[PPB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1.58%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,132,771 1,180,708 1,164,213 1,136,808 1,023,445 1,090,600 933,214 3.27%
PBT 400,124 388,607 246,718 389,236 526,825 378,748 295,927 5.15%
Tax -10,587 -22,537 -11,242 -9,019 -21,415 -23,309 -15,085 -5.72%
NP 389,537 366,070 235,476 380,217 505,410 355,439 280,842 5.59%
-
NP to SH 385,389 349,945 221,340 375,925 496,028 341,021 281,434 5.37%
-
Tax Rate 2.65% 5.80% 4.56% 2.32% 4.06% 6.15% 5.10% -
Total Cost 743,234 814,638 928,737 756,591 518,035 735,161 652,372 2.19%
-
Net Worth 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 5.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 540,587 327,197 284,519 260,809 201,534 201,534 189,679 19.05%
Div Payout % 140.27% 93.50% 128.54% 69.38% 40.63% 59.10% 67.40% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 22,818,503 21,438,579 21,040,251 20,900,361 20,971,493 19,916,397 16,822,242 5.20%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 34.39% 31.00% 20.23% 33.45% 49.38% 32.59% 30.09% -
ROE 1.69% 1.63% 1.05% 1.80% 2.37% 1.71% 1.67% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 79.63 83.00 81.84 95.89 86.33 91.99 78.72 0.19%
EPS 27.09 24.60 15.56 31.71 41.84 28.77 23.74 2.22%
DPS 38.00 23.00 20.00 22.00 17.00 17.00 16.00 15.49%
NAPS 16.04 15.07 14.79 17.63 17.69 16.80 14.19 2.06%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 79.63 83.00 81.84 79.91 71.94 76.66 65.60 3.27%
EPS 27.09 24.60 15.56 26.43 34.87 23.97 19.78 5.37%
DPS 38.00 23.00 20.00 18.33 14.17 14.17 13.33 19.05%
NAPS 16.0405 15.0705 14.7905 14.6921 14.7421 14.0004 11.8254 5.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 18.52 18.84 17.58 17.24 15.86 15.90 14.30 -
P/RPS 23.26 22.70 21.48 17.98 18.37 17.28 18.17 4.19%
P/EPS 68.36 76.59 112.99 54.37 37.91 55.27 60.24 2.12%
EY 1.46 1.31 0.89 1.84 2.64 1.81 1.66 -2.11%
DY 2.05 1.22 1.14 1.28 1.07 1.07 1.12 10.59%
P/NAPS 1.15 1.25 1.19 0.98 0.90 0.95 1.01 2.18%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 18.48 18.30 18.50 17.70 16.54 16.00 14.58 -
P/RPS 23.21 22.05 22.61 18.46 19.16 17.39 18.52 3.83%
P/EPS 68.22 74.39 118.90 55.82 39.53 55.62 61.42 1.76%
EY 1.47 1.34 0.84 1.79 2.53 1.80 1.63 -1.70%
DY 2.06 1.26 1.08 1.24 1.03 1.06 1.10 11.01%
P/NAPS 1.15 1.21 1.25 1.00 0.93 0.95 1.03 1.85%

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