[PPB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[PPB] PPB GROUP BHD

Announcement Date

07-Apr-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 8.5%

YoY- 13.6%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	6,024,520	5,615,752	5,121,366	4,857,430	4,574,013	4,370,024	4,240,439	26.35%
YoY %	7.28%	9.65%	5.43%	6.20%	4.67%	3.06%	-	-
Horiz. %	142.07%	132.43%	120.77%	114.55%	107.87%	103.06%	100.00%	-
PBT	2,295,280	1,898,008	1,290,555	1,498,073	1,406,444	1,421,041	1,666,619	23.76%
YoY %	20.93%	47.07%	-13.85%	6.51%	-1.03%	-14.74%	-	-
Horiz. %	137.72%	113.88%	77.44%	89.89%	84.39%	85.26%	100.00%	-
Tax	1,935	12,091	76,229	9,042	-13,710	-15,153	-69,425	-
YoY %	-84.00%	-84.14%	743.05%	165.95%	9.52%	78.17%	-	-
Horiz. %	-2.79%	-17.42%	-109.80%	-13.02%	19.75%	21.83%	100.00%	-
NP	2,297,215	1,910,099	1,366,784	1,507,115	1,392,734	1,405,888	1,597,194	27.38%
YoY %	20.27%	39.75%	-9.31%	8.21%	-0.94%	-11.98%	-	-
Horiz. %	143.83%	119.59%	85.57%	94.36%	87.20%	88.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,283,873	1,907,029	1,397,088	1,496,111	1,378,945	1,382,611	1,531,878	30.47%
YoY %	19.76%	36.50%	-6.62%	8.50%	-0.27%	-9.74%	-	-
Horiz. %	149.09%	124.49%	91.20%	97.67%	90.02%	90.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.08%	-0.64%	-5.91%	-0.60%	0.97%	1.07%	4.17%	-
YoY %	87.50%	89.17%	-885.00%	-161.86%	-9.35%	-74.34%	-	-
Horiz. %	-1.92%	-15.35%	-141.73%	-14.39%	23.26%	25.66%	100.00%	-
Total Cost	3,727,305	3,705,653	3,754,582	3,350,315	3,181,279	2,964,136	2,643,245	25.72%
YoY %	0.58%	-1.30%	12.07%	5.31%	7.33%	12.14%	-	-
Horiz. %	141.01%	140.19%	142.04%	126.75%	120.36%	112.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,460,357	25,606,797	24,824,368	24,426,039	23,985,034	23,672,060	23,785,868	7.35%
YoY %	3.33%	3.15%	1.63%	1.84%	1.32%	-0.48%	-	-
Horiz. %	111.24%	107.66%	104.37%	102.69%	100.84%	99.52%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	526,361	526,361	357,072	357,072	542,010	542,010	654,395	-13.49%
YoY %	0.00%	47.41%	0.00%	-34.12%	0.00%	-17.17%	-	-
Horiz. %	80.43%	80.43%	54.57%	54.57%	82.83%	82.83%	100.00%	-
Div Payout %	23.05%	27.60%	25.56%	23.87%	39.31%	39.20%	42.72%	-
YoY %	-16.49%	7.98%	7.08%	-39.28%	0.28%	-8.24%	-	-
Horiz. %	53.96%	64.61%	59.83%	55.88%	92.02%	91.76%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	26,460,357	25,606,797	24,824,368	24,426,039	23,985,034	23,672,060	23,785,868	7.35%
YoY %	3.33%	3.15%	1.63%	1.84%	1.32%	-0.48%	-	-
Horiz. %	111.24%	107.66%	104.37%	102.69%	100.84%	99.52%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	38.13%	34.01%	26.69%	31.03%	30.45%	32.17%	37.67%	-
YoY %	12.11%	27.43%	-13.99%	1.90%	-5.35%	-14.60%	-	-
Horiz. %	101.22%	90.28%	70.85%	82.37%	80.83%	85.40%	100.00%	-
ROE	8.63%	7.45%	5.63%	6.13%	5.75%	5.84%	6.44%	-
YoY %	15.84%	32.33%	-8.16%	6.61%	-1.54%	-9.32%	-	-
Horiz. %	134.01%	115.68%	87.42%	95.19%	89.29%	90.68%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	423.49	394.75	360.00	341.45	321.52	307.19	298.08	26.35%
YoY %	7.28%	9.65%	5.43%	6.20%	4.66%	3.06%	-	-
Horiz. %	142.07%	132.43%	120.77%	114.55%	107.86%	103.06%	100.00%	-
EPS	160.54	134.05	98.21	105.17	96.93	97.19	107.68	30.47%
YoY %	19.76%	36.49%	-6.62%	8.50%	-0.27%	-9.74%	-	-
Horiz. %	149.09%	124.49%	91.21%	97.67%	90.02%	90.26%	100.00%	-
DPS	37.00	37.00	25.10	25.10	38.10	38.10	46.00	-13.49%
YoY %	0.00%	47.41%	0.00%	-34.12%	0.00%	-17.17%	-	-
Horiz. %	80.43%	80.43%	54.57%	54.57%	82.83%	82.83%	100.00%	-
NAPS	18.60	18.00	17.45	17.17	16.86	16.64	16.72	7.35%
YoY %	3.33%	3.15%	1.63%	1.84%	1.32%	-0.48%	-	-
Horiz. %	111.24%	107.66%	104.37%	102.69%	100.84%	99.52%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	423.50	394.76	360.01	341.46	321.53	307.20	298.09	26.35%
YoY %	7.28%	9.65%	5.43%	6.20%	4.66%	3.06%	-	-
Horiz. %	142.07%	132.43%	120.77%	114.55%	107.86%	103.06%	100.00%	-
EPS	160.55	134.06	98.21	105.17	96.93	97.19	107.68	30.48%
YoY %	19.76%	36.50%	-6.62%	8.50%	-0.27%	-9.74%	-	-
Horiz. %	149.10%	124.50%	91.21%	97.67%	90.02%	90.26%	100.00%	-
DPS	37.00	37.00	25.10	25.10	38.10	38.10	46.00	-13.49%
YoY %	0.00%	47.41%	0.00%	-34.12%	0.00%	-17.17%	-	-
Horiz. %	80.43%	80.43%	54.57%	54.57%	82.83%	82.83%	100.00%	-
NAPS	18.6006	18.0006	17.4505	17.1705	16.8605	16.6405	16.7205	7.35%
YoY %	3.33%	3.15%	1.63%	1.84%	1.32%	-0.48%	-	-
Horiz. %	111.24%	107.66%	104.37%	102.69%	100.84%	99.52%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	16.10	15.86	17.10	17.10	18.36	18.30	18.50	-
P/RPS	3.80	4.02	4.75	5.01	5.71	5.96	6.21	-27.90%
YoY %	-5.47%	-15.37%	-5.19%	-12.26%	-4.19%	-4.03%	-	-
Horiz. %	61.19%	64.73%	76.49%	80.68%	91.95%	95.97%	100.00%	-
P/EPS	10.03	11.83	17.41	16.26	18.94	18.83	17.18	-30.12%
YoY %	-15.22%	-32.05%	7.07%	-14.15%	0.58%	9.60%	-	-
Horiz. %	58.38%	68.86%	101.34%	94.64%	110.24%	109.60%	100.00%	-
EY	9.97	8.45	5.74	6.15	5.28	5.31	5.82	43.12%
YoY %	17.99%	47.21%	-6.67%	16.48%	-0.56%	-8.76%	-	-
Horiz. %	171.31%	145.19%	98.63%	105.67%	90.72%	91.24%	100.00%	-
DY	2.30	2.33	1.47	1.47	2.08	2.08	2.49	-5.14%
YoY %	-1.29%	58.50%	0.00%	-29.33%	0.00%	-16.47%	-	-
Horiz. %	92.37%	93.57%	59.04%	59.04%	83.53%	83.53%	100.00%	-
P/NAPS	0.87	0.88	0.98	1.00	1.09	1.10	1.11	-14.97%
YoY %	-1.14%	-10.20%	-2.00%	-8.26%	-0.91%	-0.90%	-	-
Horiz. %	78.38%	79.28%	88.29%	90.09%	98.20%	99.10%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	25/08/22	31/05/22	07/04/22	30/11/21	26/08/21	28/05/21	-
Price	16.22	16.78	16.62	16.96	17.82	18.56	18.62	-
P/RPS	3.83	4.25	4.62	4.97	5.54	6.04	6.25	-27.83%
YoY %	-9.88%	-8.01%	-7.04%	-10.29%	-8.28%	-3.36%	-	-
Horiz. %	61.28%	68.00%	73.92%	79.52%	88.64%	96.64%	100.00%	-
P/EPS	10.10	12.52	16.92	16.13	18.38	19.10	17.29	-30.09%
YoY %	-19.33%	-26.00%	4.90%	-12.24%	-3.77%	10.47%	-	-
Horiz. %	58.42%	72.41%	97.86%	93.29%	106.30%	110.47%	100.00%	-
EY	9.90	7.99	5.91	6.20	5.44	5.24	5.78	43.10%
YoY %	23.90%	35.19%	-4.68%	13.97%	3.82%	-9.34%	-	-
Horiz. %	171.28%	138.24%	102.25%	107.27%	94.12%	90.66%	100.00%	-
DY	2.28	2.21	1.51	1.48	2.14	2.05	2.47	-5.19%
YoY %	3.17%	46.36%	2.03%	-30.84%	4.39%	-17.00%	-	-
Horiz. %	92.31%	89.47%	61.13%	59.92%	86.64%	83.00%	100.00%	-
P/NAPS	0.87	0.93	0.95	0.99	1.06	1.12	1.11	-14.97%
YoY %	-6.45%	-2.11%	-4.04%	-6.60%	-5.36%	0.90%	-	-
Horiz. %	78.38%	83.78%	85.59%	89.19%	95.50%	100.90%	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