[PPB] QoQ Annualized Quarter 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- 118.47%

YoY- -22.71%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	4,177,534	4,122,344	4,186,376	4,217,241	4,358,410	4,490,456	4,048,314	2.11%
YoY %	1.34%	-1.53%	-0.73%	-3.24%	-2.94%	10.92%	-	-
Horiz. %	103.19%	101.83%	103.41%	104.17%	107.66%	110.92%	100.00%	-
PBT	991,756	1,469,192	1,211,110	912,380	509,120	1,133,664	1,181,122	-11.00%
YoY %	-32.50%	21.31%	32.74%	79.21%	-55.09%	-4.02%	-	-
Horiz. %	83.97%	124.39%	102.54%	77.25%	43.10%	95.98%	100.00%	-
Tax	-73,350	-81,880	-104,239	-110,432	-109,100	-98,080	-105,003	-21.28%
YoY %	10.42%	21.45%	5.61%	-1.22%	-11.24%	6.59%	-	-
Horiz. %	69.86%	77.98%	99.27%	105.17%	103.90%	93.41%	100.00%	-
NP	918,406	1,387,312	1,106,871	801,948	400,020	1,035,584	1,076,119	-10.03%
YoY %	-33.80%	25.34%	38.02%	100.48%	-61.37%	-3.77%	-	-
Horiz. %	85.34%	128.92%	102.86%	74.52%	37.17%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	895,112	1,353,728	1,044,993	731,953	335,040	984,960	1,051,311	-10.17%
YoY %	-33.88%	29.54%	42.77%	118.47%	-65.98%	-6.31%	-	-
Horiz. %	85.14%	128.77%	99.40%	69.62%	31.87%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.40%	5.57%	8.61%	12.10%	21.43%	8.65%	8.89%	-
YoY %	32.85%	-35.31%	-28.84%	-43.54%	147.75%	-2.70%	-	-
Horiz. %	83.24%	62.65%	96.85%	136.11%	241.06%	97.30%	100.00%	-
Total Cost	3,259,128	2,735,032	3,079,505	3,415,293	3,958,390	3,454,872	2,972,195	6.34%
YoY %	19.16%	-11.19%	-9.83%	-13.72%	14.57%	16.24%	-	-
Horiz. %	109.65%	92.02%	103.61%	114.91%	133.18%	116.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,935,927	21,338,997	20,971,493	19,501,473	18,707,187	18,802,027	19,916,397	3.38%
YoY %	-1.89%	1.75%	7.54%	4.25%	-0.50%	-5.60%	-	-
Horiz. %	105.12%	107.14%	105.30%	97.92%	93.93%	94.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	189,679	-	296,374	126,453	189,679	-	296,374	-25.75%
YoY %	0.00%	-	134.37%	-33.33%	0.00%	-	-	-
Horiz. %	64.00%	-	100.00%	42.67%	64.00%	-	100.00%	-
Div Payout %	21.19%	-	28.36%	17.28%	56.61%	-	28.19%	-
YoY %	0.00%	-	64.12%	-69.48%	0.00%	-	-	-
Horiz. %	75.17%	-	100.60%	61.30%	200.82%	-	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	20,935,927	21,338,997	20,971,493	19,501,473	18,707,187	18,802,027	19,916,397	3.38%
YoY %	-1.89%	1.75%	7.54%	4.25%	-0.50%	-5.60%	-	-
Horiz. %	105.12%	107.14%	105.30%	97.92%	93.93%	94.40%	100.00%	-
NOSH	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	21.98%	33.65%	26.44%	19.02%	9.18%	23.06%	26.58%	-
YoY %	-34.68%	27.27%	39.01%	107.19%	-60.19%	-13.24%	-	-
Horiz. %	82.69%	126.60%	99.47%	71.56%	34.54%	86.76%	100.00%	-
ROE	4.28%	6.34%	4.98%	3.75%	1.79%	5.24%	5.28%	-
YoY %	-32.49%	27.31%	32.80%	109.50%	-65.84%	-0.76%	-	-
Horiz. %	81.06%	120.08%	94.32%	71.02%	33.90%	99.24%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	352.39	347.73	353.13	355.74	367.64	378.78	341.49	2.11%
YoY %	1.34%	-1.53%	-0.73%	-3.24%	-2.94%	10.92%	-	-
Horiz. %	103.19%	101.83%	103.41%	104.17%	107.66%	110.92%	100.00%	-
EPS	75.50	114.20	88.15	61.75	28.26	83.08	88.68	-10.18%
YoY %	-33.89%	29.55%	42.75%	118.51%	-65.98%	-6.31%	-	-
Horiz. %	85.14%	128.78%	99.40%	69.63%	31.87%	93.69%	100.00%	-
DPS	16.00	0.00	25.00	10.67	16.00	0.00	25.00	-25.75%
YoY %	0.00%	0.00%	134.30%	-33.31%	0.00%	0.00%	-	-
Horiz. %	64.00%	0.00%	100.00%	42.68%	64.00%	0.00%	100.00%	-
NAPS	17.66	18.00	17.69	16.45	15.78	15.86	16.80	3.38%
YoY %	-1.89%	1.75%	7.54%	4.25%	-0.50%	-5.60%	-	-
Horiz. %	105.12%	107.14%	105.30%	97.92%	93.93%	94.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	293.65	289.78	294.28	296.45	306.37	315.65	284.57	2.11%
YoY %	1.34%	-1.53%	-0.73%	-3.24%	-2.94%	10.92%	-	-
Horiz. %	103.19%	101.83%	103.41%	104.17%	107.66%	110.92%	100.00%	-
EPS	62.92	95.16	73.46	51.45	23.55	69.24	73.90	-10.17%
YoY %	-33.88%	29.54%	42.78%	118.47%	-65.99%	-6.31%	-	-
Horiz. %	85.14%	128.77%	99.40%	69.62%	31.87%	93.69%	100.00%	-
DPS	13.33	0.00	20.83	8.89	13.33	0.00	20.83	-25.75%
YoY %	0.00%	0.00%	134.31%	-33.31%	0.00%	0.00%	-	-
Horiz. %	63.99%	0.00%	100.00%	42.68%	63.99%	0.00%	100.00%	-
NAPS	14.7167	15.00	14.7417	13.7083	13.15	13.2167	14.00	3.38%
YoY %	-1.89%	1.75%	7.54%	4.25%	-0.50%	-5.60%	-	-
Horiz. %	105.12%	107.14%	105.30%	97.92%	93.93%	94.41%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	17.16	16.74	15.86	16.18	16.50	16.70	15.90	-
P/RPS	4.87	4.81	4.49	4.55	4.49	4.41	4.66	2.98%
YoY %	1.25%	7.13%	-1.32%	1.34%	1.81%	-5.36%	-	-
Horiz. %	104.51%	103.22%	96.35%	97.64%	96.35%	94.64%	100.00%	-
P/EPS	22.73	14.66	17.99	26.21	58.38	20.10	17.93	17.14%
YoY %	55.05%	-18.51%	-31.36%	-55.10%	190.45%	12.10%	-	-
Horiz. %	126.77%	81.76%	100.33%	146.18%	325.60%	112.10%	100.00%	-
EY	4.40	6.82	5.56	3.82	1.71	4.98	5.58	-14.66%
YoY %	-35.48%	22.66%	45.55%	123.39%	-65.66%	-10.75%	-	-
Horiz. %	78.85%	122.22%	99.64%	68.46%	30.65%	89.25%	100.00%	-
DY	0.93	0.00	1.58	0.66	0.97	0.00	1.57	-29.49%
YoY %	0.00%	0.00%	139.39%	-31.96%	0.00%	0.00%	-	-
Horiz. %	59.24%	0.00%	100.64%	42.04%	61.78%	0.00%	100.00%	-
P/NAPS	0.97	0.93	0.90	0.98	1.05	1.05	0.95	1.39%
YoY %	4.30%	3.33%	-8.16%	-6.67%	0.00%	10.53%	-	-
Horiz. %	102.11%	97.89%	94.74%	103.16%	110.53%	110.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	25/05/17	28/02/17	23/11/16	25/08/16	31/05/16	29/02/16	-
Price	16.70	16.90	16.54	15.76	16.14	16.32	16.00	-
P/RPS	4.74	4.86	4.68	4.43	4.39	4.31	4.69	0.71%
YoY %	-2.47%	3.85%	5.64%	0.91%	1.86%	-8.10%	-	-
Horiz. %	101.07%	103.62%	99.79%	94.46%	93.60%	91.90%	100.00%	-
P/EPS	22.12	14.80	18.76	25.53	57.11	19.64	18.04	14.57%
YoY %	49.46%	-21.11%	-26.52%	-55.30%	190.78%	8.87%	-	-
Horiz. %	122.62%	82.04%	103.99%	141.52%	316.57%	108.87%	100.00%	-
EY	4.52	6.76	5.33	3.92	1.75	5.09	5.54	-12.69%
YoY %	-33.14%	26.83%	35.97%	124.00%	-65.62%	-8.12%	-	-
Horiz. %	81.59%	122.02%	96.21%	70.76%	31.59%	91.88%	100.00%	-
DY	0.96	0.00	1.51	0.68	0.99	0.00	1.56	-27.67%
YoY %	0.00%	0.00%	122.06%	-31.31%	0.00%	0.00%	-	-
Horiz. %	61.54%	0.00%	96.79%	43.59%	63.46%	0.00%	100.00%	-
P/NAPS	0.95	0.94	0.93	0.96	1.02	1.03	0.95	0.00%
YoY %	1.06%	1.08%	-3.12%	-5.88%	-0.97%	8.42%	-	-
Horiz. %	100.00%	98.95%	97.89%	101.05%	107.37%	108.42%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos