[PPB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.95%
YoY- 11.8%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,485,396 4,224,324 4,217,241 3,943,618 3,690,392 3,216,973 2,980,404 7.04%
PBT 1,227,952 1,205,214 912,380 1,069,832 976,289 997,530 780,657 7.83%
Tax -71,317 -60,582 -110,432 -108,925 -98,856 -49,218 -41,862 9.28%
NP 1,156,634 1,144,632 801,948 960,906 877,433 948,312 738,794 7.75%
-
NP to SH 1,138,342 1,106,029 731,953 947,053 847,126 935,841 714,877 8.05%
-
Tax Rate 5.81% 5.03% 12.10% 10.18% 10.13% 4.93% 5.36% -
Total Cost 3,328,761 3,079,692 3,415,293 2,982,712 2,812,958 2,268,661 2,241,609 6.80%
-
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 6.96%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 151,743 126,453 126,453 126,453 110,646 126,448 1,106 127.01%
Div Payout % 13.33% 11.43% 17.28% 13.35% 13.06% 13.51% 0.15% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,280,550 13,929,623 6.96%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,457 1,185,499 3.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.79% 27.10% 19.02% 24.37% 23.78% 29.48% 24.79% -
ROE 5.45% 5.25% 3.75% 4.72% 5.35% 6.12% 5.13% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 315.30 356.33 355.74 332.65 311.29 271.37 251.40 3.84%
EPS 80.01 93.29 61.75 79.88 71.45 78.95 60.31 4.82%
DPS 10.67 10.67 10.67 10.67 9.33 10.67 0.09 121.56%
NAPS 14.67 17.78 16.45 16.91 13.35 12.89 11.75 3.76%
Adjusted Per Share Value based on latest NOSH - 1,185,499
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 315.30 296.94 296.45 277.21 259.41 226.13 209.50 7.04%
EPS 80.01 77.75 51.45 66.57 59.55 65.78 50.25 8.05%
DPS 10.67 8.89 8.89 8.89 7.78 8.89 0.08 125.95%
NAPS 14.67 14.8167 13.7083 14.0917 11.125 10.7413 9.7917 6.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 16.78 16.86 16.18 15.42 14.20 14.22 12.06 -
P/RPS 5.32 4.73 4.55 4.64 4.56 5.24 4.80 1.72%
P/EPS 20.97 18.07 26.21 19.30 19.87 18.01 20.00 0.79%
EY 4.77 5.53 3.82 5.18 5.03 5.55 5.00 -0.78%
DY 0.64 0.63 0.66 0.69 0.66 0.75 0.01 99.93%
P/NAPS 1.14 0.95 0.98 0.91 1.06 1.10 1.03 1.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 23/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 17.00 16.76 15.76 15.62 15.50 14.60 12.00 -
P/RPS 5.39 4.70 4.43 4.70 4.98 5.38 4.77 2.05%
P/EPS 21.25 17.96 25.53 19.55 21.69 18.49 19.90 1.09%
EY 4.71 5.57 3.92 5.11 4.61 5.41 5.03 -1.08%
DY 0.63 0.64 0.68 0.68 0.60 0.73 0.01 99.41%
P/NAPS 1.16 0.94 0.96 0.92 1.16 1.13 1.02 2.16%

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