[PPB] YoY TTM Result on 31-Mar-2021 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- 16.32%

YoY- 40.36%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	6,356,965	5,121,366	4,240,439	4,595,380	4,539,524	4,416,910	4,094,348	7.60%
YoY %	24.13%	20.77%	-7.72%	1.23%	2.78%	7.88%	-	-
Horiz. %	155.26%	125.08%	103.57%	112.24%	110.87%	107.88%	100.00%	-
PBT	2,424,888	1,290,555	1,666,619	1,192,688	1,238,031	1,113,091	1,294,992	11.01%
YoY %	87.89%	-22.56%	39.74%	-3.66%	11.22%	-14.05%	-	-
Horiz. %	187.25%	99.66%	128.70%	92.10%	95.60%	85.95%	100.00%	-
Tax	-94,044	76,229	-69,425	-66,898	-68,742	-46,400	-100,189	-1.04%
YoY %	-223.37%	209.80%	-3.78%	2.68%	-48.15%	53.69%	-	-
Horiz. %	93.87%	-76.09%	69.29%	66.77%	68.61%	46.31%	100.00%	-
NP	2,330,844	1,366,784	1,597,194	1,125,790	1,169,289	1,066,691	1,194,803	11.77%
YoY %	70.53%	-14.43%	41.87%	-3.72%	9.62%	-10.72%	-	-
Horiz. %	195.08%	114.39%	133.68%	94.22%	97.86%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,271,196	1,397,088	1,531,878	1,091,369	1,134,034	1,036,693	1,137,185	12.21%
YoY %	62.57%	-8.80%	40.36%	-3.76%	9.39%	-8.84%	-	-
Horiz. %	199.72%	122.85%	134.71%	95.97%	99.72%	91.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.88%	-5.91%	4.17%	5.61%	5.55%	4.17%	7.74%	-
YoY %	165.65%	-241.73%	-25.67%	1.08%	33.09%	-46.12%	-	-
Horiz. %	50.13%	-76.36%	53.88%	72.48%	71.71%	53.88%	100.00%	-
Total Cost	4,026,121	3,754,582	2,643,245	3,469,590	3,370,235	3,350,219	2,899,545	5.62%
YoY %	7.23%	42.04%	-23.82%	2.95%	0.60%	15.54%	-	-
Horiz. %	138.85%	129.49%	91.16%	119.66%	116.23%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,488,810	24,824,368	23,785,868	22,050,297	21,267,867	20,224,627	21,338,997	3.66%
YoY %	6.70%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	569,039	357,072	654,395	441,005	398,327	355,649	296,374	11.47%
YoY %	59.36%	-45.43%	48.39%	10.71%	12.00%	20.00%	-	-
Horiz. %	192.00%	120.48%	220.80%	148.80%	134.40%	120.00%	100.00%	-
Div Payout %	25.05%	25.56%	42.72%	40.41%	35.12%	34.31%	26.06%	-
YoY %	-2.00%	-40.17%	5.72%	15.06%	2.36%	31.66%	-	-
Horiz. %	96.12%	98.08%	163.93%	155.07%	134.77%	131.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	26,488,810	24,824,368	23,785,868	22,050,297	21,267,867	20,224,627	21,338,997	3.66%
YoY %	6.70%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	36.67%	26.69%	37.67%	24.50%	25.76%	24.15%	29.18%	-
YoY %	37.39%	-29.15%	53.76%	-4.89%	6.67%	-17.24%	-	-
Horiz. %	125.67%	91.47%	129.10%	83.96%	88.28%	82.76%	100.00%	-
ROE	8.57%	5.63%	6.44%	4.95%	5.33%	5.13%	5.33%	-
YoY %	52.22%	-12.58%	30.10%	-7.13%	3.90%	-3.75%	-	-
Horiz. %	160.79%	105.63%	120.83%	92.87%	100.00%	96.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	446.86	360.00	298.08	323.03	319.10	372.58	345.37	4.38%
YoY %	24.13%	20.77%	-7.72%	1.23%	-14.35%	7.88%	-	-
Horiz. %	129.39%	104.24%	86.31%	93.53%	92.39%	107.88%	100.00%	-
EPS	159.65	98.21	107.68	76.72	79.72	87.45	95.92	8.85%
YoY %	62.56%	-8.79%	40.35%	-3.76%	-8.84%	-8.83%	-	-
Horiz. %	166.44%	102.39%	112.26%	79.98%	83.11%	91.17%	100.00%	-
DPS	40.00	25.10	46.00	31.00	28.00	30.00	25.00	8.14%
YoY %	59.36%	-45.43%	48.39%	10.71%	-6.67%	20.00%	-	-
Horiz. %	160.00%	100.40%	184.00%	124.00%	112.00%	120.00%	100.00%	-
NAPS	18.62	17.45	16.72	15.50	14.95	17.06	18.00	0.56%
YoY %	6.70%	4.37%	7.87%	3.68%	-12.37%	-5.22%	-	-
Horiz. %	103.44%	96.94%	92.89%	86.11%	83.06%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	446.86	360.00	298.08	323.03	319.10	310.48	287.81	7.60%
YoY %	24.13%	20.77%	-7.72%	1.23%	2.78%	7.88%	-	-
Horiz. %	155.26%	125.08%	103.57%	112.24%	110.87%	107.88%	100.00%	-
EPS	159.65	98.21	107.68	76.72	79.72	72.87	79.94	12.21%
YoY %	62.56%	-8.79%	40.35%	-3.76%	9.40%	-8.84%	-	-
Horiz. %	199.71%	122.85%	134.70%	95.97%	99.72%	91.16%	100.00%	-
DPS	40.00	25.10	46.00	31.00	28.00	25.00	20.83	11.48%
YoY %	59.36%	-45.43%	48.39%	10.71%	12.00%	20.02%	-	-
Horiz. %	192.03%	120.50%	220.84%	148.82%	134.42%	120.02%	100.00%	-
NAPS	18.62	17.45	16.72	15.50	14.95	14.2167	15.00	3.66%
YoY %	6.70%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	16.56	17.10	18.50	16.42	18.32	19.14	16.74	-
P/RPS	3.71	4.75	6.21	5.08	5.74	5.14	4.85	-4.36%
YoY %	-21.89%	-23.51%	22.24%	-11.50%	11.67%	5.98%	-	-
Horiz. %	76.49%	97.94%	128.04%	104.74%	118.35%	105.98%	100.00%	-
P/EPS	10.37	17.41	17.18	21.40	22.98	21.89	17.45	-8.30%
YoY %	-40.44%	1.34%	-19.72%	-6.88%	4.98%	25.44%	-	-
Horiz. %	59.43%	99.77%	98.45%	122.64%	131.69%	125.44%	100.00%	-
EY	9.64	5.74	5.82	4.67	4.35	4.57	5.73	9.05%
YoY %	67.94%	-1.37%	24.63%	7.36%	-4.81%	-20.24%	-	-
Horiz. %	168.24%	100.17%	101.57%	81.50%	75.92%	79.76%	100.00%	-
DY	2.42	1.47	2.49	1.89	1.53	1.57	1.49	8.41%
YoY %	64.63%	-40.96%	31.75%	23.53%	-2.55%	5.37%	-	-
Horiz. %	162.42%	98.66%	167.11%	126.85%	102.68%	105.37%	100.00%	-
P/NAPS	0.89	0.98	1.11	1.06	1.23	1.12	0.93	-0.72%
YoY %	-9.18%	-11.71%	4.72%	-13.82%	9.82%	20.43%	-	-
Horiz. %	95.70%	105.38%	119.35%	113.98%	132.26%	120.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	31/05/22	28/05/21	29/05/20	29/05/19	31/05/18	25/05/17	-
Price	16.26	16.62	18.62	17.36	18.62	19.92	16.90	-
P/RPS	3.64	4.62	6.25	5.37	5.84	5.35	4.89	-4.79%
YoY %	-21.21%	-26.08%	16.39%	-8.05%	9.16%	9.41%	-	-
Horiz. %	74.44%	94.48%	127.81%	109.82%	119.43%	109.41%	100.00%	-
P/EPS	10.18	16.92	17.29	22.63	23.36	22.78	17.62	-8.73%
YoY %	-39.83%	-2.14%	-23.60%	-3.12%	2.55%	29.28%	-	-
Horiz. %	57.78%	96.03%	98.13%	128.43%	132.58%	129.28%	100.00%	-
EY	9.82	5.91	5.78	4.42	4.28	4.39	5.68	9.54%
YoY %	66.16%	2.25%	30.77%	3.27%	-2.51%	-22.71%	-	-
Horiz. %	172.89%	104.05%	101.76%	77.82%	75.35%	77.29%	100.00%	-
DY	2.46	1.51	2.47	1.79	1.50	1.51	1.48	8.83%
YoY %	62.91%	-38.87%	37.99%	19.33%	-0.66%	2.03%	-	-
Horiz. %	166.22%	102.03%	166.89%	120.95%	101.35%	102.03%	100.00%	-
P/NAPS	0.87	0.95	1.11	1.12	1.25	1.17	0.94	-1.28%
YoY %	-8.42%	-14.41%	-0.89%	-10.40%	6.84%	24.47%	-	-
Horiz. %	92.55%	101.06%	118.09%	119.15%	132.98%	124.47%	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 10:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-19 10:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 10:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-19 10:00:00

EMA 5

Hourly

BUY

2024-04-19 09:55:00

VOLUME BREAKOUT

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

PTRANS

PERAK TRANSIT BERHAD

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

376

HLIND

HONG LEONG INDUSTRIES BHD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

PBBANK

PUBLIC BANK BHD

264

MAYBANK

MALAYAN BANKING BHD

253

GENTING

GENTING BHD

238

RHBBANK

RHB BANK BERHAD

230

DNEX

DAGANG NEXCHANGE BERHAD

227

Daily Stocks

HSI-CVM

0.125

-0.025

179,295,400

INIX-OR

0.02

0.00

141,839,900

HSI-HUE

0.175

+0.02

129,640,300

HSI-CVH

0.19

-0.04

105,147,400

TWL

0.03

0.00

95,833,700

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.14

0.00

62,938,500

VELESTO

0.27

0.00

60,956,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CVA

0.065

-0.02

55,824,000

More active Stocks

NESTLE

124.00

+1.00

80,300

MISC

8.07

+0.24

1,507,100

HIBISCS

2.84

+0.22

13,915,000

AMWAY

7.39

+0.19

33,100

UTDPLT

25.18

+0.18

145,800

PMETAL

5.44

+0.16

5,926,500

PPB

15.76

+0.16

180,200

KLK

22.84

+0.14

362,100

MPI

31.00

+0.14

106,400

NIKKEI-HC

0.885

+0.125

39,000

More gainer Stocks

AJI

18.64

-0.54

33,900

DLADY

32.76

-0.46

282,900

ALLIANZ

20.68

-0.32

27,400

SAM

4.54

-0.23

533,800

HEIM

22.56

-0.22

145,200

HTPADU

2.10

-0.20

2,242,900

PETDAG

21.60

-0.20

15,900

NIKKEI-CD

0.21

-0.19

48,000

ORIENT

6.97

-0.18

1,220,900

CRESNDO

3.72

-0.18

896,400

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