[PPB] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -12.74%

YoY- -20.96%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	5,615,752	4,370,024	4,395,888	4,609,927	4,443,838	4,095,938	4,264,514	4.69%
YoY %	28.51%	-0.59%	-4.64%	3.74%	8.49%	-3.95%	-	-
Horiz. %	131.69%	102.47%	103.08%	108.10%	104.21%	96.05%	100.00%	-
PBT	1,898,008	1,421,041	1,401,493	1,083,395	1,342,811	1,452,428	970,202	11.82%
YoY %	33.56%	1.39%	29.36%	-19.32%	-7.55%	49.70%	-	-
Horiz. %	195.63%	146.47%	144.45%	111.67%	138.41%	149.70%	100.00%	-
Tax	12,091	-15,153	-78,042	-59,084	-56,560	-86,364	-111,754	-
YoY %	179.79%	80.58%	-32.09%	-4.46%	34.51%	22.72%	-	-
Horiz. %	-10.82%	13.56%	69.83%	52.87%	50.61%	77.28%	100.00%	-
NP	1,910,099	1,405,888	1,323,451	1,024,311	1,286,251	1,366,064	858,448	14.25%
YoY %	35.86%	6.23%	29.20%	-20.36%	-5.84%	59.13%	-	-
Horiz. %	222.51%	163.77%	154.17%	119.32%	149.83%	159.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,907,029	1,382,611	1,264,126	989,537	1,251,876	1,325,029	803,280	15.49%
YoY %	37.93%	9.37%	27.75%	-20.96%	-5.52%	64.95%	-	-
Horiz. %	237.41%	172.12%	157.37%	123.19%	155.85%	164.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.64%	1.07%	5.57%	5.45%	4.21%	5.95%	11.52%	-
YoY %	-159.81%	-80.79%	2.20%	29.45%	-29.24%	-48.35%	-	-
Horiz. %	-5.56%	9.29%	48.35%	47.31%	36.55%	51.65%	100.00%	-
Total Cost	3,705,653	2,964,136	3,072,437	3,585,616	3,157,587	2,729,874	3,406,066	1.41%
YoY %	25.02%	-3.52%	-14.31%	13.56%	15.67%	-19.85%	-	-
Horiz. %	108.80%	87.03%	90.20%	105.27%	92.70%	80.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	5.36%
YoY %	8.17%	7.56%	3.83%	-14.32%	18.17%	11.91%	-	-
Horiz. %	136.88%	126.54%	117.64%	113.31%	132.24%	111.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	526,361	542,010	441,005	398,327	374,617	296,374	296,374	10.04%
YoY %	-2.89%	22.90%	10.71%	6.33%	26.40%	0.00%	-	-
Horiz. %	177.60%	182.88%	148.80%	134.40%	126.40%	100.00%	100.00%	-
Div Payout %	27.60%	39.20%	34.89%	40.25%	29.92%	22.37%	36.90%	-
YoY %	-29.59%	12.35%	-13.32%	34.53%	33.75%	-39.38%	-	-
Horiz. %	74.80%	106.23%	94.55%	109.08%	81.08%	60.62%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	25,606,797	23,672,060	22,007,620	21,196,737	24,738,995	20,935,927	18,707,187	5.36%
YoY %	8.17%	7.56%	3.83%	-14.32%	18.17%	11.91%	-	-
Horiz. %	136.88%	126.54%	117.64%	113.31%	132.24%	111.91%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,185,499	1,185,499	1,185,499	3.08%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	34.01%	32.17%	30.11%	22.22%	28.94%	33.35%	20.13%	-
YoY %	5.72%	6.84%	35.51%	-23.22%	-13.22%	65.67%	-	-
Horiz. %	168.95%	159.81%	149.58%	110.38%	143.77%	165.67%	100.00%	-
ROE	7.45%	5.84%	5.74%	4.67%	5.06%	6.33%	4.29%	-
YoY %	27.57%	1.74%	22.91%	-7.71%	-20.06%	47.55%	-	-
Horiz. %	173.66%	136.13%	133.80%	108.86%	117.95%	147.55%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	394.75	307.19	309.00	324.05	312.37	345.50	359.72	1.56%
YoY %	28.50%	-0.59%	-4.64%	3.74%	-9.59%	-3.95%	-	-
Horiz. %	109.74%	85.40%	85.90%	90.08%	86.84%	96.05%	100.00%	-
EPS	134.05	97.19	88.86	69.56	88.00	111.77	67.76	12.03%
YoY %	37.93%	9.37%	27.75%	-20.95%	-21.27%	64.95%	-	-
Horiz. %	197.83%	143.43%	131.14%	102.66%	129.87%	164.95%	100.00%	-
DPS	37.00	38.10	31.00	28.00	26.33	25.00	25.00	6.74%
YoY %	-2.89%	22.90%	10.71%	6.34%	5.32%	0.00%	-	-
Horiz. %	148.00%	152.40%	124.00%	112.00%	105.32%	100.00%	100.00%	-
NAPS	18.00	16.64	15.47	14.90	17.39	17.66	15.78	2.21%
YoY %	8.17%	7.56%	3.83%	-14.32%	-1.53%	11.91%	-	-
Horiz. %	114.07%	105.45%	98.04%	94.42%	110.20%	111.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	394.75	307.19	309.00	324.05	312.37	287.92	299.77	4.69%
YoY %	28.50%	-0.59%	-4.64%	3.74%	8.49%	-3.95%	-	-
Horiz. %	131.68%	102.48%	103.08%	108.10%	104.20%	96.05%	100.00%	-
EPS	134.05	97.19	88.86	69.56	88.00	93.14	56.47	15.49%
YoY %	37.93%	9.37%	27.75%	-20.95%	-5.52%	64.94%	-	-
Horiz. %	237.38%	172.11%	157.36%	123.18%	155.83%	164.94%	100.00%	-
DPS	37.00	38.10	31.00	28.00	26.33	20.83	20.83	10.04%
YoY %	-2.89%	22.90%	10.71%	6.34%	26.40%	0.00%	-	-
Horiz. %	177.63%	182.91%	148.82%	134.42%	126.40%	100.00%	100.00%	-
NAPS	18.00	16.64	15.47	14.90	17.39	14.7167	13.15	5.36%
YoY %	8.17%	7.56%	3.83%	-14.32%	18.17%	11.91%	-	-
Horiz. %	136.88%	126.54%	117.64%	113.31%	132.24%	111.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	15.86	18.30	17.78	18.70	19.68	17.16	16.50	-
P/RPS	4.02	5.96	5.75	5.77	6.30	4.97	4.59	-2.18%
YoY %	-32.55%	3.65%	-0.35%	-8.41%	26.76%	8.28%	-	-
Horiz. %	87.58%	129.85%	125.27%	125.71%	137.25%	108.28%	100.00%	-
P/EPS	11.83	18.83	20.01	26.88	22.36	15.35	24.35	-11.33%
YoY %	-37.17%	-5.90%	-25.56%	20.21%	45.67%	-36.96%	-	-
Horiz. %	48.58%	77.33%	82.18%	110.39%	91.83%	63.04%	100.00%	-
EY	8.45	5.31	5.00	3.72	4.47	6.51	4.11	12.75%
YoY %	59.13%	6.20%	34.41%	-16.78%	-31.34%	58.39%	-	-
Horiz. %	205.60%	129.20%	121.65%	90.51%	108.76%	158.39%	100.00%	-
DY	2.33	2.08	1.74	1.50	1.34	1.46	1.52	7.37%
YoY %	12.02%	19.54%	16.00%	11.94%	-8.22%	-3.95%	-	-
Horiz. %	153.29%	136.84%	114.47%	98.68%	88.16%	96.05%	100.00%	-
P/NAPS	0.88	1.10	1.15	1.26	1.13	0.97	1.05	-2.89%
YoY %	-20.00%	-4.35%	-8.73%	11.50%	16.49%	-7.62%	-	-
Horiz. %	83.81%	104.76%	109.52%	120.00%	107.62%	92.38%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	26/08/21	27/08/20	29/08/19	29/08/18	24/08/17	25/08/16	-
Price	16.78	18.56	19.26	18.80	16.82	16.70	16.14	-
P/RPS	4.25	6.04	6.23	5.80	5.38	4.83	4.49	-0.91%
YoY %	-29.64%	-3.05%	7.41%	7.81%	11.39%	7.57%	-	-
Horiz. %	94.65%	134.52%	138.75%	129.18%	119.82%	107.57%	100.00%	-
P/EPS	12.52	19.10	21.67	27.03	19.11	14.94	23.82	-10.16%
YoY %	-34.45%	-11.86%	-19.83%	41.44%	27.91%	-37.28%	-	-
Horiz. %	52.56%	80.18%	90.97%	113.48%	80.23%	62.72%	100.00%	-
EY	7.99	5.24	4.61	3.70	5.23	6.69	4.20	11.30%
YoY %	52.48%	13.67%	24.59%	-29.25%	-21.82%	59.29%	-	-
Horiz. %	190.24%	124.76%	109.76%	88.10%	124.52%	159.29%	100.00%	-
DY	2.21	2.05	1.61	1.49	1.57	1.50	1.55	6.08%
YoY %	7.80%	27.33%	8.05%	-5.10%	4.67%	-3.23%	-	-
Horiz. %	142.58%	132.26%	103.87%	96.13%	101.29%	96.77%	100.00%	-
P/NAPS	0.93	1.12	1.24	1.26	0.97	0.95	1.02	-1.52%
YoY %	-16.96%	-9.68%	-1.59%	29.90%	2.11%	-6.86%	-	-
Horiz. %	91.18%	109.80%	121.57%	123.53%	95.10%	93.14%	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