[PPB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 48.01%
YoY- 14.67%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,162,931 2,179,205 1,122,614 4,048,314 2,957,714 1,963,005 976,986 118.37%
PBT 684,285 254,560 283,416 1,181,122 802,374 465,480 266,541 87.16%
Tax -82,824 -54,550 -24,520 -105,003 -81,694 -47,799 -31,866 88.71%
NP 601,461 200,010 258,896 1,076,119 720,680 417,681 234,675 86.96%
-
NP to SH 548,965 167,520 246,240 1,051,311 710,290 415,551 232,915 76.82%
-
Tax Rate 12.10% 21.43% 8.65% 8.89% 10.18% 10.27% 11.96% -
Total Cost 2,561,470 1,979,195 863,718 2,972,195 2,237,034 1,545,324 742,311 127.83%
-
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 94,839 94,839 - 296,374 94,839 94,839 - -
Div Payout % 17.28% 56.61% - 28.19% 13.35% 22.82% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 19,501,473 18,707,187 18,802,027 19,916,397 20,046,802 17,936,613 17,652,093 6.84%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.02% 9.18% 23.06% 26.58% 24.37% 21.28% 24.02% -
ROE 2.81% 0.90% 1.31% 5.28% 3.54% 2.32% 1.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 266.80 183.82 94.70 341.49 249.49 165.58 82.41 118.37%
EPS 46.31 14.13 20.77 88.68 59.91 35.05 19.65 76.81%
DPS 8.00 8.00 0.00 25.00 8.00 8.00 0.00 -
NAPS 16.45 15.78 15.86 16.80 16.91 15.13 14.89 6.84%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 222.34 153.19 78.92 284.58 207.92 137.99 68.68 118.37%
EPS 38.59 11.78 17.31 73.90 49.93 29.21 16.37 76.85%
DPS 6.67 6.67 0.00 20.83 6.67 6.67 0.00 -
NAPS 13.7088 13.1504 13.2171 14.0004 14.0921 12.6087 12.4087 6.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.18 16.50 16.70 15.90 15.42 15.12 15.38 -
P/RPS 6.06 8.98 17.64 4.66 6.18 9.13 18.66 -52.65%
P/EPS 34.94 116.77 80.40 17.93 25.74 43.13 78.28 -41.50%
EY 2.86 0.86 1.24 5.58 3.89 2.32 1.28 70.66%
DY 0.49 0.48 0.00 1.57 0.52 0.53 0.00 -
P/NAPS 0.98 1.05 1.05 0.95 0.91 1.00 1.03 -3.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 31/05/16 29/02/16 26/11/15 26/08/15 21/05/15 -
Price 15.76 16.14 16.32 16.00 15.62 15.02 15.70 -
P/RPS 5.91 8.78 17.23 4.69 6.26 9.07 19.05 -54.07%
P/EPS 34.03 114.22 78.57 18.04 26.07 42.85 79.91 -43.30%
EY 2.94 0.88 1.27 5.54 3.84 2.33 1.25 76.58%
DY 0.51 0.50 0.00 1.56 0.51 0.53 0.00 -
P/NAPS 0.96 1.02 1.03 0.95 0.92 0.99 1.05 -5.78%

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