[PPB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 12.56%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 6,218,965 4,857,430 4,190,690 4,683,776 4,528,260 4,305,051 4,186,376 6.81%
PBT 2,248,964 1,498,073 1,420,933 1,271,628 1,167,683 1,293,147 1,211,110 10.86%
Tax -28,726 9,042 -57,511 -72,366 -64,730 -54,456 -104,239 -19.32%
NP 2,220,238 1,507,115 1,363,422 1,199,262 1,102,953 1,238,691 1,106,871 12.29%
-
NP to SH 2,196,818 1,496,111 1,316,962 1,152,551 1,075,098 1,205,447 1,044,993 13.17%
-
Tax Rate 1.28% -0.60% 4.05% 5.69% 5.54% 4.21% 8.61% -
Total Cost 3,998,727 3,350,315 2,827,268 3,484,514 3,425,307 3,066,360 3,079,505 4.44%
-
Net Worth 25,834,413 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 3.53%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 569,039 357,072 654,395 441,005 398,327 355,649 296,374 11.47%
Div Payout % 25.90% 23.87% 49.69% 38.26% 37.05% 29.50% 28.36% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 25,834,413 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 3.53%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 3.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 35.70% 31.03% 32.53% 25.60% 24.36% 28.77% 26.44% -
ROE 8.50% 6.13% 5.77% 5.38% 5.11% 5.77% 4.98% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 437.15 341.45 294.58 329.24 318.31 363.14 353.13 3.61%
EPS 154.42 105.17 92.57 81.02 75.57 101.68 88.15 9.78%
DPS 40.00 25.10 46.00 31.00 28.00 30.00 25.00 8.14%
NAPS 18.16 17.17 16.04 15.07 14.79 17.63 17.69 0.43%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 437.15 341.45 294.58 329.24 318.31 302.62 294.28 6.81%
EPS 154.42 105.17 92.57 81.02 75.57 84.74 73.46 13.17%
DPS 40.00 25.10 46.00 31.00 28.00 25.00 20.83 11.48%
NAPS 18.16 17.17 16.04 15.07 14.79 14.6917 14.7417 3.53%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 17.44 17.10 18.52 18.84 17.58 17.24 15.86 -
P/RPS 3.99 5.01 6.29 5.72 5.52 4.75 4.49 -1.94%
P/EPS 11.29 16.26 20.01 23.25 23.26 16.95 17.99 -7.46%
EY 8.85 6.15 5.00 4.30 4.30 5.90 5.56 8.05%
DY 2.29 1.47 2.48 1.65 1.59 1.74 1.58 6.37%
P/NAPS 0.96 1.00 1.15 1.25 1.19 0.98 0.90 1.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 07/04/22 25/02/21 27/02/20 01/03/19 28/02/18 28/02/17 -
Price 17.50 16.96 18.48 18.30 18.50 17.70 16.54 -
P/RPS 4.00 4.97 6.27 5.56 5.81 4.87 4.68 -2.58%
P/EPS 11.33 16.13 19.96 22.59 24.48 17.41 18.76 -8.05%
EY 8.82 6.20 5.01 4.43 4.09 5.74 5.33 8.75%
DY 2.29 1.48 2.49 1.69 1.51 1.69 1.51 7.18%
P/NAPS 0.96 0.99 1.15 1.21 1.25 1.00 0.93 0.53%

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