[PPB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.28%
YoY- -44.0%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,528,260 3,364,047 2,227,554 1,145,122 4,305,051 3,168,243 2,088,767 67.26%
PBT 1,167,683 920,964 545,542 209,514 1,293,147 903,911 495,878 76.72%
Tax -64,732 -53,488 -38,779 -13,907 -54,456 -45,437 -36,675 45.89%
NP 1,102,951 867,476 506,763 195,607 1,238,691 858,474 459,203 79.06%
-
NP to SH 1,075,096 853,757 493,985 189,512 1,205,447 829,522 447,556 79.07%
-
Tax Rate 5.54% 5.81% 7.11% 6.64% 4.21% 5.03% 7.40% -
Total Cost 3,425,309 2,496,571 1,720,791 949,515 3,066,360 2,309,769 1,629,564 63.86%
-
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 398,327 113,807 113,807 - 355,649 94,839 94,839 159.63%
Div Payout % 37.05% 13.33% 23.04% - 29.50% 11.43% 21.19% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 21,040,251 20,869,540 24,738,995 20,224,627 20,900,361 21,078,188 20,935,927 0.33%
NOSH 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 12.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.36% 25.79% 22.75% 17.08% 28.77% 27.10% 21.98% -
ROE 5.11% 4.09% 2.00% 0.94% 5.77% 3.94% 2.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.31 236.47 156.58 96.59 363.14 267.25 176.19 48.17%
EPS 75.57 60.01 34.72 15.99 101.68 69.97 37.75 58.63%
DPS 28.00 8.00 8.00 0.00 30.00 8.00 8.00 129.99%
NAPS 14.79 14.67 17.39 17.06 17.63 17.78 17.66 -11.12%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 318.32 236.48 156.59 80.50 302.63 222.71 146.83 67.27%
EPS 75.57 60.02 34.73 13.32 84.74 58.31 31.46 79.07%
DPS 28.00 8.00 8.00 0.00 25.00 6.67 6.67 159.54%
NAPS 14.7905 14.6704 17.3905 14.2171 14.6921 14.8171 14.7171 0.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 17.58 16.78 19.68 19.14 17.24 16.86 17.16 -
P/RPS 5.52 7.10 12.57 19.81 4.75 6.31 9.74 -31.44%
P/EPS 23.26 27.96 56.68 119.73 16.95 24.10 45.45 -35.94%
EY 4.30 3.58 1.76 0.84 5.90 4.15 2.20 56.13%
DY 1.59 0.48 0.41 0.00 1.74 0.47 0.47 124.85%
P/NAPS 1.19 1.14 1.13 1.12 0.98 0.95 0.97 14.55%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 27/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 -
Price 18.50 17.00 16.82 19.92 17.70 16.76 16.70 -
P/RPS 5.81 7.19 10.74 20.62 4.87 6.27 9.48 -27.78%
P/EPS 24.48 28.33 48.44 124.61 17.41 23.95 44.24 -32.52%
EY 4.09 3.53 2.06 0.80 5.74 4.17 2.26 48.34%
DY 1.51 0.47 0.48 0.00 1.69 0.48 0.48 114.24%
P/NAPS 1.25 1.16 0.97 1.17 1.00 0.94 0.95 20.01%

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