[PPB] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[PPB] PPB GROUP BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 2.77%
YoY- 14.26%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,720,693 6,218,965 4,857,430 4,190,690 4,683,776 4,528,260 4,305,051 4.85%
PBT 1,488,474 2,248,964 1,498,073 1,420,933 1,271,628 1,167,683 1,293,147 2.37%
Tax -67,835 -28,726 9,042 -57,511 -72,366 -64,730 -54,456 3.72%
NP 1,420,639 2,220,238 1,507,115 1,363,422 1,199,262 1,102,953 1,238,691 2.30%
-
NP to SH 1,394,305 2,196,818 1,496,111 1,316,962 1,152,551 1,075,098 1,205,447 2.45%
-
Tax Rate 4.56% 1.28% -0.60% 4.05% 5.69% 5.54% 4.21% -
Total Cost 4,300,054 3,998,727 3,350,315 2,827,268 3,484,514 3,425,307 3,066,360 5.79%
-
Net Worth 27,128,978 25,834,413 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 4.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 597,491 569,039 357,072 654,395 441,005 398,327 355,649 9.02%
Div Payout % 42.85% 25.90% 23.87% 49.69% 38.26% 37.05% 29.50% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 27,128,978 25,834,413 24,426,039 22,818,503 21,438,579 21,040,251 20,900,361 4.44%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 24.83% 35.70% 31.03% 32.53% 25.60% 24.36% 28.77% -
ROE 5.14% 8.50% 6.13% 5.77% 5.38% 5.11% 5.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 402.13 437.15 341.45 294.58 329.24 318.31 363.14 1.71%
EPS 98.01 154.42 105.17 92.57 81.02 75.57 101.68 -0.61%
DPS 42.00 40.00 25.10 46.00 31.00 28.00 30.00 5.76%
NAPS 19.07 18.16 17.17 16.04 15.07 14.79 17.63 1.31%
Adjusted Per Share Value based on latest NOSH - 1,422,599
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 402.14 437.17 341.46 294.59 329.25 318.32 302.63 4.84%
EPS 98.01 154.43 105.17 92.58 81.02 75.58 84.74 2.45%
DPS 42.00 40.00 25.10 46.00 31.00 28.00 25.00 9.02%
NAPS 19.0706 18.1606 17.1705 16.0405 15.0705 14.7905 14.6921 4.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 14.48 17.44 17.10 18.52 18.84 17.58 17.24 -
P/RPS 3.60 3.99 5.01 6.29 5.72 5.52 4.75 -4.51%
P/EPS 14.77 11.29 16.26 20.01 23.25 23.26 16.95 -2.26%
EY 6.77 8.85 6.15 5.00 4.30 4.30 5.90 2.31%
DY 2.90 2.29 1.47 2.48 1.65 1.59 1.74 8.88%
P/NAPS 0.76 0.96 1.00 1.15 1.25 1.19 0.98 -4.14%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 07/04/22 25/02/21 27/02/20 01/03/19 28/02/18 -
Price 15.32 17.50 16.96 18.48 18.30 18.50 17.70 -
P/RPS 3.81 4.00 4.97 6.27 5.56 5.81 4.87 -4.00%
P/EPS 15.63 11.33 16.13 19.96 22.59 24.48 17.41 -1.78%
EY 6.40 8.82 6.20 5.01 4.43 4.09 5.74 1.82%
DY 2.74 2.29 1.48 2.49 1.69 1.51 1.69 8.38%
P/NAPS 0.80 0.96 0.99 1.15 1.21 1.25 1.00 -3.64%

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