[PPB] YoY TTM 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- -9.74%

YoY- 9.37%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	6,260,585	5,615,752	4,370,024	4,395,888	4,609,927	4,443,838	4,095,938	7.32%
YoY %	11.48%	28.51%	-0.59%	-4.64%	3.74%	8.49%	-	-
Horiz. %	152.85%	137.11%	106.69%	107.32%	112.55%	108.49%	100.00%	-
PBT	1,905,640	1,898,008	1,421,041	1,401,493	1,083,395	1,342,811	1,452,428	4.62%
YoY %	0.40%	33.56%	1.39%	29.36%	-19.32%	-7.55%	-	-
Horiz. %	131.20%	130.68%	97.84%	96.49%	74.59%	92.45%	100.00%	-
Tax	-82,773	12,091	-15,153	-78,042	-59,084	-56,560	-86,364	-0.70%
YoY %	-784.58%	179.79%	80.58%	-32.09%	-4.46%	34.51%	-	-
Horiz. %	95.84%	-14.00%	17.55%	90.36%	68.41%	65.49%	100.00%	-
NP	1,822,867	1,910,099	1,405,888	1,323,451	1,024,311	1,286,251	1,366,064	4.92%
YoY %	-4.57%	35.86%	6.23%	29.20%	-20.36%	-5.84%	-	-
Horiz. %	133.44%	139.83%	102.92%	96.88%	74.98%	94.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,780,603	1,907,029	1,382,611	1,264,126	989,537	1,251,876	1,325,029	5.04%
YoY %	-6.63%	37.93%	9.37%	27.75%	-20.96%	-5.52%	-	-
Horiz. %	134.38%	143.92%	104.35%	95.40%	74.68%	94.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.34%	-0.64%	1.07%	5.57%	5.45%	4.21%	5.95%	-
YoY %	778.12%	-159.81%	-80.79%	2.20%	29.45%	-29.24%	-	-
Horiz. %	72.94%	-10.76%	17.98%	93.61%	91.60%	70.76%	100.00%	-
Total Cost	4,437,718	3,705,653	2,964,136	3,072,437	3,585,616	3,157,587	2,729,874	8.43%
YoY %	19.76%	25.02%	-3.52%	-14.31%	13.56%	15.67%	-	-
Horiz. %	162.56%	135.74%	108.58%	112.55%	131.35%	115.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,844,460	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	4.22%
YoY %	4.83%	8.17%	7.56%	3.83%	-14.32%	18.17%	-	-
Horiz. %	128.22%	122.31%	113.07%	105.12%	101.25%	118.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	569,039	526,361	542,010	441,005	398,327	374,617	296,374	11.47%
YoY %	8.11%	-2.89%	22.90%	10.71%	6.33%	26.40%	-	-
Horiz. %	192.00%	177.60%	182.88%	148.80%	134.40%	126.40%	100.00%	-
Div Payout %	31.96%	27.60%	39.20%	34.89%	40.25%	29.92%	22.37%	-
YoY %	15.80%	-29.59%	12.35%	-13.32%	34.53%	33.75%	-	-
Horiz. %	142.87%	123.38%	175.23%	155.97%	179.93%	133.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	26,844,460	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	4.22%
YoY %	4.83%	8.17%	7.56%	3.83%	-14.32%	18.17%	-	-
Horiz. %	128.22%	122.31%	113.07%	105.12%	101.25%	118.17%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,185,499	1,185,499	3.08%
YoY %	0.00%	0.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	29.12%	34.01%	32.17%	30.11%	22.22%	28.94%	33.35%	-
YoY %	-14.38%	5.72%	6.84%	35.51%	-23.22%	-13.22%	-	-
Horiz. %	87.32%	101.98%	96.46%	90.28%	66.63%	86.78%	100.00%	-
ROE	6.63%	7.45%	5.84%	5.74%	4.67%	5.06%	6.33%	-
YoY %	-11.01%	27.57%	1.74%	22.91%	-7.71%	-20.06%	-	-
Horiz. %	104.74%	117.69%	92.26%	90.68%	73.78%	79.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	440.08	394.75	307.19	309.00	324.05	312.37	345.50	4.11%
YoY %	11.48%	28.50%	-0.59%	-4.64%	3.74%	-9.59%	-	-
Horiz. %	127.37%	114.25%	88.91%	89.44%	93.79%	90.41%	100.00%	-
EPS	125.17	134.05	97.19	88.86	69.56	88.00	111.77	1.90%
YoY %	-6.62%	37.93%	9.37%	27.75%	-20.95%	-21.27%	-	-
Horiz. %	111.99%	119.93%	86.96%	79.50%	62.23%	78.73%	100.00%	-
DPS	40.00	37.00	38.10	31.00	28.00	26.33	25.00	8.14%
YoY %	8.11%	-2.89%	22.90%	10.71%	6.34%	5.32%	-	-
Horiz. %	160.00%	148.00%	152.40%	124.00%	112.00%	105.32%	100.00%	-
NAPS	18.87	18.00	16.64	15.47	14.90	17.39	17.66	1.11%
YoY %	4.83%	8.17%	7.56%	3.83%	-14.32%	-1.53%	-	-
Horiz. %	106.85%	101.93%	94.22%	87.60%	84.37%	98.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	440.08	394.75	307.19	309.00	324.05	312.37	287.92	7.32%
YoY %	11.48%	28.50%	-0.59%	-4.64%	3.74%	8.49%	-	-
Horiz. %	152.85%	137.10%	106.69%	107.32%	112.55%	108.49%	100.00%	-
EPS	125.17	134.05	97.19	88.86	69.56	88.00	93.14	5.04%
YoY %	-6.62%	37.93%	9.37%	27.75%	-20.95%	-5.52%	-	-
Horiz. %	134.39%	143.92%	104.35%	95.40%	74.68%	94.48%	100.00%	-
DPS	40.00	37.00	38.10	31.00	28.00	26.33	20.83	11.48%
YoY %	8.11%	-2.89%	22.90%	10.71%	6.34%	26.40%	-	-
Horiz. %	192.03%	177.63%	182.91%	148.82%	134.42%	126.40%	100.00%	-
NAPS	18.87	18.00	16.64	15.47	14.90	17.39	14.7167	4.22%
YoY %	4.83%	8.17%	7.56%	3.83%	-14.32%	18.17%	-	-
Horiz. %	128.22%	122.31%	113.07%	105.12%	101.25%	118.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	15.74	15.86	18.30	17.78	18.70	19.68	17.16	-
P/RPS	3.58	4.02	5.96	5.75	5.77	6.30	4.97	-5.31%
YoY %	-10.95%	-32.55%	3.65%	-0.35%	-8.41%	26.76%	-	-
Horiz. %	72.03%	80.89%	119.92%	115.69%	116.10%	126.76%	100.00%	-
P/EPS	12.58	11.83	18.83	20.01	26.88	22.36	15.35	-3.26%
YoY %	6.34%	-37.17%	-5.90%	-25.56%	20.21%	45.67%	-	-
Horiz. %	81.95%	77.07%	122.67%	130.36%	175.11%	145.67%	100.00%	-
EY	7.95	8.45	5.31	5.00	3.72	4.47	6.51	3.38%
YoY %	-5.92%	59.13%	6.20%	34.41%	-16.78%	-31.34%	-	-
Horiz. %	122.12%	129.80%	81.57%	76.80%	57.14%	68.66%	100.00%	-
DY	2.54	2.33	2.08	1.74	1.50	1.34	1.46	9.66%
YoY %	9.01%	12.02%	19.54%	16.00%	11.94%	-8.22%	-	-
Horiz. %	173.97%	159.59%	142.47%	119.18%	102.74%	91.78%	100.00%	-
P/NAPS	0.83	0.88	1.10	1.15	1.26	1.13	0.97	-2.56%
YoY %	-5.68%	-20.00%	-4.35%	-8.73%	11.50%	16.49%	-	-
Horiz. %	85.57%	90.72%	113.40%	118.56%	129.90%	116.49%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/08/22	26/08/21	27/08/20	29/08/19	29/08/18	24/08/17	-
Price	15.76	16.78	18.56	19.26	18.80	16.82	16.70	-
P/RPS	3.58	4.25	6.04	6.23	5.80	5.38	4.83	-4.86%
YoY %	-15.76%	-29.64%	-3.05%	7.41%	7.81%	11.39%	-	-
Horiz. %	74.12%	87.99%	125.05%	128.99%	120.08%	111.39%	100.00%	-
P/EPS	12.59	12.52	19.10	21.67	27.03	19.11	14.94	-2.81%
YoY %	0.56%	-34.45%	-11.86%	-19.83%	41.44%	27.91%	-	-
Horiz. %	84.27%	83.80%	127.84%	145.05%	180.92%	127.91%	100.00%	-
EY	7.94	7.99	5.24	4.61	3.70	5.23	6.69	2.89%
YoY %	-0.63%	52.48%	13.67%	24.59%	-29.25%	-21.82%	-	-
Horiz. %	118.68%	119.43%	78.33%	68.91%	55.31%	78.18%	100.00%	-
DY	2.54	2.21	2.05	1.61	1.49	1.57	1.50	9.17%
YoY %	14.93%	7.80%	27.33%	8.05%	-5.10%	4.67%	-	-
Horiz. %	169.33%	147.33%	136.67%	107.33%	99.33%	104.67%	100.00%	-
P/NAPS	0.84	0.93	1.12	1.24	1.26	0.97	0.95	-2.02%
YoY %	-9.68%	-16.96%	-9.68%	-1.59%	29.90%	2.11%	-	-
Horiz. %	88.42%	97.89%	117.89%	130.53%	132.63%	102.11%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 11:35:00

EMA 5

5 Mins

BUY

2024-04-25 11:15:00

EMA 5

5 Mins

SELL

2024-04-25 11:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 11:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-25 11:00:00

TURTLE SYSTEM 20

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

355

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

280

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

205

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

SAPNRG

0.045

0.00

111,269,800

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,621,700

ICONIC-WA

0.03

+0.01

70,414,500

BJCORP

0.305

+0.02

69,004,700

EKOVEST

0.45

-0.01

61,453,600

HSI-HSW

0.04

0.00

49,945,800

ICONIC

0.085

-0.005

39,318,400

HSI-CVB

0.08

+0.01

35,372,000

More active Stocks

HEIM

23.40

+0.40

78,600

NESTLE

126.70

+0.40

32,000

UTDPLT

26.32

+0.22

178,000

CRESNDO

3.77

+0.16

481,100

PANAMY

19.16

+0.16

38,000

HSI-CVX

0.885

+0.155

2,000

HLFG

16.82

+0.14

82,600

GASMSIA

3.64

+0.11

316,800

HSI-CV5

0.56

+0.10

8,300

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

31,200

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.85

-0.15

4,154,100

LPI

11.90

-0.14

35,700

UWC

3.15

-0.13

535,100

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

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