[PPB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
07-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.94%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,054,064 5,917,978 5,526,700 4,857,430 4,588,322 4,401,334 4,470,956 22.37%
PBT 2,406,534 1,982,324 956,360 1,498,073 1,341,760 1,182,454 1,786,432 21.95%
Tax -15,472 13,196 171,288 9,042 -4,164 7,098 -97,460 -70.64%
NP 2,391,062 1,995,520 1,127,648 1,507,115 1,337,596 1,189,552 1,688,972 26.05%
-
NP to SH 2,375,090 1,993,132 1,212,636 1,496,111 1,324,741 1,171,296 1,608,728 29.62%
-
Tax Rate 0.64% -0.67% -17.91% -0.60% 0.31% -0.60% 5.46% -
Total Cost 3,663,001 3,922,458 4,399,052 3,350,315 3,250,726 3,211,782 2,781,984 20.11%
-
Net Worth 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 23,785,868 7.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 227,615 341,423 - 497,909 1,896 2,845 - -
Div Payout % 9.58% 17.13% - 33.28% 0.14% 0.24% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 23,785,868 7.35%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 39.50% 33.72% 20.40% 31.03% 29.15% 27.03% 37.78% -
ROE 8.98% 7.78% 4.88% 6.13% 5.52% 4.95% 6.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 425.56 416.00 388.49 341.45 322.53 309.39 314.28 22.37%
EPS 166.96 140.10 85.24 105.17 93.12 82.34 113.08 29.63%
DPS 16.00 24.00 0.00 35.00 0.13 0.20 0.00 -
NAPS 18.60 18.00 17.45 17.17 16.86 16.64 16.72 7.35%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 425.58 416.01 388.50 341.46 322.54 309.40 314.29 22.37%
EPS 166.96 140.11 85.24 105.17 93.12 82.34 113.09 29.62%
DPS 16.00 24.00 0.00 35.00 0.13 0.20 0.00 -
NAPS 18.6006 18.0006 17.4505 17.1705 16.8605 16.6405 16.7205 7.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 16.10 15.86 17.10 17.10 18.36 18.30 18.50 -
P/RPS 3.78 3.81 4.40 5.01 5.69 5.91 5.89 -25.57%
P/EPS 9.64 11.32 20.06 16.26 19.72 22.23 16.36 -29.69%
EY 10.37 8.83 4.98 6.15 5.07 4.50 6.11 42.23%
DY 0.99 1.51 0.00 2.05 0.01 0.01 0.00 -
P/NAPS 0.87 0.88 0.98 1.00 1.09 1.10 1.11 -14.97%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 31/05/22 07/04/22 30/11/21 26/08/21 28/05/21 -
Price 16.22 16.78 16.62 16.96 17.82 18.56 18.62 -
P/RPS 3.81 4.03 4.28 4.97 5.53 6.00 5.92 -25.43%
P/EPS 9.72 11.98 19.50 16.13 19.14 22.54 16.47 -29.61%
EY 10.29 8.35 5.13 6.20 5.23 4.44 6.07 42.12%
DY 0.99 1.43 0.00 2.06 0.01 0.01 0.00 -
P/NAPS 0.87 0.93 0.95 0.99 1.06 1.12 1.11 -14.97%

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