[PPB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.15%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,150,220 6,078,700 5,526,700 4,470,956 4,271,960 4,625,544 4,580,488 1.97%
PBT 1,470,388 1,660,056 956,360 1,786,432 803,688 1,119,448 838,056 9.81%
Tax -73,080 -89,984 171,288 -97,460 -49,804 -71,676 -55,628 4.64%
NP 1,397,308 1,570,072 1,127,648 1,688,972 753,884 1,047,772 782,428 10.13%
-
NP to SH 1,348,684 1,510,148 1,212,636 1,608,728 749,064 993,792 758,048 10.06%
-
Tax Rate 4.97% 5.42% -17.91% 5.46% 6.20% 6.40% 6.64% -
Total Cost 3,752,912 4,508,628 4,399,052 2,781,984 3,518,076 3,577,772 3,798,060 -0.19%
-
Net Worth 27,754,923 26,488,810 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 5.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 27,754,923 26,488,810 24,824,368 23,785,868 22,050,297 21,267,867 20,224,627 5.41%
NOSH 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,185,499 3.08%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 27.13% 25.83% 20.40% 37.78% 17.65% 22.65% 17.08% -
ROE 4.86% 5.70% 4.88% 6.76% 3.40% 4.67% 3.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 362.03 427.30 388.49 314.28 300.29 325.15 386.38 -1.07%
EPS 94.80 106.16 85.24 113.08 52.64 69.84 63.96 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.51 18.62 17.45 16.72 15.50 14.95 17.06 2.25%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 362.04 427.31 388.50 314.29 300.30 325.16 321.99 1.97%
EPS 94.81 106.16 85.24 113.09 52.66 69.86 53.29 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.5106 18.6206 17.4505 16.7205 15.5005 14.9505 14.2171 5.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 15.38 16.56 17.10 18.50 16.42 18.32 19.14 -
P/RPS 4.25 3.88 4.40 5.89 5.47 5.63 4.95 -2.50%
P/EPS 16.22 15.60 20.06 16.36 31.18 26.22 29.93 -9.69%
EY 6.16 6.41 4.98 6.11 3.21 3.81 3.34 10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.98 1.11 1.06 1.23 1.12 -5.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 31/05/22 28/05/21 29/05/20 29/05/19 31/05/18 -
Price 14.74 16.26 16.62 18.62 17.36 18.62 19.92 -
P/RPS 4.07 3.81 4.28 5.92 5.78 5.73 5.16 -3.87%
P/EPS 15.55 15.32 19.50 16.47 32.97 26.65 31.15 -10.92%
EY 6.43 6.53 5.13 6.07 3.03 3.75 3.21 12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.95 1.11 1.12 1.25 1.17 -6.93%

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