[PPB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 29.54%

YoY- 37.44%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	4,305,051	4,224,324	4,177,534	4,122,344	4,186,376	4,217,241	4,358,410	-0.81%
YoY %	1.91%	1.12%	1.34%	-1.53%	-0.73%	-3.24%	-	-
Horiz. %	98.78%	96.92%	95.85%	94.58%	96.05%	96.76%	100.00%	-
PBT	1,293,147	1,205,214	991,756	1,469,192	1,211,110	912,380	509,120	85.84%
YoY %	7.30%	21.52%	-32.50%	21.31%	32.74%	79.21%	-	-
Horiz. %	254.00%	236.72%	194.80%	288.57%	237.88%	179.21%	100.00%	-
Tax	-54,456	-60,582	-73,350	-81,880	-104,239	-110,432	-109,100	-36.99%
YoY %	10.11%	17.41%	10.42%	21.45%	5.61%	-1.22%	-	-
Horiz. %	49.91%	55.53%	67.23%	75.05%	95.54%	101.22%	100.00%	-
NP	1,238,691	1,144,632	918,406	1,387,312	1,106,871	801,948	400,020	112.01%
YoY %	8.22%	24.63%	-33.80%	25.34%	38.02%	100.48%	-	-
Horiz. %	309.66%	286.14%	229.59%	346.81%	276.70%	200.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,205,447	1,106,029	895,112	1,353,728	1,044,993	731,953	335,040	134.25%
YoY %	8.99%	23.56%	-33.88%	29.54%	42.77%	118.47%	-	-
Horiz. %	359.79%	330.12%	267.17%	404.05%	311.90%	218.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.21%	5.03%	7.40%	5.57%	8.61%	12.10%	21.43%	-
YoY %	-16.30%	-32.03%	32.85%	-35.31%	-28.84%	-43.54%	-	-
Horiz. %	19.65%	23.47%	34.53%	25.99%	40.18%	56.46%	100.00%	-
Total Cost	3,066,360	3,079,692	3,259,128	2,735,032	3,079,505	3,415,293	3,958,390	-15.61%
YoY %	-0.43%	-5.51%	19.16%	-11.19%	-9.83%	-13.72%	-	-
Horiz. %	77.46%	77.80%	82.33%	69.09%	77.80%	86.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,900,361	21,078,188	20,935,927	21,338,997	20,971,493	19,501,473	18,707,187	7.64%
YoY %	-0.84%	0.68%	-1.89%	1.75%	7.54%	4.25%	-	-
Horiz. %	111.72%	112.67%	111.91%	114.07%	112.10%	104.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	355,649	126,453	189,679	-	296,374	126,453	189,679	51.88%
YoY %	181.25%	-33.33%	0.00%	-	134.37%	-33.33%	-	-
Horiz. %	187.50%	66.67%	100.00%	-	156.25%	66.67%	100.00%	-
Div Payout %	29.50%	11.43%	21.19%	-	28.36%	17.28%	56.61%	-
YoY %	158.09%	-46.06%	0.00%	-	64.12%	-69.48%	-	-
Horiz. %	52.11%	20.19%	37.43%	-	50.10%	30.52%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	20,900,361	21,078,188	20,935,927	21,338,997	20,971,493	19,501,473	18,707,187	7.64%
YoY %	-0.84%	0.68%	-1.89%	1.75%	7.54%	4.25%	-	-
Horiz. %	111.72%	112.67%	111.91%	114.07%	112.10%	104.25%	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	28.77%	27.10%	21.98%	33.65%	26.44%	19.02%	9.18%	-
YoY %	6.16%	23.29%	-34.68%	27.27%	39.01%	107.19%	-	-
Horiz. %	313.40%	295.21%	239.43%	366.56%	288.02%	207.19%	100.00%	-
ROE	5.77%	5.25%	4.28%	6.34%	4.98%	3.75%	1.79%	-
YoY %	9.90%	22.66%	-32.49%	27.31%	32.80%	109.50%	-	-
Horiz. %	322.35%	293.30%	239.11%	354.19%	278.21%	209.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	363.14	356.33	352.39	347.73	353.13	355.74	367.64	-0.81%
YoY %	1.91%	1.12%	1.34%	-1.53%	-0.73%	-3.24%	-	-
Horiz. %	98.78%	96.92%	95.85%	94.58%	96.05%	96.76%	100.00%	-
EPS	101.68	93.29	75.50	114.20	88.15	61.75	28.26	134.25%
YoY %	8.99%	23.56%	-33.89%	29.55%	42.75%	118.51%	-	-
Horiz. %	359.80%	330.11%	267.16%	404.10%	311.92%	218.51%	100.00%	-
DPS	30.00	10.67	16.00	0.00	25.00	10.67	16.00	51.88%
YoY %	181.16%	-33.31%	0.00%	0.00%	134.30%	-33.31%	-	-
Horiz. %	187.50%	66.69%	100.00%	0.00%	156.25%	66.69%	100.00%	-
NAPS	17.63	17.78	17.66	18.00	17.69	16.45	15.78	7.64%
YoY %	-0.84%	0.68%	-1.89%	1.75%	7.54%	4.25%	-	-
Horiz. %	111.72%	112.67%	111.91%	114.07%	112.10%	104.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	302.63	296.95	293.66	289.78	294.29	296.46	306.38	-0.81%
YoY %	1.91%	1.12%	1.34%	-1.53%	-0.73%	-3.24%	-	-
Horiz. %	98.78%	96.92%	95.85%	94.58%	96.05%	96.76%	100.00%	-
EPS	84.74	77.75	62.92	95.16	73.46	51.45	23.55	134.27%
YoY %	8.99%	23.57%	-33.88%	29.54%	42.78%	118.47%	-	-
Horiz. %	359.83%	330.15%	267.18%	404.08%	311.93%	218.47%	100.00%	-
DPS	25.00	8.89	13.33	0.00	20.83	8.89	13.33	51.90%
YoY %	181.21%	-33.31%	0.00%	0.00%	134.31%	-33.31%	-	-
Horiz. %	187.55%	66.69%	100.00%	0.00%	156.26%	66.69%	100.00%	-
NAPS	14.6921	14.8171	14.7171	15.0005	14.7421	13.7088	13.1504	7.64%
YoY %	-0.84%	0.68%	-1.89%	1.75%	7.54%	4.25%	-	-
Horiz. %	111.72%	112.67%	111.91%	114.07%	112.10%	104.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	17.24	16.86	17.16	16.74	15.86	16.18	16.50	-
P/RPS	4.75	4.73	4.87	4.81	4.49	4.55	4.49	3.81%
YoY %	0.42%	-2.87%	1.25%	7.13%	-1.32%	1.34%	-	-
Horiz. %	105.79%	105.35%	108.46%	107.13%	100.00%	101.34%	100.00%	-
P/EPS	16.95	18.07	22.73	14.66	17.99	26.21	58.38	-56.05%
YoY %	-6.20%	-20.50%	55.05%	-18.51%	-31.36%	-55.10%	-	-
Horiz. %	29.03%	30.95%	38.93%	25.11%	30.82%	44.90%	100.00%	-
EY	5.90	5.53	4.40	6.82	5.56	3.82	1.71	127.81%
YoY %	6.69%	25.68%	-35.48%	22.66%	45.55%	123.39%	-	-
Horiz. %	345.03%	323.39%	257.31%	398.83%	325.15%	223.39%	100.00%	-
DY	1.74	0.63	0.93	0.00	1.58	0.66	0.97	47.47%
YoY %	176.19%	-32.26%	0.00%	0.00%	139.39%	-31.96%	-	-
Horiz. %	179.38%	64.95%	95.88%	0.00%	162.89%	68.04%	100.00%	-
P/NAPS	0.98	0.95	0.97	0.93	0.90	0.98	1.05	-4.48%
YoY %	3.16%	-2.06%	4.30%	3.33%	-8.16%	-6.67%	-	-
Horiz. %	93.33%	90.48%	92.38%	88.57%	85.71%	93.33%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	23/11/17	24/08/17	25/05/17	28/02/17	23/11/16	25/08/16	-
Price	17.70	16.76	16.70	16.90	16.54	15.76	16.14	-
P/RPS	4.87	4.70	4.74	4.86	4.68	4.43	4.39	7.14%
YoY %	3.62%	-0.84%	-2.47%	3.85%	5.64%	0.91%	-	-
Horiz. %	110.93%	107.06%	107.97%	110.71%	106.61%	100.91%	100.00%	-
P/EPS	17.41	17.96	22.12	14.80	18.76	25.53	57.11	-54.60%
YoY %	-3.06%	-18.81%	49.46%	-21.11%	-26.52%	-55.30%	-	-
Horiz. %	30.49%	31.45%	38.73%	25.91%	32.85%	44.70%	100.00%	-
EY	5.74	5.57	4.52	6.76	5.33	3.92	1.75	120.28%
YoY %	3.05%	23.23%	-33.14%	26.83%	35.97%	124.00%	-	-
Horiz. %	328.00%	318.29%	258.29%	386.29%	304.57%	224.00%	100.00%	-
DY	1.69	0.64	0.96	0.00	1.51	0.68	0.99	42.69%
YoY %	164.06%	-33.33%	0.00%	0.00%	122.06%	-31.31%	-	-
Horiz. %	170.71%	64.65%	96.97%	0.00%	152.53%	68.69%	100.00%	-
P/NAPS	1.00	0.94	0.95	0.94	0.93	0.96	1.02	-1.30%
YoY %	6.38%	-1.05%	1.06%	1.08%	-3.12%	-5.88%	-	-
Horiz. %	98.04%	92.16%	93.14%	92.16%	91.18%	94.12%	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