[PPB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 45.32%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,364,047 2,227,554 1,145,122 4,305,051 3,168,243 2,088,767 1,030,586 119.89%
PBT 920,964 545,542 209,514 1,293,147 903,911 495,878 367,298 84.46%
Tax -53,488 -38,779 -13,907 -54,456 -45,437 -36,675 -20,470 89.60%
NP 867,476 506,763 195,607 1,238,691 858,474 459,203 346,828 84.15%
-
NP to SH 853,757 493,985 189,512 1,205,447 829,522 447,556 338,432 85.20%
-
Tax Rate 5.81% 7.11% 6.64% 4.21% 5.03% 7.40% 5.57% -
Total Cost 2,496,571 1,720,791 949,515 3,066,360 2,309,769 1,629,564 683,758 136.92%
-
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 113,807 113,807 - 355,649 94,839 94,839 - -
Div Payout % 13.33% 23.04% - 29.50% 11.43% 21.19% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 21,338,997 -1.47%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.91%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.79% 22.75% 17.08% 28.77% 27.10% 21.98% 33.65% -
ROE 4.09% 2.00% 0.94% 5.77% 3.94% 2.14% 1.59% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 236.47 156.58 96.59 363.14 267.25 176.19 86.93 94.74%
EPS 60.01 34.72 15.99 101.68 69.97 37.75 28.55 64.01%
DPS 8.00 8.00 0.00 30.00 8.00 8.00 0.00 -
NAPS 14.67 17.39 17.06 17.63 17.78 17.66 18.00 -12.73%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 236.47 156.58 80.50 302.62 222.71 146.83 72.44 119.89%
EPS 60.01 34.72 13.32 84.74 58.31 31.46 23.79 85.20%
DPS 8.00 8.00 0.00 25.00 6.67 6.67 0.00 -
NAPS 14.67 17.39 14.2167 14.6917 14.8167 14.7167 15.00 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 16.78 19.68 19.14 17.24 16.86 17.16 16.74 -
P/RPS 7.10 12.57 19.81 4.75 6.31 9.74 19.26 -48.55%
P/EPS 27.96 56.68 119.73 16.95 24.10 45.45 58.64 -38.93%
EY 3.58 1.76 0.84 5.90 4.15 2.20 1.71 63.57%
DY 0.48 0.41 0.00 1.74 0.47 0.47 0.00 -
P/NAPS 1.14 1.13 1.12 0.98 0.95 0.97 0.93 14.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 25/05/17 -
Price 17.00 16.82 19.92 17.70 16.76 16.70 16.90 -
P/RPS 7.19 10.74 20.62 4.87 6.27 9.48 19.44 -48.44%
P/EPS 28.33 48.44 124.61 17.41 23.95 44.24 59.20 -38.79%
EY 3.53 2.06 0.80 5.74 4.17 2.26 1.69 63.32%
DY 0.47 0.48 0.00 1.69 0.48 0.48 0.00 -
P/NAPS 1.16 0.97 1.17 1.00 0.94 0.95 0.94 15.03%

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