[PPB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[PPB] PPB GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -14.0%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
PPB's Result
PPB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,240,439 4,595,380 4,539,524 4,416,910 4,094,348 4,193,942 3,794,809 1.86%
PBT 1,666,619 1,192,688 1,238,031 1,113,091 1,294,992 1,197,997 1,120,977 6.82%
Tax -69,425 -66,898 -68,742 -46,400 -100,189 -97,657 -102,245 -6.24%
NP 1,597,194 1,125,790 1,169,289 1,066,691 1,194,803 1,100,340 1,018,732 7.77%
-
NP to SH 1,531,878 1,091,369 1,134,034 1,036,693 1,137,185 1,064,636 1,005,422 7.26%
-
Tax Rate 4.17% 5.61% 5.55% 4.17% 7.74% 8.15% 9.12% -
Total Cost 2,643,245 3,469,590 3,370,235 3,350,219 2,899,545 3,093,602 2,776,077 -0.81%
-
Net Worth 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 5.09%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 654,395 441,005 398,327 355,649 296,374 296,374 272,664 15.69%
Div Payout % 42.72% 40.41% 35.12% 34.31% 26.06% 27.84% 27.12% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 23,785,868 22,050,297 21,267,867 20,224,627 21,338,997 18,802,027 17,652,093 5.09%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 37.67% 24.50% 25.76% 24.15% 29.18% 26.24% 26.85% -
ROE 6.44% 4.95% 5.33% 5.13% 5.33% 5.66% 5.70% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 298.08 323.03 319.10 372.58 345.37 353.77 320.10 -1.17%
EPS 107.68 76.72 79.72 87.45 95.92 89.80 84.81 4.05%
DPS 46.00 31.00 28.00 30.00 25.00 25.00 23.00 12.23%
NAPS 16.72 15.50 14.95 17.06 18.00 15.86 14.89 1.94%
Adjusted Per Share Value based on latest NOSH - 1,185,499
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 298.08 323.03 319.10 310.48 287.81 294.81 266.75 1.86%
EPS 107.68 76.72 79.72 72.87 79.94 74.84 70.67 7.26%
DPS 46.00 31.00 28.00 25.00 20.83 20.83 19.17 15.69%
NAPS 16.72 15.50 14.95 14.2167 15.00 13.2167 12.4083 5.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 18.50 16.42 18.32 19.14 16.74 16.70 15.38 -
P/RPS 6.21 5.08 5.74 5.14 4.85 4.72 4.80 4.38%
P/EPS 17.18 21.40 22.98 21.89 17.45 18.60 18.13 -0.89%
EY 5.82 4.67 4.35 4.57 5.73 5.38 5.51 0.91%
DY 2.49 1.89 1.53 1.57 1.49 1.50 1.50 8.80%
P/NAPS 1.11 1.06 1.23 1.12 0.93 1.05 1.03 1.25%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 29/05/19 31/05/18 25/05/17 31/05/16 21/05/15 -
Price 18.62 17.36 18.62 19.92 16.90 16.32 15.70 -
P/RPS 6.25 5.37 5.84 5.35 4.89 4.61 4.90 4.13%
P/EPS 17.29 22.63 23.36 22.78 17.62 18.17 18.51 -1.12%
EY 5.78 4.42 4.28 4.39 5.68 5.50 5.40 1.13%
DY 2.47 1.79 1.50 1.51 1.48 1.53 1.46 9.14%
P/NAPS 1.11 1.12 1.25 1.17 0.94 1.03 1.05 0.92%

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