[PPB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.59%
YoY- 61.44%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,048,314 2,957,714 1,963,005 976,986 3,701,008 2,767,794 1,839,829 68.93%
PBT 1,181,122 802,374 465,480 266,541 1,028,144 732,217 365,951 117.93%
Tax -105,003 -81,694 -47,799 -31,866 -89,227 -74,142 -40,440 88.58%
NP 1,076,119 720,680 417,681 234,675 938,917 658,075 325,511 121.43%
-
NP to SH 1,051,311 710,290 415,551 232,915 916,779 635,345 310,647 124.91%
-
Tax Rate 8.89% 10.18% 10.27% 11.96% 8.68% 10.13% 11.05% -
Total Cost 2,972,195 2,237,034 1,545,324 742,311 2,762,091 2,109,719 1,514,318 56.56%
-
Net Worth 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 18.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 296,374 94,839 94,839 - 272,664 82,984 82,984 133.10%
Div Payout % 28.19% 13.35% 22.82% - 29.74% 13.06% 26.71% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 19,916,397 20,046,802 17,936,613 17,652,093 16,822,242 15,826,423 15,458,918 18.34%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 26.58% 24.37% 21.28% 24.02% 25.37% 23.78% 17.69% -
ROE 5.28% 3.54% 2.32% 1.32% 5.45% 4.01% 2.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 341.49 249.49 165.58 82.41 312.19 233.47 155.19 68.93%
EPS 88.68 59.91 35.05 19.65 77.33 53.59 26.20 124.93%
DPS 25.00 8.00 8.00 0.00 23.00 7.00 7.00 133.10%
NAPS 16.80 16.91 15.13 14.89 14.19 13.35 13.04 18.34%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 284.58 207.92 137.99 68.68 260.17 194.56 129.33 68.93%
EPS 73.90 49.93 29.21 16.37 64.45 44.66 21.84 124.88%
DPS 20.83 6.67 6.67 0.00 19.17 5.83 5.83 133.17%
NAPS 14.0004 14.0921 12.6087 12.4087 11.8254 11.1253 10.867 18.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 15.90 15.42 15.12 15.38 14.30 14.20 15.14 -
P/RPS 4.66 6.18 9.13 18.66 4.58 6.08 9.76 -38.82%
P/EPS 17.93 25.74 43.13 78.28 18.49 26.50 57.78 -54.06%
EY 5.58 3.89 2.32 1.28 5.41 3.77 1.73 117.83%
DY 1.57 0.52 0.53 0.00 1.61 0.49 0.46 126.18%
P/NAPS 0.95 0.91 1.00 1.03 1.01 1.06 1.16 -12.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 26/08/15 21/05/15 27/02/15 26/11/14 27/08/14 -
Price 16.00 15.62 15.02 15.70 14.58 15.50 14.80 -
P/RPS 4.69 6.26 9.07 19.05 4.67 6.64 9.54 -37.62%
P/EPS 18.04 26.07 42.85 79.91 18.85 28.92 56.48 -53.17%
EY 5.54 3.84 2.33 1.25 5.30 3.46 1.77 113.52%
DY 1.56 0.51 0.53 0.00 1.58 0.45 0.47 122.02%
P/NAPS 0.95 0.92 0.99 1.05 1.03 1.16 1.13 -10.89%

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