[PPB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -5.56%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,670,757 4,618,442 4,625,544 4,528,260 4,485,396 4,455,108 4,580,488 1.30%
PBT 1,177,361 922,508 1,119,448 1,167,683 1,227,952 1,091,084 838,056 25.41%
Tax -66,438 -66,266 -71,676 -64,732 -71,317 -77,558 -55,628 12.55%
NP 1,110,922 856,242 1,047,772 1,102,951 1,156,634 1,013,526 782,428 26.29%
-
NP to SH 1,070,141 816,848 993,792 1,075,096 1,138,342 987,970 758,048 25.81%
-
Tax Rate 5.64% 7.18% 6.40% 5.54% 5.81% 7.11% 6.64% -
Total Cost 3,559,834 3,762,200 3,577,772 3,425,309 3,328,761 3,441,582 3,798,060 -4.22%
-
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 151,743 227,615 - 398,327 151,743 227,615 - -
Div Payout % 14.18% 27.87% - 37.05% 13.33% 23.04% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 21,310,545 21,196,737 21,267,867 21,040,251 20,869,540 24,738,995 20,224,627 3.54%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 12.91%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 23.78% 18.54% 22.65% 24.36% 25.79% 22.75% 17.08% -
ROE 5.02% 3.85% 4.67% 5.11% 5.45% 3.99% 3.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.33 324.65 325.15 318.31 315.30 313.17 386.38 -10.27%
EPS 75.23 57.42 69.84 75.57 80.01 69.44 63.96 11.41%
DPS 10.67 16.00 0.00 28.00 10.67 16.00 0.00 -
NAPS 14.98 14.90 14.95 14.79 14.67 17.39 17.06 -8.29%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.34 324.66 325.16 318.32 315.31 313.18 321.99 1.30%
EPS 75.23 57.42 69.86 75.57 80.02 69.45 53.29 25.81%
DPS 10.67 16.00 0.00 28.00 10.67 16.00 0.00 -
NAPS 14.9805 14.9005 14.9505 14.7905 14.6704 17.3905 14.2171 3.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 18.14 18.70 18.32 17.58 16.78 19.68 19.14 -
P/RPS 5.53 5.76 5.63 5.52 5.32 6.28 4.95 7.65%
P/EPS 24.11 32.57 26.22 23.26 20.97 28.34 29.93 -13.41%
EY 4.15 3.07 3.81 4.30 4.77 3.53 3.34 15.56%
DY 0.59 0.86 0.00 1.59 0.64 0.81 0.00 -
P/NAPS 1.21 1.26 1.23 1.19 1.14 1.13 1.12 5.28%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 29/05/19 01/03/19 27/11/18 29/08/18 31/05/18 -
Price 18.24 18.80 18.62 18.50 17.00 16.82 19.92 -
P/RPS 5.56 5.79 5.73 5.81 5.39 5.37 5.16 5.09%
P/EPS 24.25 32.74 26.65 24.48 21.25 24.22 31.15 -15.36%
EY 4.12 3.05 3.75 4.09 4.71 4.13 3.21 18.08%
DY 0.58 0.85 0.00 1.51 0.63 0.95 0.00 -
P/NAPS 1.22 1.26 1.25 1.25 1.16 0.97 1.17 2.82%

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