[PPB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.93%
YoY- 11.8%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,179,205 1,122,614 4,048,314 2,957,714 1,963,005 976,986 3,701,008 -29.77%
PBT 254,560 283,416 1,181,122 802,374 465,480 266,541 1,028,144 -60.60%
Tax -54,550 -24,520 -105,003 -81,694 -47,799 -31,866 -89,227 -27.98%
NP 200,010 258,896 1,076,119 720,680 417,681 234,675 938,917 -64.36%
-
NP to SH 167,520 246,240 1,051,311 710,290 415,551 232,915 916,779 -67.83%
-
Tax Rate 21.43% 8.65% 8.89% 10.18% 10.27% 11.96% 8.68% -
Total Cost 1,979,195 863,718 2,972,195 2,237,034 1,545,324 742,311 2,762,091 -19.94%
-
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 94,839 - 296,374 94,839 94,839 - 272,664 -50.57%
Div Payout % 56.61% - 28.19% 13.35% 22.82% - 29.74% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 7.34%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.18% 23.06% 26.58% 24.37% 21.28% 24.02% 25.37% -
ROE 0.90% 1.31% 5.28% 3.54% 2.32% 1.32% 5.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 183.82 94.70 341.49 249.49 165.58 82.41 312.19 -29.77%
EPS 14.13 20.77 88.68 59.91 35.05 19.65 77.33 -67.83%
DPS 8.00 0.00 25.00 8.00 8.00 0.00 23.00 -50.57%
NAPS 15.78 15.86 16.80 16.91 15.13 14.89 14.19 7.34%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 153.18 78.91 284.57 207.91 137.99 68.68 260.16 -29.77%
EPS 11.78 17.31 73.90 49.93 29.21 16.37 64.44 -67.82%
DPS 6.67 0.00 20.83 6.67 6.67 0.00 19.17 -50.56%
NAPS 13.15 13.2167 14.00 14.0917 12.6083 12.4083 11.825 7.34%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 16.50 16.70 15.90 15.42 15.12 15.38 14.30 -
P/RPS 8.98 17.64 4.66 6.18 9.13 18.66 4.58 56.71%
P/EPS 116.77 80.40 17.93 25.74 43.13 78.28 18.49 242.04%
EY 0.86 1.24 5.58 3.89 2.32 1.28 5.41 -70.68%
DY 0.48 0.00 1.57 0.52 0.53 0.00 1.61 -55.40%
P/NAPS 1.05 1.05 0.95 0.91 1.00 1.03 1.01 2.62%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 27/02/15 -
Price 16.14 16.32 16.00 15.62 15.02 15.70 14.58 -
P/RPS 8.78 17.23 4.69 6.26 9.07 19.05 4.67 52.38%
P/EPS 114.22 78.57 18.04 26.07 42.85 79.91 18.85 232.73%
EY 0.88 1.27 5.54 3.84 2.33 1.25 5.30 -69.82%
DY 0.50 0.00 1.56 0.51 0.53 0.00 1.58 -53.59%
P/NAPS 1.02 1.03 0.95 0.92 0.99 1.05 1.03 -0.64%

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