[PPB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.15%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,857,430 4,588,322 4,401,334 4,470,956 4,190,690 4,077,225 4,042,666 12.98%
PBT 1,498,073 1,341,760 1,182,454 1,786,432 1,420,933 1,361,078 1,182,238 17.04%
Tax 9,042 -4,164 7,098 -97,460 -57,511 -62,565 -77,618 -
NP 1,507,115 1,337,596 1,189,552 1,688,972 1,363,422 1,298,513 1,104,620 22.94%
-
NP to SH 1,496,111 1,324,741 1,171,296 1,608,728 1,316,961 1,242,096 1,039,998 27.35%
-
Tax Rate -0.60% 0.31% -0.60% 5.46% 4.05% 4.60% 6.57% -
Total Cost 3,350,315 3,250,726 3,211,782 2,781,984 2,827,268 2,778,712 2,938,046 9.12%
-
Net Worth 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 22,007,620 7.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 497,909 1,896 2,845 - 654,395 151,743 227,615 68.27%
Div Payout % 33.28% 0.14% 0.24% - 49.69% 12.22% 21.89% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,426,039 23,985,034 23,672,060 23,785,868 22,818,503 22,036,071 22,007,620 7.17%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 31.03% 29.15% 27.03% 37.78% 32.53% 31.85% 27.32% -
ROE 6.13% 5.52% 4.95% 6.76% 5.77% 5.64% 4.73% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 341.45 322.53 309.39 314.28 294.58 286.60 284.17 12.98%
EPS 105.17 93.12 82.34 113.08 92.57 87.31 73.10 27.35%
DPS 35.00 0.13 0.20 0.00 46.00 10.67 16.00 68.27%
NAPS 17.17 16.86 16.64 16.72 16.04 15.49 15.47 7.17%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 341.46 322.54 309.40 314.29 294.59 286.61 284.18 12.98%
EPS 105.17 93.12 82.34 113.09 92.58 87.31 73.11 27.34%
DPS 35.00 0.13 0.20 0.00 46.00 10.67 16.00 68.27%
NAPS 17.1705 16.8605 16.6405 16.7205 16.0405 15.4905 15.4705 7.17%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 17.10 18.36 18.30 18.50 18.52 19.00 17.78 -
P/RPS 5.01 5.69 5.91 5.89 6.29 6.63 6.26 -13.76%
P/EPS 16.26 19.72 22.23 16.36 20.01 21.76 24.32 -23.48%
EY 6.15 5.07 4.50 6.11 5.00 4.60 4.11 30.72%
DY 2.05 0.01 0.01 0.00 2.48 0.56 0.90 72.85%
P/NAPS 1.00 1.09 1.10 1.11 1.15 1.23 1.15 -8.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 07/04/22 30/11/21 26/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 16.96 17.82 18.56 18.62 18.48 18.80 19.26 -
P/RPS 4.97 5.53 6.00 5.92 6.27 6.56 6.78 -18.65%
P/EPS 16.13 19.14 22.54 16.47 19.96 21.53 26.35 -27.84%
EY 6.20 5.23 4.44 6.07 5.01 4.64 3.80 38.46%
DY 2.06 0.01 0.01 0.00 2.49 0.57 0.83 83.00%
P/NAPS 0.99 1.06 1.12 1.11 1.15 1.21 1.24 -13.90%

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