[PPB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -67.61%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,305,051 3,168,243 2,088,767 1,030,586 4,186,376 3,162,931 2,179,205 57.24%
PBT 1,293,147 903,911 495,878 367,298 1,211,110 684,285 254,560 194.63%
Tax -54,456 -45,437 -36,675 -20,470 -104,239 -82,824 -54,550 -0.11%
NP 1,238,691 858,474 459,203 346,828 1,106,871 601,461 200,010 236.12%
-
NP to SH 1,205,447 829,522 447,556 338,432 1,044,993 548,965 167,520 271.38%
-
Tax Rate 4.21% 5.03% 7.40% 5.57% 8.61% 12.10% 21.43% -
Total Cost 3,066,360 2,309,769 1,629,564 683,758 3,079,505 2,561,470 1,979,195 33.78%
-
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 355,649 94,839 94,839 - 296,374 94,839 94,839 140.79%
Div Payout % 29.50% 11.43% 21.19% - 28.36% 17.28% 56.61% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 20,900,361 21,078,188 20,935,927 21,338,997 20,971,493 19,501,473 18,707,187 7.64%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 28.77% 27.10% 21.98% 33.65% 26.44% 19.02% 9.18% -
ROE 5.77% 3.94% 2.14% 1.59% 4.98% 2.81% 0.90% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 363.14 267.25 176.19 86.93 353.13 266.80 183.82 57.24%
EPS 101.68 69.97 37.75 28.55 88.15 46.31 14.13 271.39%
DPS 30.00 8.00 8.00 0.00 25.00 8.00 8.00 140.79%
NAPS 17.63 17.78 17.66 18.00 17.69 16.45 15.78 7.64%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 302.62 222.71 146.83 72.44 294.28 222.33 153.18 57.25%
EPS 84.74 58.31 31.46 23.79 73.46 38.59 11.78 271.30%
DPS 25.00 6.67 6.67 0.00 20.83 6.67 6.67 140.71%
NAPS 14.6917 14.8167 14.7167 15.00 14.7417 13.7083 13.15 7.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 17.24 16.86 17.16 16.74 15.86 16.18 16.50 -
P/RPS 4.75 6.31 9.74 19.26 4.49 6.06 8.98 -34.51%
P/EPS 16.95 24.10 45.45 58.64 17.99 34.94 116.77 -72.28%
EY 5.90 4.15 2.20 1.71 5.56 2.86 0.86 259.78%
DY 1.74 0.47 0.47 0.00 1.58 0.49 0.48 135.42%
P/NAPS 0.98 0.95 0.97 0.93 0.90 0.98 1.05 -4.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 25/05/17 28/02/17 23/11/16 25/08/16 -
Price 17.70 16.76 16.70 16.90 16.54 15.76 16.14 -
P/RPS 4.87 6.27 9.48 19.44 4.68 5.91 8.78 -32.41%
P/EPS 17.41 23.95 44.24 59.20 18.76 34.03 114.22 -71.36%
EY 5.74 4.17 2.26 1.69 5.33 2.94 0.88 247.91%
DY 1.69 0.48 0.48 0.00 1.51 0.51 0.50 124.72%
P/NAPS 1.00 0.94 0.95 0.94 0.93 0.96 1.02 -1.30%

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