[PPB] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[PPB] PPB GROUP BHD

Announcement Date

29-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -5.31%

YoY- -3.76%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	6,356,965	5,121,366	4,240,439	4,595,380	4,539,524	4,416,910	4,094,348	7.60%
YoY %	24.13%	20.77%	-7.72%	1.23%	2.78%	7.88%	-	-
Horiz. %	155.26%	125.08%	103.57%	112.24%	110.87%	107.88%	100.00%	-
PBT	2,424,888	1,290,555	1,666,619	1,192,688	1,238,031	1,113,091	1,294,992	11.01%
YoY %	87.89%	-22.56%	39.74%	-3.66%	11.22%	-14.05%	-	-
Horiz. %	187.25%	99.66%	128.70%	92.10%	95.60%	85.95%	100.00%	-
Tax	-94,044	76,229	-69,425	-66,898	-68,742	-46,400	-100,189	-1.04%
YoY %	-223.37%	209.80%	-3.78%	2.68%	-48.15%	53.69%	-	-
Horiz. %	93.87%	-76.09%	69.29%	66.77%	68.61%	46.31%	100.00%	-
NP	2,330,844	1,366,784	1,597,194	1,125,790	1,169,289	1,066,691	1,194,803	11.77%
YoY %	70.53%	-14.43%	41.87%	-3.72%	9.62%	-10.72%	-	-
Horiz. %	195.08%	114.39%	133.68%	94.22%	97.86%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,271,196	1,397,088	1,531,878	1,091,369	1,134,034	1,036,693	1,137,185	12.21%
YoY %	62.57%	-8.80%	40.36%	-3.76%	9.39%	-8.84%	-	-
Horiz. %	199.72%	122.85%	134.71%	95.97%	99.72%	91.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.88%	-5.91%	4.17%	5.61%	5.55%	4.17%	7.74%	-
YoY %	165.65%	-241.73%	-25.67%	1.08%	33.09%	-46.12%	-	-
Horiz. %	50.13%	-76.36%	53.88%	72.48%	71.71%	53.88%	100.00%	-
Total Cost	4,026,121	3,754,582	2,643,245	3,469,590	3,370,235	3,350,219	2,899,545	5.62%
YoY %	7.23%	42.04%	-23.82%	2.95%	0.60%	15.54%	-	-
Horiz. %	138.85%	129.49%	91.16%	119.66%	116.23%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,488,810	24,824,368	23,785,868	22,050,297	21,267,867	20,224,627	21,338,997	3.66%
YoY %	6.70%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	569,039	357,072	654,395	441,005	398,327	355,649	296,374	11.47%
YoY %	59.36%	-45.43%	48.39%	10.71%	12.00%	20.00%	-	-
Horiz. %	192.00%	120.48%	220.80%	148.80%	134.40%	120.00%	100.00%	-
Div Payout %	25.05%	25.56%	42.72%	40.41%	35.12%	34.31%	26.06%	-
YoY %	-2.00%	-40.17%	5.72%	15.06%	2.36%	31.66%	-	-
Horiz. %	96.12%	98.08%	163.93%	155.07%	134.77%	131.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	26,488,810	24,824,368	23,785,868	22,050,297	21,267,867	20,224,627	21,338,997	3.66%
YoY %	6.70%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	100.00%	-
NOSH	1,422,599	1,422,599	1,422,599	1,422,599	1,422,599	1,185,499	1,185,499	3.08%
YoY %	0.00%	0.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	36.67%	26.69%	37.67%	24.50%	25.76%	24.15%	29.18%	-
YoY %	37.39%	-29.15%	53.76%	-4.89%	6.67%	-17.24%	-	-
Horiz. %	125.67%	91.47%	129.10%	83.96%	88.28%	82.76%	100.00%	-
ROE	8.57%	5.63%	6.44%	4.95%	5.33%	5.13%	5.33%	-
YoY %	52.22%	-12.58%	30.10%	-7.13%	3.90%	-3.75%	-	-
Horiz. %	160.79%	105.63%	120.83%	92.87%	100.00%	96.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	446.86	360.00	298.08	323.03	319.10	372.58	345.37	4.38%
YoY %	24.13%	20.77%	-7.72%	1.23%	-14.35%	7.88%	-	-
Horiz. %	129.39%	104.24%	86.31%	93.53%	92.39%	107.88%	100.00%	-
EPS	159.65	98.21	107.68	76.72	79.72	87.45	95.92	8.85%
YoY %	62.56%	-8.79%	40.35%	-3.76%	-8.84%	-8.83%	-	-
Horiz. %	166.44%	102.39%	112.26%	79.98%	83.11%	91.17%	100.00%	-
DPS	40.00	25.10	46.00	31.00	28.00	30.00	25.00	8.14%
YoY %	59.36%	-45.43%	48.39%	10.71%	-6.67%	20.00%	-	-
Horiz. %	160.00%	100.40%	184.00%	124.00%	112.00%	120.00%	100.00%	-
NAPS	18.62	17.45	16.72	15.50	14.95	17.06	18.00	0.56%
YoY %	6.70%	4.37%	7.87%	3.68%	-12.37%	-5.22%	-	-
Horiz. %	103.44%	96.94%	92.89%	86.11%	83.06%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,422,599
RPS	446.87	360.01	298.09	323.04	319.11	310.49	287.82	7.60%
YoY %	24.13%	20.77%	-7.72%	1.23%	2.78%	7.88%	-	-
Horiz. %	155.26%	125.08%	103.57%	112.24%	110.87%	107.88%	100.00%	-
EPS	159.66	98.21	107.68	76.72	79.72	72.88	79.94	12.21%
YoY %	62.57%	-8.79%	40.35%	-3.76%	9.39%	-8.83%	-	-
Horiz. %	199.72%	122.85%	134.70%	95.97%	99.72%	91.17%	100.00%	-
DPS	40.00	25.10	46.00	31.00	28.00	25.00	20.83	11.48%
YoY %	59.36%	-45.43%	48.39%	10.71%	12.00%	20.02%	-	-
Horiz. %	192.03%	120.50%	220.84%	148.82%	134.42%	120.02%	100.00%	-
NAPS	18.6206	17.4505	16.7205	15.5005	14.9505	14.2171	15.0005	3.66%
YoY %	6.71%	4.37%	7.87%	3.68%	5.16%	-5.22%	-	-
Horiz. %	124.13%	116.33%	111.47%	103.33%	99.67%	94.78%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	16.56	17.10	18.50	16.42	18.32	19.14	16.74	-
P/RPS	3.71	4.75	6.21	5.08	5.74	5.14	4.85	-4.36%
YoY %	-21.89%	-23.51%	22.24%	-11.50%	11.67%	5.98%	-	-
Horiz. %	76.49%	97.94%	128.04%	104.74%	118.35%	105.98%	100.00%	-
P/EPS	10.37	17.41	17.18	21.40	22.98	21.89	17.45	-8.30%
YoY %	-40.44%	1.34%	-19.72%	-6.88%	4.98%	25.44%	-	-
Horiz. %	59.43%	99.77%	98.45%	122.64%	131.69%	125.44%	100.00%	-
EY	9.64	5.74	5.82	4.67	4.35	4.57	5.73	9.05%
YoY %	67.94%	-1.37%	24.63%	7.36%	-4.81%	-20.24%	-	-
Horiz. %	168.24%	100.17%	101.57%	81.50%	75.92%	79.76%	100.00%	-
DY	2.42	1.47	2.49	1.89	1.53	1.57	1.49	8.41%
YoY %	64.63%	-40.96%	31.75%	23.53%	-2.55%	5.37%	-	-
Horiz. %	162.42%	98.66%	167.11%	126.85%	102.68%	105.37%	100.00%	-
P/NAPS	0.89	0.98	1.11	1.06	1.23	1.12	0.93	-0.72%
YoY %	-9.18%	-11.71%	4.72%	-13.82%	9.82%	20.43%	-	-
Horiz. %	95.70%	105.38%	119.35%	113.98%	132.26%	120.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	31/05/22	28/05/21	29/05/20	29/05/19	31/05/18	25/05/17	-
Price	16.26	16.62	18.62	17.36	18.62	19.92	16.90	-
P/RPS	3.64	4.62	6.25	5.37	5.84	5.35	4.89	-4.79%
YoY %	-21.21%	-26.08%	16.39%	-8.05%	9.16%	9.41%	-	-
Horiz. %	74.44%	94.48%	127.81%	109.82%	119.43%	109.41%	100.00%	-
P/EPS	10.18	16.92	17.29	22.63	23.36	22.78	17.62	-8.73%
YoY %	-39.83%	-2.14%	-23.60%	-3.12%	2.55%	29.28%	-	-
Horiz. %	57.78%	96.03%	98.13%	128.43%	132.58%	129.28%	100.00%	-
EY	9.82	5.91	5.78	4.42	4.28	4.39	5.68	9.54%
YoY %	66.16%	2.25%	30.77%	3.27%	-2.51%	-22.71%	-	-
Horiz. %	172.89%	104.05%	101.76%	77.82%	75.35%	77.29%	100.00%	-
DY	2.46	1.51	2.47	1.79	1.50	1.51	1.48	8.83%
YoY %	62.91%	-38.87%	37.99%	19.33%	-0.66%	2.03%	-	-
Horiz. %	166.22%	102.03%	166.89%	120.95%	101.35%	102.03%	100.00%	-
P/NAPS	0.87	0.95	1.11	1.12	1.25	1.17	0.94	-1.28%
YoY %	-8.42%	-14.41%	-0.89%	-10.40%	6.84%	24.47%	-	-
Horiz. %	92.55%	101.06%	118.09%	119.15%	132.98%	124.47%	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