[PPB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 78.41%

YoY- 33.77%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	1,122,614	4,048,314	2,957,714	1,963,005	976,986	3,701,008	2,767,794	-45.17%
YoY %	-72.27%	36.87%	50.67%	100.92%	-73.60%	33.72%	-	-
Horiz. %	40.56%	146.27%	106.86%	70.92%	35.30%	133.72%	100.00%	-
PBT	283,416	1,181,122	802,374	465,480	266,541	1,028,144	732,217	-46.85%
YoY %	-76.00%	47.20%	72.38%	74.64%	-74.08%	40.42%	-	-
Horiz. %	38.71%	161.31%	109.58%	63.57%	36.40%	140.42%	100.00%	-
Tax	-24,520	-105,003	-81,694	-47,799	-31,866	-89,227	-74,142	-52.14%
YoY %	76.65%	-28.53%	-70.91%	-50.00%	64.29%	-20.35%	-	-
Horiz. %	33.07%	141.62%	110.19%	64.47%	42.98%	120.35%	100.00%	-
NP	258,896	1,076,119	720,680	417,681	234,675	938,917	658,075	-46.27%
YoY %	-75.94%	49.32%	72.54%	77.98%	-75.01%	42.68%	-	-
Horiz. %	39.34%	163.53%	109.51%	63.47%	35.66%	142.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	246,240	1,051,311	710,290	415,551	232,915	916,779	635,345	-46.81%
YoY %	-76.58%	48.01%	70.93%	78.41%	-74.59%	44.30%	-	-
Horiz. %	38.76%	165.47%	111.80%	65.41%	36.66%	144.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.65%	8.89%	10.18%	10.27%	11.96%	8.68%	10.13%	-
YoY %	-2.70%	-12.67%	-0.88%	-14.13%	37.79%	-14.31%	-	-
Horiz. %	85.39%	87.76%	100.49%	101.38%	118.07%	85.69%	100.00%	-
Total Cost	863,718	2,972,195	2,237,034	1,545,324	742,311	2,762,091	2,109,719	-44.83%
YoY %	-70.94%	32.86%	44.76%	108.18%	-73.13%	30.92%	-	-
Horiz. %	40.94%	140.88%	106.03%	73.25%	35.19%	130.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,802,027	19,916,397	20,046,802	17,936,613	17,652,093	16,822,242	15,826,423	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	-	296,374	94,839	94,839	-	272,664	82,984	-
YoY %	-	212.50%	0.00%	0.00%	-	228.57%	-	-
Horiz. %	-	357.15%	114.29%	114.29%	-	328.57%	100.00%	-
Div Payout %	-	28.19%	13.35%	22.82%	-	29.74%	13.06%	-
YoY %	-	111.16%	-41.50%	0.00%	-	127.72%	-	-
Horiz. %	-	215.85%	102.22%	174.73%	-	227.72%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	18,802,027	19,916,397	20,046,802	17,936,613	17,652,093	16,822,242	15,826,423	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	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%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	23.06%	26.58%	24.37%	21.28%	24.02%	25.37%	23.78%	-
YoY %	-13.24%	9.07%	14.52%	-11.41%	-5.32%	6.69%	-	-
Horiz. %	96.97%	111.77%	102.48%	89.49%	101.01%	106.69%	100.00%	-
ROE	1.31%	5.28%	3.54%	2.32%	1.32%	5.45%	4.01%	-
YoY %	-75.19%	49.15%	52.59%	75.76%	-75.78%	35.91%	-	-
Horiz. %	32.67%	131.67%	88.28%	57.86%	32.92%	135.91%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	94.70	341.49	249.49	165.58	82.41	312.19	233.47	-45.17%
YoY %	-72.27%	36.88%	50.68%	100.92%	-73.60%	33.72%	-	-
Horiz. %	40.56%	146.27%	106.86%	70.92%	35.30%	133.72%	100.00%	-
EPS	20.77	88.68	59.91	35.05	19.65	77.33	53.59	-46.81%
YoY %	-76.58%	48.02%	70.93%	78.37%	-74.59%	44.30%	-	-
Horiz. %	38.76%	165.48%	111.79%	65.40%	36.67%	144.30%	100.00%	-
DPS	0.00	25.00	8.00	8.00	0.00	23.00	7.00	-
YoY %	0.00%	212.50%	0.00%	0.00%	0.00%	228.57%	-	-
Horiz. %	0.00%	357.14%	114.29%	114.29%	0.00%	328.57%	100.00%	-
NAPS	15.86	16.80	16.91	15.13	14.89	14.19	13.35	12.15%
YoY %	-5.60%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	78.92	284.58	207.92	137.99	68.68	260.17	194.56	-45.17%
YoY %	-72.27%	36.87%	50.68%	100.92%	-73.60%	33.72%	-	-
Horiz. %	40.56%	146.27%	106.87%	70.92%	35.30%	133.72%	100.00%	-
EPS	17.31	73.90	49.93	29.21	16.37	64.45	44.66	-46.80%
YoY %	-76.58%	48.01%	70.93%	78.44%	-74.60%	44.31%	-	-
Horiz. %	38.76%	165.47%	111.80%	65.41%	36.65%	144.31%	100.00%	-
DPS	0.00	20.83	6.67	6.67	0.00	19.17	5.83	-
YoY %	0.00%	212.29%	0.00%	0.00%	0.00%	228.82%	-	-
Horiz. %	0.00%	357.29%	114.41%	114.41%	0.00%	328.82%	100.00%	-
NAPS	13.2171	14.0004	14.0921	12.6087	12.4087	11.8254	11.1253	12.15%
YoY %	-5.59%	-0.65%	11.76%	1.61%	4.93%	6.29%	-	-
Horiz. %	118.80%	125.84%	126.67%	113.33%	111.54%	106.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	16.70	15.90	15.42	15.12	15.38	14.30	14.20	-
P/RPS	17.64	4.66	6.18	9.13	18.66	4.58	6.08	103.28%
YoY %	278.54%	-24.60%	-32.31%	-51.07%	307.42%	-24.67%	-	-
Horiz. %	290.13%	76.64%	101.64%	150.16%	306.91%	75.33%	100.00%	-
P/EPS	80.40	17.93	25.74	43.13	78.28	18.49	26.50	109.43%
YoY %	348.41%	-30.34%	-40.32%	-44.90%	323.36%	-30.23%	-	-
Horiz. %	303.40%	67.66%	97.13%	162.75%	295.40%	69.77%	100.00%	-
EY	1.24	5.58	3.89	2.32	1.28	5.41	3.77	-52.31%
YoY %	-77.78%	43.44%	67.67%	81.25%	-76.34%	43.50%	-	-
Horiz. %	32.89%	148.01%	103.18%	61.54%	33.95%	143.50%	100.00%	-
DY	0.00	1.57	0.52	0.53	0.00	1.61	0.49	-
YoY %	0.00%	201.92%	-1.89%	0.00%	0.00%	228.57%	-	-
Horiz. %	0.00%	320.41%	106.12%	108.16%	0.00%	328.57%	100.00%	-
P/NAPS	1.05	0.95	0.91	1.00	1.03	1.01	1.06	-0.62%
YoY %	10.53%	4.40%	-9.00%	-2.91%	1.98%	-4.72%	-	-
Horiz. %	99.06%	89.62%	85.85%	94.34%	97.17%	95.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	29/02/16	26/11/15	26/08/15	21/05/15	27/02/15	26/11/14	-
Price	16.32	16.00	15.62	15.02	15.70	14.58	15.50	-
P/RPS	17.23	4.69	6.26	9.07	19.05	4.67	6.64	88.72%
YoY %	267.38%	-25.08%	-30.98%	-52.39%	307.92%	-29.67%	-	-
Horiz. %	259.49%	70.63%	94.28%	136.60%	286.90%	70.33%	100.00%	-
P/EPS	78.57	18.04	26.07	42.85	79.91	18.85	28.92	94.58%
YoY %	335.53%	-30.80%	-39.16%	-46.38%	323.93%	-34.82%	-	-
Horiz. %	271.68%	62.38%	90.15%	148.17%	276.31%	65.18%	100.00%	-
EY	1.27	5.54	3.84	2.33	1.25	5.30	3.46	-48.70%
YoY %	-77.08%	44.27%	64.81%	86.40%	-76.42%	53.18%	-	-
Horiz. %	36.71%	160.12%	110.98%	67.34%	36.13%	153.18%	100.00%	-
DY	0.00	1.56	0.51	0.53	0.00	1.58	0.45	-
YoY %	0.00%	205.88%	-3.77%	0.00%	0.00%	251.11%	-	-
Horiz. %	0.00%	346.67%	113.33%	117.78%	0.00%	351.11%	100.00%	-
P/NAPS	1.03	0.95	0.92	0.99	1.05	1.03	1.16	-7.61%
YoY %	8.42%	3.26%	-7.07%	-5.71%	1.94%	-11.21%	-	-
Horiz. %	88.79%	81.90%	79.31%	85.34%	90.52%	88.79%	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