[PPB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 160.66%

YoY- 10.37%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	2,200,667	2,021,333	2,309,221	2,227,554	2,088,767	2,179,205	1,963,005	1.92%
YoY %	8.87%	-12.47%	3.67%	6.64%	-4.15%	11.01%	-	-
Horiz. %	112.11%	102.97%	117.64%	113.48%	106.41%	111.01%	100.00%	-
PBT	591,227	591,119	461,254	545,542	495,878	254,560	465,480	4.06%
YoY %	0.02%	28.15%	-15.45%	10.02%	94.80%	-45.31%	-	-
Horiz. %	127.01%	126.99%	99.09%	117.20%	106.53%	54.69%	100.00%	-
Tax	3,549	-38,809	-33,133	-38,779	-36,675	-54,550	-47,799	-
YoY %	109.14%	-17.13%	14.56%	-5.74%	32.77%	-14.12%	-	-
Horiz. %	-7.42%	81.19%	69.32%	81.13%	76.73%	114.12%	100.00%	-
NP	594,776	552,310	428,121	506,763	459,203	200,010	417,681	6.06%
YoY %	7.69%	29.01%	-15.52%	10.36%	129.59%	-52.11%	-	-
Horiz. %	142.40%	132.23%	102.50%	121.33%	109.94%	47.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	585,648	519,999	408,424	493,985	447,556	167,520	415,551	5.87%
YoY %	12.62%	27.32%	-17.32%	10.37%	167.17%	-59.69%	-	-
Horiz. %	140.93%	125.13%	98.28%	118.87%	107.70%	40.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.60%	6.57%	7.18%	7.11%	7.40%	21.43%	10.27%	-
YoY %	-109.13%	-8.50%	0.98%	-3.92%	-65.47%	108.67%	-	-
Horiz. %	-5.84%	63.97%	69.91%	69.23%	72.05%	208.67%	100.00%	-
Total Cost	1,605,891	1,469,023	1,881,100	1,720,791	1,629,564	1,979,195	1,545,324	0.64%
YoY %	9.32%	-21.91%	9.32%	5.60%	-17.67%	28.08%	-	-
Horiz. %	103.92%	95.06%	121.73%	111.35%	105.45%	128.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.92%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	1,422	113,807	113,807	113,807	94,839	94,839	94,839	-50.31%
YoY %	-98.75%	0.00%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	1.50%	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	-
Div Payout %	0.24%	21.89%	27.87%	23.04%	21.19%	56.61%	22.82%	-
YoY %	-98.90%	-21.46%	20.96%	8.73%	-62.57%	148.07%	-	-
Horiz. %	1.05%	95.92%	122.13%	100.96%	92.86%	248.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	17,936,613	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.92%	116.72%	104.30%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,185,499	1,185,499	1,185,499	1,185,499	3.08%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	27.03%	27.32%	18.54%	22.75%	21.98%	9.18%	21.28%	-
YoY %	-1.06%	47.36%	-18.51%	3.50%	139.43%	-56.86%	-	-
Horiz. %	127.02%	128.38%	87.12%	106.91%	103.29%	43.14%	100.00%	-
ROE	2.47%	2.36%	1.93%	2.00%	2.14%	0.90%	2.32%	-
YoY %	4.66%	22.28%	-3.50%	-6.54%	137.78%	-61.21%	-	-
Horiz. %	106.47%	101.72%	83.19%	86.21%	92.24%	38.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	154.69	142.09	162.32	156.58	176.19	183.82	165.58	-1.12%
YoY %	8.87%	-12.46%	3.67%	-11.13%	-4.15%	11.02%	-	-
Horiz. %	93.42%	85.81%	98.03%	94.56%	106.41%	111.02%	100.00%	-
EPS	41.17	36.55	28.71	34.72	37.75	14.13	35.05	2.71%
YoY %	12.64%	27.31%	-17.31%	-8.03%	167.16%	-59.69%	-	-
Horiz. %	117.46%	104.28%	81.91%	99.06%	107.70%	40.31%	100.00%	-
DPS	0.10	8.00	8.00	8.00	8.00	8.00	8.00	-51.79%
YoY %	-98.75%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.25%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	16.64	15.47	14.90	17.39	17.66	15.78	15.13	1.59%
YoY %	7.56%	3.83%	-14.32%	-1.53%	11.91%	4.30%	-	-
Horiz. %	109.98%	102.25%	98.48%	114.94%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,499
RPS	154.70	142.09	162.33	156.59	146.83	153.19	137.99	1.92%
YoY %	8.87%	-12.47%	3.67%	6.65%	-4.15%	11.02%	-	-
Horiz. %	112.11%	102.97%	117.64%	113.48%	106.41%	111.02%	100.00%	-
EPS	41.17	36.55	28.71	34.73	31.46	11.78	29.21	5.88%
YoY %	12.64%	27.31%	-17.33%	10.39%	167.06%	-59.67%	-	-
Horiz. %	140.94%	125.13%	98.29%	118.90%	107.70%	40.33%	100.00%	-
DPS	0.10	8.00	8.00	8.00	6.67	6.67	6.67	-50.31%
YoY %	-98.75%	0.00%	0.00%	19.94%	0.00%	0.00%	-	-
Horiz. %	1.50%	119.94%	119.94%	119.94%	100.00%	100.00%	100.00%	-
NAPS	16.6405	15.4705	14.9005	17.3905	14.7171	13.1504	12.6087	4.72%
YoY %	7.56%	3.83%	-14.32%	18.17%	11.91%	4.30%	-	-
Horiz. %	131.98%	122.70%	118.18%	137.92%	116.72%	104.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	18.30	17.78	18.70	19.68	17.16	16.50	15.12	-
P/RPS	11.83	12.51	11.52	12.57	9.74	8.98	9.13	4.40%
YoY %	-5.44%	8.59%	-8.35%	29.06%	8.46%	-1.64%	-	-
Horiz. %	129.57%	137.02%	126.18%	137.68%	106.68%	98.36%	100.00%	-
P/EPS	44.45	48.64	65.13	56.68	45.45	116.77	43.13	0.50%
YoY %	-8.61%	-25.32%	14.91%	24.71%	-61.08%	170.74%	-	-
Horiz. %	103.06%	112.78%	151.01%	131.42%	105.38%	270.74%	100.00%	-
EY	2.25	2.06	1.54	1.76	2.20	0.86	2.32	-0.50%
YoY %	9.22%	33.77%	-12.50%	-20.00%	155.81%	-62.93%	-	-
Horiz. %	96.98%	88.79%	66.38%	75.86%	94.83%	37.07%	100.00%	-
DY	0.01	0.45	0.43	0.41	0.47	0.48	0.53	-48.37%
YoY %	-97.78%	4.65%	4.88%	-12.77%	-2.08%	-9.43%	-	-
Horiz. %	1.89%	84.91%	81.13%	77.36%	88.68%	90.57%	100.00%	-
P/NAPS	1.10	1.15	1.26	1.13	0.97	1.05	1.00	1.59%
YoY %	-4.35%	-8.73%	11.50%	16.49%	-7.62%	5.00%	-	-
Horiz. %	110.00%	115.00%	126.00%	113.00%	97.00%	105.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	24/08/17	25/08/16	26/08/15	-
Price	18.56	19.26	18.80	16.82	16.70	16.14	15.02	-
P/RPS	12.00	13.56	11.58	10.74	9.48	8.78	9.07	4.77%
YoY %	-11.50%	17.10%	7.82%	13.29%	7.97%	-3.20%	-	-
Horiz. %	132.30%	149.50%	127.67%	118.41%	104.52%	96.80%	100.00%	-
P/EPS	45.08	52.69	65.48	48.44	44.24	114.22	42.85	0.84%
YoY %	-14.44%	-19.53%	35.18%	9.49%	-61.27%	166.56%	-	-
Horiz. %	105.20%	122.96%	152.81%	113.05%	103.24%	266.56%	100.00%	-
EY	2.22	1.90	1.53	2.06	2.26	0.88	2.33	-0.80%
YoY %	16.84%	24.18%	-25.73%	-8.85%	156.82%	-62.23%	-	-
Horiz. %	95.28%	81.55%	65.67%	88.41%	97.00%	37.77%	100.00%	-
DY	0.01	0.42	0.43	0.48	0.48	0.50	0.53	-48.37%
YoY %	-97.62%	-2.33%	-10.42%	0.00%	-4.00%	-5.66%	-	-
Horiz. %	1.89%	79.25%	81.13%	90.57%	90.57%	94.34%	100.00%	-
P/NAPS	1.12	1.24	1.26	0.97	0.95	1.02	0.99	2.07%
YoY %	-9.68%	-1.59%	29.90%	2.11%	-6.86%	3.03%	-	-
Horiz. %	113.13%	125.25%	127.27%	97.98%	95.96%	103.03%	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