[PPB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

27-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 12.56%

YoY- 7.2%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	4,238,627	4,395,888	4,595,380	4,683,776	4,667,281	4,609,927	4,539,524	-4.45%
YoY %	-3.58%	-4.34%	-1.89%	0.35%	1.24%	1.55%	-	-
Horiz. %	93.37%	96.84%	101.23%	103.18%	102.81%	101.55%	100.00%	-
PBT	1,409,416	1,401,493	1,192,688	1,271,628	1,129,739	1,083,395	1,238,031	9.00%
YoY %	0.57%	17.51%	-6.21%	12.56%	4.28%	-12.49%	-	-
Horiz. %	113.84%	113.20%	96.34%	102.71%	91.25%	87.51%	100.00%	-
Tax	-69,461	-78,042	-66,898	-72,366	-61,071	-59,084	-68,742	0.69%
YoY %	11.00%	-16.66%	7.56%	-18.49%	-3.36%	14.05%	-	-
Horiz. %	101.05%	113.53%	97.32%	105.27%	88.84%	85.95%	100.00%	-
NP	1,339,955	1,323,451	1,125,790	1,199,262	1,068,668	1,024,311	1,169,289	9.48%
YoY %	1.25%	17.56%	-6.13%	12.22%	4.33%	-12.40%	-	-
Horiz. %	114.60%	113.18%	96.28%	102.56%	91.39%	87.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,281,518	1,264,126	1,091,369	1,152,551	1,023,946	989,537	1,134,034	8.46%
YoY %	1.38%	15.83%	-5.31%	12.56%	3.48%	-12.74%	-	-
Horiz. %	113.01%	111.47%	96.24%	101.63%	90.29%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.93%	5.57%	5.61%	5.69%	5.41%	5.45%	5.55%	-
YoY %	-11.49%	-0.71%	-1.41%	5.18%	-0.73%	-1.80%	-	-
Horiz. %	88.83%	100.36%	101.08%	102.52%	97.48%	98.20%	100.00%	-
Total Cost	2,898,672	3,072,437	3,469,590	3,484,514	3,598,613	3,585,616	3,370,235	-9.53%
YoY %	-5.66%	-11.45%	-0.43%	-3.17%	0.36%	6.39%	-	-
Horiz. %	86.01%	91.16%	102.95%	103.39%	106.78%	106.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,036,071	22,007,620	22,050,297	21,438,579	21,310,545	21,196,737	21,267,867	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	441,005	441,005	441,005	441,005	398,327	398,327	398,327	7.00%
YoY %	0.00%	0.00%	0.00%	10.71%	0.00%	0.00%	-	-
Horiz. %	110.71%	110.71%	110.71%	110.71%	100.00%	100.00%	100.00%	-
Div Payout %	34.41%	34.89%	40.41%	38.26%	38.90%	40.25%	35.12%	-
YoY %	-1.38%	-13.66%	5.62%	-1.65%	-3.35%	14.61%	-	-
Horiz. %	97.98%	99.35%	115.06%	108.94%	110.76%	114.61%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	22,036,071	22,007,620	22,050,297	21,438,579	21,310,545	21,196,737	21,267,867	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	31.61%	30.11%	24.50%	25.60%	22.90%	22.22%	25.76%	-
YoY %	4.98%	22.90%	-4.30%	11.79%	3.06%	-13.74%	-	-
Horiz. %	122.71%	116.89%	95.11%	99.38%	88.90%	86.26%	100.00%	-
ROE	5.82%	5.74%	4.95%	5.38%	4.80%	4.67%	5.33%	-
YoY %	1.39%	15.96%	-7.99%	12.08%	2.78%	-12.38%	-	-
Horiz. %	109.19%	107.69%	92.87%	100.94%	90.06%	87.62%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	297.95	309.00	323.03	329.24	328.08	324.05	319.10	-4.45%
YoY %	-3.58%	-4.34%	-1.89%	0.35%	1.24%	1.55%	-	-
Horiz. %	93.37%	96.83%	101.23%	103.18%	102.81%	101.55%	100.00%	-
EPS	90.08	88.86	76.72	81.02	71.98	69.56	79.72	8.46%
YoY %	1.37%	15.82%	-5.31%	12.56%	3.48%	-12.74%	-	-
Horiz. %	113.00%	111.47%	96.24%	101.63%	90.29%	87.26%	100.00%	-
DPS	31.00	31.00	31.00	31.00	28.00	28.00	28.00	7.00%
YoY %	0.00%	0.00%	0.00%	10.71%	0.00%	0.00%	-	-
Horiz. %	110.71%	110.71%	110.71%	110.71%	100.00%	100.00%	100.00%	-
NAPS	15.49	15.47	15.50	15.07	14.98	14.90	14.95	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	297.96	309.01	323.04	329.25	328.09	324.06	319.11	-4.45%
YoY %	-3.58%	-4.34%	-1.89%	0.35%	1.24%	1.55%	-	-
Horiz. %	93.37%	96.83%	101.23%	103.18%	102.81%	101.55%	100.00%	-
EPS	90.09	88.86	76.72	81.02	71.98	69.56	79.72	8.46%
YoY %	1.38%	15.82%	-5.31%	12.56%	3.48%	-12.74%	-	-
Horiz. %	113.01%	111.47%	96.24%	101.63%	90.29%	87.26%	100.00%	-
DPS	31.00	31.00	31.00	31.00	28.00	28.00	28.00	7.00%
YoY %	0.00%	0.00%	0.00%	10.71%	0.00%	0.00%	-	-
Horiz. %	110.71%	110.71%	110.71%	110.71%	100.00%	100.00%	100.00%	-
NAPS	15.4905	15.4705	15.5005	15.0705	14.9805	14.9005	14.9505	2.38%
YoY %	0.13%	-0.19%	2.85%	0.60%	0.54%	-0.33%	-	-
Horiz. %	103.61%	103.48%	103.68%	100.80%	100.20%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	19.00	17.78	16.42	18.84	18.14	18.70	18.32	-
P/RPS	6.38	5.75	5.08	5.72	5.53	5.77	5.74	7.28%
YoY %	10.96%	13.19%	-11.19%	3.44%	-4.16%	0.52%	-	-
Horiz. %	111.15%	100.17%	88.50%	99.65%	96.34%	100.52%	100.00%	-
P/EPS	21.09	20.01	21.40	23.25	25.20	26.88	22.98	-5.54%
YoY %	5.40%	-6.50%	-7.96%	-7.74%	-6.25%	16.97%	-	-
Horiz. %	91.78%	87.08%	93.12%	101.17%	109.66%	116.97%	100.00%	-
EY	4.74	5.00	4.67	4.30	3.97	3.72	4.35	5.87%
YoY %	-5.20%	7.07%	8.60%	8.31%	6.72%	-14.48%	-	-
Horiz. %	108.97%	114.94%	107.36%	98.85%	91.26%	85.52%	100.00%	-
DY	1.63	1.74	1.89	1.65	1.54	1.50	1.53	4.29%
YoY %	-6.32%	-7.94%	14.55%	7.14%	2.67%	-1.96%	-	-
Horiz. %	106.54%	113.73%	123.53%	107.84%	100.65%	98.04%	100.00%	-
P/NAPS	1.23	1.15	1.06	1.25	1.21	1.26	1.23	0.00%
YoY %	6.96%	8.49%	-15.20%	3.31%	-3.97%	2.44%	-	-
Horiz. %	100.00%	93.50%	86.18%	101.63%	98.37%	102.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/08/20	29/05/20	27/02/20	21/11/19	29/08/19	29/05/19	-
Price	18.80	19.26	17.36	18.30	18.24	18.80	18.62	-
P/RPS	6.31	6.23	5.37	5.56	5.56	5.80	5.84	5.28%
YoY %	1.28%	16.01%	-3.42%	0.00%	-4.14%	-0.68%	-	-
Horiz. %	108.05%	106.68%	91.95%	95.21%	95.21%	99.32%	100.00%	-
P/EPS	20.87	21.67	22.63	22.59	25.34	27.03	23.36	-7.21%
YoY %	-3.69%	-4.24%	0.18%	-10.85%	-6.25%	15.71%	-	-
Horiz. %	89.34%	92.77%	96.88%	96.70%	108.48%	115.71%	100.00%	-
EY	4.79	4.61	4.42	4.43	3.95	3.70	4.28	7.77%
YoY %	3.90%	4.30%	-0.23%	12.15%	6.76%	-13.55%	-	-
Horiz. %	111.92%	107.71%	103.27%	103.50%	92.29%	86.45%	100.00%	-
DY	1.65	1.61	1.79	1.69	1.54	1.49	1.50	6.54%
YoY %	2.48%	-10.06%	5.92%	9.74%	3.36%	-0.67%	-	-
Horiz. %	110.00%	107.33%	119.33%	112.67%	102.67%	99.33%	100.00%	-
P/NAPS	1.21	1.24	1.12	1.21	1.22	1.26	1.25	-2.13%
YoY %	-2.42%	10.71%	-7.44%	-0.82%	-3.17%	0.80%	-	-
Horiz. %	96.80%	99.20%	89.60%	96.80%	97.60%	100.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos