[PPB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.95%
YoY- -24.62%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,151,181 6,054,064 5,917,978 5,526,700 4,857,430 4,588,322 4,401,334 24.92%
PBT 2,250,338 2,406,534 1,982,324 956,360 1,498,073 1,341,760 1,182,454 53.39%
Tax -30,100 -15,472 13,196 171,288 9,042 -4,164 7,098 -
NP 2,220,238 2,391,062 1,995,520 1,127,648 1,507,115 1,337,596 1,189,552 51.42%
-
NP to SH 2,196,818 2,375,090 1,993,132 1,212,636 1,496,111 1,324,741 1,171,296 51.91%
-
Tax Rate 1.34% 0.64% -0.67% -17.91% -0.60% 0.31% -0.60% -
Total Cost 3,930,943 3,663,001 3,922,458 4,399,052 3,350,315 3,250,726 3,211,782 14.37%
-
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 569,039 227,615 341,423 - 497,909 1,896 2,845 3287.25%
Div Payout % 25.90% 9.58% 17.13% - 33.28% 0.14% 0.24% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 23,985,034 23,672,060 5.98%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 36.09% 39.50% 33.72% 20.40% 31.03% 29.15% 27.03% -
ROE 8.50% 8.98% 7.78% 4.88% 6.13% 5.52% 4.95% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 432.39 425.56 416.00 388.49 341.45 322.53 309.39 24.92%
EPS 154.43 166.96 140.10 85.24 105.17 93.12 82.34 51.90%
DPS 40.00 16.00 24.00 0.00 35.00 0.13 0.20 3287.10%
NAPS 18.16 18.60 18.00 17.45 17.17 16.86 16.64 5.98%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 432.40 425.58 416.01 388.50 341.46 322.54 309.40 24.92%
EPS 154.43 166.96 140.11 85.24 105.17 93.12 82.34 51.90%
DPS 40.00 16.00 24.00 0.00 35.00 0.13 0.20 3287.10%
NAPS 18.1606 18.6006 18.0006 17.4505 17.1705 16.8605 16.6405 5.98%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 17.44 16.10 15.86 17.10 17.10 18.36 18.30 -
P/RPS 4.03 3.78 3.81 4.40 5.01 5.69 5.91 -22.47%
P/EPS 11.29 9.64 11.32 20.06 16.26 19.72 22.23 -36.26%
EY 8.85 10.37 8.83 4.98 6.15 5.07 4.50 56.77%
DY 2.29 0.99 1.51 0.00 2.05 0.01 0.01 3606.16%
P/NAPS 0.96 0.87 0.88 0.98 1.00 1.09 1.10 -8.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 31/05/22 07/04/22 30/11/21 26/08/21 -
Price 17.50 16.22 16.78 16.62 16.96 17.82 18.56 -
P/RPS 4.05 3.81 4.03 4.28 4.97 5.53 6.00 -22.99%
P/EPS 11.33 9.72 11.98 19.50 16.13 19.14 22.54 -36.70%
EY 8.82 10.29 8.35 5.13 6.20 5.23 4.44 57.82%
DY 2.29 0.99 1.43 0.00 2.06 0.01 0.01 3606.16%
P/NAPS 0.96 0.87 0.93 0.95 0.99 1.06 1.12 -9.74%

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