[PPB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 19.76%
YoY- 65.62%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,260,585 6,356,965 6,218,965 6,024,520 5,615,752 5,121,366 4,857,430 18.48%
PBT 1,905,640 2,424,888 2,248,964 2,295,280 1,898,008 1,290,555 1,498,073 17.45%
Tax -82,773 -94,044 -28,726 1,935 12,091 76,229 9,042 -
NP 1,822,867 2,330,844 2,220,238 2,297,215 1,910,099 1,366,784 1,507,115 13.55%
-
NP to SH 1,780,603 2,271,196 2,196,818 2,283,873 1,907,029 1,397,088 1,496,111 12.34%
-
Tax Rate 4.34% 3.88% 1.28% -0.08% -0.64% -5.91% -0.60% -
Total Cost 4,437,718 4,026,121 3,998,727 3,727,305 3,705,653 3,754,582 3,350,315 20.67%
-
Net Worth 26,844,460 26,488,810 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 6.51%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 569,039 569,039 569,039 526,361 526,361 357,072 357,072 36.55%
Div Payout % 31.96% 25.05% 25.90% 23.05% 27.60% 25.56% 23.87% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 26,844,460 26,488,810 25,834,413 26,460,357 25,606,797 24,824,368 24,426,039 6.51%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 29.12% 36.67% 35.70% 38.13% 34.01% 26.69% 31.03% -
ROE 6.63% 8.57% 8.50% 8.63% 7.45% 5.63% 6.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 440.08 446.86 437.15 423.49 394.75 360.00 341.45 18.48%
EPS 125.17 159.65 154.42 160.54 134.05 98.21 105.17 12.34%
DPS 40.00 40.00 40.00 37.00 37.00 25.10 25.10 36.55%
NAPS 18.87 18.62 18.16 18.60 18.00 17.45 17.17 6.51%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 440.08 446.86 437.15 423.49 394.75 360.00 341.45 18.48%
EPS 125.17 159.65 154.42 160.54 134.05 98.21 105.17 12.34%
DPS 40.00 40.00 40.00 37.00 37.00 25.10 25.10 36.55%
NAPS 18.87 18.62 18.16 18.60 18.00 17.45 17.17 6.51%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 15.74 16.56 17.44 16.10 15.86 17.10 17.10 -
P/RPS 3.58 3.71 3.99 3.80 4.02 4.75 5.01 -20.12%
P/EPS 12.58 10.37 11.29 10.03 11.83 17.41 16.26 -15.76%
EY 7.95 9.64 8.85 9.97 8.45 5.74 6.15 18.72%
DY 2.54 2.42 2.29 2.30 2.33 1.47 1.47 44.13%
P/NAPS 0.83 0.89 0.96 0.87 0.88 0.98 1.00 -11.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 29/11/22 25/08/22 31/05/22 07/04/22 -
Price 15.76 16.26 17.50 16.22 16.78 16.62 16.96 -
P/RPS 3.58 3.64 4.00 3.83 4.25 4.62 4.97 -19.69%
P/EPS 12.59 10.18 11.33 10.10 12.52 16.92 16.13 -15.26%
EY 7.94 9.82 8.82 9.90 7.99 5.91 6.20 17.98%
DY 2.54 2.46 2.29 2.28 2.21 1.51 1.48 43.48%
P/NAPS 0.84 0.87 0.96 0.87 0.93 0.95 0.99 -10.40%

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