[PPB] YoY 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- 61.38%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
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 1,136,493 1,079,476 983,726 994,709 927,965 830,395 779,873 6.47%
PBT 375,423 408,033 429,725 336,894 366,266 292,980 261,937 6.17%
Tax -14,709 -8,762 -28,274 -33,895 -33,702 -9,183 -9,596 7.37%
NP 360,714 399,271 401,451 302,999 332,564 283,797 252,341 6.13%
-
NP to SH 359,773 381,966 381,445 294,739 324,698 286,058 249,235 6.30%
-
Tax Rate 3.92% 2.15% 6.58% 10.06% 9.20% 3.13% 3.66% -
Total Cost 775,779 680,205 582,275 691,710 595,401 546,598 527,532 6.63%
-
Net Worth 20,869,540 21,078,188 19,501,473 20,046,802 15,826,423 15,281,093 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 - - - - - - - -
Div Payout % - - - - - - - -
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 15,281,093 13,929,623 6.96%
NOSH 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 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 31.74% 36.99% 40.81% 30.46% 35.84% 34.18% 32.36% -
ROE 1.72% 1.81% 1.96% 1.47% 2.05% 1.87% 1.79% -
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 79.89 91.06 82.98 83.91 78.28 70.05 65.78 3.29%
EPS 25.29 32.22 32.18 24.86 27.39 24.13 21.02 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 79.89 75.88 69.15 69.92 65.23 58.37 54.82 6.47%
EPS 25.29 26.85 26.81 20.72 22.82 20.11 17.52 6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.6704 14.8171 13.7088 14.0921 11.1253 10.742 9.792 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 21.00 18.52 19.50 18.38 18.14 20.30 18.33 2.29%
P/EPS 66.35 52.33 50.29 62.02 51.85 58.93 57.36 2.45%
EY 1.51 1.91 1.99 1.61 1.93 1.70 1.74 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 21.28 18.41 18.99 18.62 19.80 20.84 18.24 2.60%
P/EPS 67.22 52.02 48.98 62.83 56.59 60.51 57.08 2.76%
EY 1.49 1.92 2.04 1.59 1.77 1.65 1.75 -2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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