[PPB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 31.01%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 6,054,064 4,588,322 4,077,225 4,670,757 4,485,396 4,224,324 4,217,241 6.20%
PBT 2,406,534 1,341,760 1,361,078 1,177,361 1,227,952 1,205,214 912,380 17.53%
Tax -15,472 -4,164 -62,565 -66,438 -71,317 -60,582 -110,432 -27.92%
NP 2,391,062 1,337,596 1,298,513 1,110,922 1,156,634 1,144,632 801,948 19.96%
-
NP to SH 2,375,090 1,324,741 1,242,096 1,070,141 1,138,342 1,106,029 731,953 21.66%
-
Tax Rate 0.64% 0.31% 4.60% 5.64% 5.81% 5.03% 12.10% -
Total Cost 3,663,001 3,250,726 2,778,712 3,559,834 3,328,761 3,079,692 3,415,293 1.17%
-
Net Worth 26,460,357 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 5.21%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 227,615 1,896 151,743 151,743 151,743 126,453 126,453 10.28%
Div Payout % 9.58% 0.14% 12.22% 14.18% 13.33% 11.43% 17.28% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 26,460,357 23,985,034 22,036,071 21,310,545 20,869,540 21,078,188 19,501,473 5.21%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 3.08%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 39.50% 29.15% 31.85% 23.78% 25.79% 27.10% 19.02% -
ROE 8.98% 5.52% 5.64% 5.02% 5.45% 5.25% 3.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 425.56 322.53 286.60 328.33 315.30 356.33 355.74 3.03%
EPS 166.96 93.12 87.31 75.23 80.01 93.29 61.75 18.02%
DPS 16.00 0.13 10.67 10.67 10.67 10.67 10.67 6.98%
NAPS 18.60 16.86 15.49 14.98 14.67 17.78 16.45 2.06%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 425.58 322.54 286.61 328.34 315.31 296.95 296.46 6.20%
EPS 166.96 93.12 87.31 75.23 80.02 77.75 51.45 21.66%
DPS 16.00 0.13 10.67 10.67 10.67 8.89 8.89 10.28%
NAPS 18.6006 16.8605 15.4905 14.9805 14.6704 14.8171 13.7088 5.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 16.10 18.36 19.00 18.14 16.78 16.86 16.18 -
P/RPS 3.78 5.69 6.63 5.53 5.32 4.73 4.55 -3.04%
P/EPS 9.64 19.72 21.76 24.11 20.97 18.07 26.21 -15.34%
EY 10.37 5.07 4.60 4.15 4.77 5.53 3.82 18.10%
DY 0.99 0.01 0.56 0.59 0.64 0.63 0.66 6.98%
P/NAPS 0.87 1.09 1.23 1.21 1.14 0.95 0.98 -1.96%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 26/11/20 21/11/19 27/11/18 23/11/17 23/11/16 -
Price 16.22 17.82 18.80 18.24 17.00 16.76 15.76 -
P/RPS 3.81 5.53 6.56 5.56 5.39 4.70 4.43 -2.48%
P/EPS 9.72 19.14 21.53 24.25 21.25 17.96 25.53 -14.85%
EY 10.29 5.23 4.64 4.12 4.71 5.57 3.92 17.44%
DY 0.99 0.01 0.57 0.58 0.63 0.64 0.68 6.45%
P/NAPS 0.87 1.06 1.21 1.22 1.16 0.94 0.96 -1.62%

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