[PPB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.67%
YoY- 12.91%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,416,910 4,094,348 4,193,942 3,794,809 3,432,256 3,084,817 2,827,657 7.71%
PBT 1,113,091 1,294,992 1,197,997 1,120,977 980,809 973,476 972,739 2.27%
Tax -46,400 -100,189 -97,657 -102,245 -77,444 -49,032 -47,107 -0.25%
NP 1,066,691 1,194,803 1,100,340 1,018,732 903,365 924,444 925,632 2.39%
-
NP to SH 1,036,693 1,137,185 1,064,636 1,005,422 890,502 899,991 893,645 2.50%
-
Tax Rate 4.17% 7.74% 8.15% 9.12% 7.90% 5.04% 4.84% -
Total Cost 3,350,219 2,899,545 3,093,602 2,776,077 2,528,891 2,160,373 1,902,025 9.88%
-
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 355,649 296,374 296,374 272,664 296,386 237,099 277,964 4.19%
Div Payout % 34.31% 26.06% 27.84% 27.12% 33.28% 26.34% 31.10% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 20,224,627 21,338,997 18,802,027 17,652,093 15,707,873 14,640,923 13,905,913 6.43%
NOSH 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 1,185,499 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 24.15% 29.18% 26.24% 26.85% 26.32% 29.97% 32.73% -
ROE 5.13% 5.33% 5.66% 5.70% 5.67% 6.15% 6.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 372.58 345.37 353.77 320.10 289.52 260.21 238.52 7.71%
EPS 87.45 95.92 89.80 84.81 75.12 75.92 75.38 2.50%
DPS 30.00 25.00 25.00 23.00 25.00 20.00 23.45 4.18%
NAPS 17.06 18.00 15.86 14.89 13.25 12.35 11.73 6.43%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 310.48 287.81 294.81 266.75 241.27 216.84 198.77 7.71%
EPS 72.87 79.94 74.84 70.67 62.60 63.26 62.82 2.50%
DPS 25.00 20.83 20.83 19.17 20.83 16.67 19.54 4.19%
NAPS 14.2167 15.00 13.2167 12.4083 11.0417 10.2917 9.775 6.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.14 16.74 16.70 15.38 16.62 12.64 16.90 -
P/RPS 5.14 4.85 4.72 4.80 5.74 4.86 7.09 -5.21%
P/EPS 21.89 17.45 18.60 18.13 22.13 16.65 22.42 -0.39%
EY 4.57 5.73 5.38 5.51 4.52 6.01 4.46 0.40%
DY 1.57 1.49 1.50 1.50 1.50 1.58 1.39 2.04%
P/NAPS 1.12 0.93 1.05 1.03 1.25 1.02 1.44 -4.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 21/05/15 21/05/14 17/05/13 24/05/12 -
Price 19.92 16.90 16.32 15.70 16.26 13.70 15.70 -
P/RPS 5.35 4.89 4.61 4.90 5.62 5.26 6.58 -3.38%
P/EPS 22.78 17.62 18.17 18.51 21.65 18.05 20.83 1.50%
EY 4.39 5.68 5.50 5.40 4.62 5.54 4.80 -1.47%
DY 1.51 1.48 1.53 1.46 1.54 1.46 1.49 0.22%
P/NAPS 1.17 0.94 1.03 1.05 1.23 1.11 1.34 -2.23%

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