[PPB] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.79%
YoY- -10.26%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,667,281 4,500,855 4,191,688 4,253,531 3,890,928 3,667,981 3,195,353 6.51%
PBT 1,129,739 1,310,201 1,430,736 1,063,033 1,098,301 1,047,486 1,079,469 0.76%
Tax -61,071 -62,507 -66,852 -106,133 -96,779 -109,706 -54,134 2.02%
NP 1,068,668 1,247,694 1,363,884 956,900 1,001,522 937,780 1,025,335 0.69%
-
NP to SH 1,023,946 1,229,683 1,325,550 889,986 991,724 916,037 1,007,875 0.26%
-
Tax Rate 5.41% 4.77% 4.67% 9.98% 8.81% 10.47% 5.01% -
Total Cost 3,598,613 3,253,161 2,827,804 3,296,631 2,889,406 2,730,201 2,170,018 8.79%
-
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 5.69%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 398,327 374,617 296,374 296,374 284,519 284,519 248,966 8.14%
Div Payout % 38.90% 30.46% 22.36% 33.30% 28.69% 31.06% 24.70% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 21,310,545 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 5.69%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 22.90% 27.72% 32.54% 22.50% 25.74% 25.57% 32.09% -
ROE 4.80% 5.89% 6.29% 4.56% 4.95% 5.79% 6.60% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.08 316.38 353.58 358.80 328.21 309.40 269.54 3.32%
EPS 71.98 86.44 111.81 75.07 83.65 77.27 85.02 -2.73%
DPS 28.00 26.33 25.00 25.00 24.00 24.00 21.00 4.90%
NAPS 14.98 14.67 17.78 16.45 16.91 13.35 12.89 2.53%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.08 316.38 294.65 299.00 273.51 257.84 224.61 6.51%
EPS 71.98 86.44 93.18 62.56 69.71 64.39 70.85 0.26%
DPS 28.00 26.33 20.83 20.83 20.00 20.00 17.50 8.14%
NAPS 14.98 14.67 14.8167 13.7083 14.0917 11.125 10.7417 5.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 18.14 16.78 16.86 16.18 15.42 14.20 14.22 -
P/RPS 5.53 5.30 4.77 4.51 4.70 4.59 5.28 0.77%
P/EPS 25.20 19.41 15.08 21.55 18.43 18.38 16.73 7.06%
EY 3.97 5.15 6.63 4.64 5.43 5.44 5.98 -6.59%
DY 1.54 1.57 1.48 1.55 1.56 1.69 1.48 0.66%
P/NAPS 1.21 1.14 0.95 0.98 0.91 1.06 1.10 1.60%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 -
Price 18.24 17.00 16.76 15.76 15.62 15.50 14.60 -
P/RPS 5.56 5.37 4.74 4.39 4.76 5.01 5.42 0.42%
P/EPS 25.34 19.67 14.99 20.99 18.67 20.06 17.17 6.69%
EY 3.95 5.08 6.67 4.76 5.36 4.99 5.82 -6.25%
DY 1.54 1.55 1.49 1.59 1.54 1.55 1.44 1.12%
P/NAPS 1.22 1.16 0.94 0.96 0.92 1.16 1.13 1.28%

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