-HUE

0.165

+0.01

136,016,000

TWL

0.03

0.00

96,151,500

HSI-CVA

0.07

-0.015

80,901,300

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,530,600

VELESTO

0.275

+0.005

68,367,000

INGENIEU

0.14

0.00

64,384,100

AWANTEC

0.23

-0.09

64,000,800

More active Stocks

NESTLE

124.00

+1.00

202,400

UTDPLT

25.46

+0.46

325,200

CHINHIN

4.87

+0.29

302,900

PMETAL

5.46

+0.18

11,958,800

MISC

8.01

+0.18

6,289,800

MPI

31.04

+0.18

192,800

KLK

22.86

+0.16

1,095,300

PPB

15.76

+0.16

515,600

HIBISCS

2.76

+0.14

20,397,700

DAYANG

2.55

+0.14

9,355,500

More gainer Stocks

AJI

18.68

-0.50

50,100

DLADY

32.80

-0.42

294,700

HEIM

22.42

-0.36

304,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.53

-0.24

983,200

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

ALLIANZ

20.78

-0.22

41,800

CRESNDO

3.71

-0.19

1,135,400

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