[PPB] QoQ Annualized Quarter 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- 7.7%

YoY- 7.2%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	4,077,225	4,042,666	4,271,960	4,683,776	4,670,757	4,618,442	4,625,544	-8.04%
YoY %	0.85%	-5.37%	-8.79%	0.28%	1.13%	-0.15%	-	-
Horiz. %	88.15%	87.40%	92.36%	101.26%	100.98%	99.85%	100.00%	-
PBT	1,361,078	1,182,238	803,688	1,271,628	1,177,361	922,508	1,119,448	13.87%
YoY %	15.13%	47.10%	-36.80%	8.01%	27.63%	-17.59%	-	-
Horiz. %	121.58%	105.61%	71.79%	113.59%	105.17%	82.41%	100.00%	-
Tax	-62,565	-77,618	-49,804	-72,366	-66,438	-66,266	-71,676	-8.64%
YoY %	19.39%	-55.85%	31.18%	-8.92%	-0.26%	7.55%	-	-
Horiz. %	87.29%	108.29%	69.48%	100.96%	92.69%	92.45%	100.00%	-
NP	1,298,513	1,104,620	753,884	1,199,262	1,110,922	856,242	1,047,772	15.33%
YoY %	17.55%	46.52%	-37.14%	7.95%	29.74%	-18.28%	-	-
Horiz. %	123.93%	105.43%	71.95%	114.46%	106.03%	81.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,242,096	1,039,998	749,064	1,152,551	1,070,141	816,848	993,792	15.98%
YoY %	19.43%	38.84%	-35.01%	7.70%	31.01%	-17.80%	-	-
Horiz. %	124.99%	104.65%	75.37%	115.98%	107.68%	82.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.60%	6.57%	6.20%	5.69%	5.64%	7.18%	6.40%	-
YoY %	-29.98%	5.97%	8.96%	0.89%	-21.45%	12.19%	-	-
Horiz. %	71.87%	102.66%	96.88%	88.91%	88.12%	112.19%	100.00%	-
Total Cost	2,778,712	2,938,046	3,518,076	3,484,514	3,559,834	3,762,200	3,577,772	-15.46%
YoY %	-5.42%	-16.49%	0.96%	-2.12%	-5.38%	5.15%	-	-
Horiz. %	77.67%	82.12%	98.33%	97.39%	99.50%	105.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,036,071	22,007,620	22,050,297	21,438,579	21,310,545	21,196,737	21,267,867	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	151,743	227,615	-	441,005	151,743	227,615	-	-
YoY %	-33.33%	0.00%	-	190.63%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	-	193.75%	66.67%	100.00%	-	-
Div Payout %	12.22%	21.89%	-	38.26%	14.18%	27.87%	-	-
YoY %	-44.18%	0.00%	-	169.82%	-49.12%	0.00%	-	-
Horiz. %	43.85%	78.54%	-	137.28%	50.88%	100.00%	-	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	22,036,071	22,007,620	22,050,297	21,438,579	21,310,545	21,196,737	21,267,867	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	31.85%	27.32%	17.65%	25.60%	23.78%	18.54%	22.65%	-
YoY %	16.58%	54.79%	-31.05%	7.65%	28.26%	-18.15%	-	-
Horiz. %	140.62%	120.62%	77.92%	113.02%	104.99%	81.85%	100.00%	-
ROE	5.64%	4.73%	3.40%	5.38%	5.02%	3.85%	4.67%	-
YoY %	19.24%	39.12%	-36.80%	7.17%	30.39%	-17.56%	-	-
Horiz. %	120.77%	101.28%	72.81%	115.20%	107.49%	82.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	286.60	284.17	300.29	329.24	328.33	324.65	325.15	-8.04%
YoY %	0.86%	-5.37%	-8.79%	0.28%	1.13%	-0.15%	-	-
Horiz. %	88.14%	87.40%	92.35%	101.26%	100.98%	99.85%	100.00%	-
EPS	87.31	73.10	52.64	81.02	75.23	57.42	69.84	16.00%
YoY %	19.44%	38.87%	-35.03%	7.70%	31.02%	-17.78%	-	-
Horiz. %	125.01%	104.67%	75.37%	116.01%	107.72%	82.22%	100.00%	-
DPS	10.67	16.00	0.00	31.00	10.67	16.00	0.00	-
YoY %	-33.31%	0.00%	0.00%	190.53%	-33.31%	0.00%	-	-
Horiz. %	66.69%	100.00%	0.00%	193.75%	66.69%	100.00%	-	-
NAPS	15.49	15.47	15.50	15.07	14.98	14.90	14.95	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	286.60	284.17	300.29	329.24	328.33	324.65	325.15	-8.04%
YoY %	0.86%	-5.37%	-8.79%	0.28%	1.13%	-0.15%	-	-
Horiz. %	88.14%	87.40%	92.35%	101.26%	100.98%	99.85%	100.00%	-
EPS	87.31	73.10	52.64	81.02	75.23	57.42	69.84	16.00%
YoY %	19.44%	38.87%	-35.03%	7.70%	31.02%	-17.78%	-	-
Horiz. %	125.01%	104.67%	75.37%	116.01%	107.72%	82.22%	100.00%	-
DPS	10.67	16.00	0.00	31.00	10.67	16.00	0.00	-
YoY %	-33.31%	0.00%	0.00%	190.53%	-33.31%	0.00%	-	-
Horiz. %	66.69%	100.00%	0.00%	193.75%	66.69%	100.00%	-	-
NAPS	15.49	15.47	15.50	15.07	14.98	14.90	14.95	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	19.00	17.78	16.42	18.84	18.14	18.70	18.32	-
P/RPS	6.63	6.26	5.47	5.72	5.53	5.76	5.63	11.48%
YoY %	5.91%	14.44%	-4.37%	3.44%	-3.99%	2.31%	-	-
Horiz. %	117.76%	111.19%	97.16%	101.60%	98.22%	102.31%	100.00%	-
P/EPS	21.76	24.32	31.18	23.25	24.11	32.57	26.22	-11.65%
YoY %	-10.53%	-22.00%	34.11%	-3.57%	-25.97%	24.22%	-	-
Horiz. %	82.99%	92.75%	118.92%	88.67%	91.95%	124.22%	100.00%	-
EY	4.60	4.11	3.21	4.30	4.15	3.07	3.81	13.34%
YoY %	11.92%	28.04%	-25.35%	3.61%	35.18%	-19.42%	-	-
Horiz. %	120.73%	107.87%	84.25%	112.86%	108.92%	80.58%	100.00%	-
DY	0.56	0.90	0.00	1.65	0.59	0.86	0.00	-
YoY %	-37.78%	0.00%	0.00%	179.66%	-31.40%	0.00%	-	-
Horiz. %	65.12%	104.65%	0.00%	191.86%	68.60%	100.00%	-	-
P/NAPS	1.23	1.15	1.06	1.25	1.21	1.26	1.23	0.00%
YoY %	6.96%	8.49%	-15.20%	3.31%	-3.97%	2.44%	-	-
Horiz. %	100.00%	93.50%	86.18%	101.63%	98.37%	102.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/08/20	29/05/20	27/02/20	21/11/19	29/08/19	29/05/19	-
Price	18.80	19.26	17.36	18.30	18.24	18.80	18.62	-
P/RPS	6.56	6.78	5.78	5.56	5.56	5.79	5.73	9.41%
YoY %	-3.24%	17.30%	3.96%	0.00%	-3.97%	1.05%	-	-
Horiz. %	114.49%	118.32%	100.87%	97.03%	97.03%	101.05%	100.00%	-
P/EPS	21.53	26.35	32.97	22.59	24.25	32.74	26.65	-13.22%
YoY %	-18.29%	-20.08%	45.95%	-6.85%	-25.93%	22.85%	-	-
Horiz. %	80.79%	98.87%	123.71%	84.77%	90.99%	122.85%	100.00%	-
EY	4.64	3.80	3.03	4.43	4.12	3.05	3.75	15.20%
YoY %	22.11%	25.41%	-31.60%	7.52%	35.08%	-18.67%	-	-
Horiz. %	123.73%	101.33%	80.80%	118.13%	109.87%	81.33%	100.00%	-
DY	0.57	0.83	0.00	1.69	0.58	0.85	0.00	-
YoY %	-31.33%	0.00%	0.00%	191.38%	-31.76%	0.00%	-	-
Horiz. %	67.06%	97.65%	0.00%	198.82%	68.24%	100.00%	-	-
P/NAPS	1.21	1.24	1.12	1.21	1.22	1.26	1.25	-2.13%
YoY %	-2.42%	10.71%	-7.44%	-0.82%	-3.17%	0.80%	-	-
Horiz. %	96.80%	99.20%	89.60%	96.80%	97.60%	100.80%	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