[PPB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 8.99%

YoY- 15.35%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	4,485,396	4,455,108	4,580,488	4,305,051	4,224,324	4,177,534	4,122,344	5.78%
YoY %	0.68%	-2.74%	6.40%	1.91%	1.12%	1.34%	-	-
Horiz. %	108.81%	108.07%	111.11%	104.43%	102.47%	101.34%	100.00%	-
PBT	1,227,952	1,091,084	838,056	1,293,147	1,205,214	991,756	1,469,192	-11.26%
YoY %	12.54%	30.19%	-35.19%	7.30%	21.52%	-32.50%	-	-
Horiz. %	83.58%	74.26%	57.04%	88.02%	82.03%	67.50%	100.00%	-
Tax	-71,317	-77,558	-55,628	-54,456	-60,582	-73,350	-81,880	-8.78%
YoY %	8.05%	-39.42%	-2.15%	10.11%	17.41%	10.42%	-	-
Horiz. %	87.10%	94.72%	67.94%	66.51%	73.99%	89.58%	100.00%	-
NP	1,156,634	1,013,526	782,428	1,238,691	1,144,632	918,406	1,387,312	-11.40%
YoY %	14.12%	29.54%	-36.83%	8.22%	24.63%	-33.80%	-	-
Horiz. %	83.37%	73.06%	56.40%	89.29%	82.51%	66.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,138,342	987,970	758,048	1,205,447	1,106,029	895,112	1,353,728	-10.90%
YoY %	15.22%	30.33%	-37.11%	8.99%	23.56%	-33.88%	-	-
Horiz. %	84.09%	72.98%	56.00%	89.05%	81.70%	66.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.81%	7.11%	6.64%	4.21%	5.03%	7.40%	5.57%	-
YoY %	-18.28%	7.08%	57.72%	-16.30%	-32.03%	32.85%	-	-
Horiz. %	104.31%	127.65%	119.21%	75.58%	90.31%	132.85%	100.00%	-
Total Cost	3,328,761	3,441,582	3,798,060	3,066,360	3,079,692	3,259,128	2,735,032	13.97%
YoY %	-3.28%	-9.39%	23.86%	-0.43%	-5.51%	19.16%	-	-
Horiz. %	121.71%	125.83%	138.87%	112.11%	112.60%	119.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,869,540	24,738,995	20,224,627	20,900,361	21,078,188	20,935,927	21,338,997	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	151,743	227,615	-	355,649	126,453	189,679	-	-
YoY %	-33.33%	0.00%	-	181.25%	-33.33%	0.00%	-	-
Horiz. %	80.00%	120.00%	-	187.50%	66.67%	100.00%	-	-
Div Payout %	13.33%	23.04%	-	29.50%	11.43%	21.19%	-	-
YoY %	-42.14%	0.00%	-	158.09%	-46.06%	0.00%	-	-
Horiz. %	62.91%	108.73%	-	139.22%	53.94%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	20,869,540	24,738,995	20,224,627	20,900,361	21,078,188	20,935,927	21,338,997	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-
NOSH	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	1,185,499	12.91%
YoY %	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	25.79%	22.75%	17.08%	28.77%	27.10%	21.98%	33.65%	-
YoY %	13.36%	33.20%	-40.63%	6.16%	23.29%	-34.68%	-	-
Horiz. %	76.64%	67.61%	50.76%	85.50%	80.53%	65.32%	100.00%	-
ROE	5.45%	3.99%	3.75%	5.77%	5.25%	4.28%	6.34%	-
YoY %	36.59%	6.40%	-35.01%	9.90%	22.66%	-32.49%	-	-
Horiz. %	85.96%	62.93%	59.15%	91.01%	82.81%	67.51%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	315.30	313.17	386.38	363.14	356.33	352.39	347.73	-6.31%
YoY %	0.68%	-18.95%	6.40%	1.91%	1.12%	1.34%	-	-
Horiz. %	90.67%	90.06%	111.11%	104.43%	102.47%	101.34%	100.00%	-
EPS	80.01	69.44	63.96	101.68	93.29	75.50	114.20	-21.09%
YoY %	15.22%	8.57%	-37.10%	8.99%	23.56%	-33.89%	-	-
Horiz. %	70.06%	60.81%	56.01%	89.04%	81.69%	66.11%	100.00%	-
DPS	10.67	16.00	0.00	30.00	10.67	16.00	0.00	-
YoY %	-33.31%	0.00%	0.00%	181.16%	-33.31%	0.00%	-	-
Horiz. %	66.69%	100.00%	0.00%	187.50%	66.69%	100.00%	-	-
NAPS	14.67	17.39	17.06	17.63	17.78	17.66	18.00	-12.73%
YoY %	-15.64%	1.93%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	81.50%	96.61%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	315.31	313.18	321.99	302.63	296.95	293.66	289.78	5.78%
YoY %	0.68%	-2.74%	6.40%	1.91%	1.12%	1.34%	-	-
Horiz. %	108.81%	108.08%	111.12%	104.43%	102.47%	101.34%	100.00%	-
EPS	80.02	69.45	53.29	84.74	77.75	62.92	95.16	-10.90%
YoY %	15.22%	30.32%	-37.11%	8.99%	23.57%	-33.88%	-	-
Horiz. %	84.09%	72.98%	56.00%	89.05%	81.70%	66.12%	100.00%	-
DPS	10.67	16.00	0.00	25.00	8.89	13.33	0.00	-
YoY %	-33.31%	0.00%	0.00%	181.21%	-33.31%	0.00%	-	-
Horiz. %	80.05%	120.03%	0.00%	187.55%	66.69%	100.00%	-	-
NAPS	14.6704	17.3905	14.2171	14.6921	14.8171	14.7171	15.0005	-1.47%
YoY %	-15.64%	22.32%	-3.23%	-0.84%	0.68%	-1.89%	-	-
Horiz. %	97.80%	115.93%	94.78%	97.94%	98.78%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	16.78	19.68	19.14	17.24	16.86	17.16	16.74	-
P/RPS	5.32	6.28	4.95	4.75	4.73	4.87	4.81	6.94%
YoY %	-15.29%	26.87%	4.21%	0.42%	-2.87%	1.25%	-	-
Horiz. %	110.60%	130.56%	102.91%	98.75%	98.34%	101.25%	100.00%	-
P/EPS	20.97	28.34	29.93	16.95	18.07	22.73	14.66	26.92%
YoY %	-26.01%	-5.31%	76.58%	-6.20%	-20.50%	55.05%	-	-
Horiz. %	143.04%	193.32%	204.16%	115.62%	123.26%	155.05%	100.00%	-
EY	4.77	3.53	3.34	5.90	5.53	4.40	6.82	-21.18%
YoY %	35.13%	5.69%	-43.39%	6.69%	25.68%	-35.48%	-	-
Horiz. %	69.94%	51.76%	48.97%	86.51%	81.09%	64.52%	100.00%	-
DY	0.64	0.81	0.00	1.74	0.63	0.93	0.00	-
YoY %	-20.99%	0.00%	0.00%	176.19%	-32.26%	0.00%	-	-
Horiz. %	68.82%	87.10%	0.00%	187.10%	67.74%	100.00%	-	-
P/NAPS	1.14	1.13	1.12	0.98	0.95	0.97	0.93	14.52%
YoY %	0.88%	0.89%	14.29%	3.16%	-2.06%	4.30%	-	-
Horiz. %	122.58%	121.51%	120.43%	105.38%	102.15%	104.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	29/08/18	31/05/18	28/02/18	23/11/17	24/08/17	25/05/17	-
Price	17.00	16.82	19.92	17.70	16.76	16.70	16.90	-
P/RPS	5.39	5.37	5.16	4.87	4.70	4.74	4.86	7.13%
YoY %	0.37%	4.07%	5.95%	3.62%	-0.84%	-2.47%	-	-
Horiz. %	110.91%	110.49%	106.17%	100.21%	96.71%	97.53%	100.00%	-
P/EPS	21.25	24.22	31.15	17.41	17.96	22.12	14.80	27.24%
YoY %	-12.26%	-22.25%	78.92%	-3.06%	-18.81%	49.46%	-	-
Horiz. %	143.58%	163.65%	210.47%	117.64%	121.35%	149.46%	100.00%	-
EY	4.71	4.13	3.21	5.74	5.57	4.52	6.76	-21.38%
YoY %	14.04%	28.66%	-44.08%	3.05%	23.23%	-33.14%	-	-
Horiz. %	69.67%	61.09%	47.49%	84.91%	82.40%	66.86%	100.00%	-
DY	0.63	0.95	0.00	1.69	0.64	0.96	0.00	-
YoY %	-33.68%	0.00%	0.00%	164.06%	-33.33%	0.00%	-	-
Horiz. %	65.62%	98.96%	0.00%	176.04%	66.67%	100.00%	-	-
P/NAPS	1.16	0.97	1.17	1.00	0.94	0.95	0.94	15.03%
YoY %	19.59%	-17.09%	17.00%	6.38%	-1.05%	1.06%	-	-
Horiz. %	123.40%	103.19%	124.47%	106.38%	100.00%	101.06%	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