Highlights

[PPB] YoY Quarter Result on 2020-06-30 [#2]

Stock [PPB]: PPB GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     77.68%    YoY -     107.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 953,343 1,152,835 1,082,432 1,055,504 1,056,591 986,019 956,644 -0.06%
  YoY % -17.30% 6.50% 2.55% -0.10% 7.16% 3.07% -
  Horiz. % 99.65% 120.51% 113.15% 110.33% 110.45% 103.07% 100.00%
PBT 390,197 181,392 336,028 106,308 -28,856 198,939 192,243 12.51%
  YoY % 115.11% -46.02% 216.09% 468.41% -114.50% 3.48% -
  Horiz. % 202.97% 94.36% 174.79% 55.30% -15.01% 103.48% 100.00%
Tax -26,358 -15,214 -24,872 -14,712 -30,030 -15,933 -21,592 3.38%
  YoY % -73.25% 38.83% -69.06% 51.01% -88.48% 26.21% -
  Horiz. % 122.07% 70.46% 115.19% 68.14% 139.08% 73.79% 100.00%
NP 363,839 166,178 311,156 91,596 -58,886 183,006 170,651 13.44%
  YoY % 118.95% -46.59% 239.70% 255.55% -132.18% 7.24% -
  Horiz. % 213.21% 97.38% 182.33% 53.67% -34.51% 107.24% 100.00%
NP to SH 332,733 159,976 304,473 89,290 -78,720 182,636 166,375 12.23%
  YoY % 107.99% -47.46% 240.99% 213.43% -143.10% 9.77% -
  Horiz. % 199.99% 96.15% 183.00% 53.67% -47.31% 109.77% 100.00%
Tax Rate 6.76 % 8.39 % 7.40 % 13.84 % - % 8.01 % 11.23 % -8.10%
  YoY % -19.43% 13.38% -46.53% 0.00% 0.00% -28.67% -
  Horiz. % 60.20% 74.71% 65.89% 123.24% 0.00% 71.33% 100.00%
Total Cost 589,504 986,657 771,276 963,908 1,115,477 803,013 785,993 -4.68%
  YoY % -40.25% 27.93% -19.98% -13.59% 38.91% 2.17% -
  Horiz. % 75.00% 125.53% 98.13% 122.64% 141.92% 102.17% 100.00%
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 113,807 113,807 113,807 94,839 94,839 94,839 82,984 5.40%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 14.29% -
  Horiz. % 137.14% 137.14% 137.14% 114.29% 114.29% 114.29% 100.00%
Div Payout % 34.20 % 71.14 % 37.38 % 106.22 % - % 51.93 % 49.88 % -6.09%
  YoY % -51.93% 90.32% -64.81% 0.00% 0.00% 4.11% -
  Horiz. % 68.56% 142.62% 74.94% 212.95% 0.00% 104.11% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 22,007,620 21,196,737 24,738,995 20,935,927 18,707,187 17,936,613 15,458,918 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
NOSH 1,422,599 1,422,599 1,422,599 1,185,499 1,185,499 1,185,499 1,185,499 3.08%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 38.16 % 14.41 % 28.75 % 8.68 % -5.57 % 18.56 % 17.84 % 13.50%
  YoY % 164.82% -49.88% 231.22% 255.83% -130.01% 4.04% -
  Horiz. % 213.90% 80.77% 161.15% 48.65% -31.22% 104.04% 100.00%
ROE 1.51 % 0.75 % 1.23 % 0.43 % -0.42 % 1.02 % 1.08 % 5.74%
  YoY % 101.33% -39.02% 186.05% 202.38% -141.18% -5.56% -
  Horiz. % 139.81% 69.44% 113.89% 39.81% -38.89% 94.44% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 67.01 81.04 76.09 89.03 89.13 83.17 80.70 -3.05%
  YoY % -17.31% 6.51% -14.53% -0.11% 7.17% 3.06% -
  Horiz. % 83.04% 100.42% 94.29% 110.32% 110.45% 103.06% 100.00%
EPS 23.39 11.25 21.40 7.53 -6.64 15.41 14.03 8.88%
  YoY % 107.91% -47.43% 184.20% 213.40% -143.09% 9.84% -
  Horiz. % 166.71% 80.19% 152.53% 53.67% -47.33% 109.84% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.00 2.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 15.4700 14.9000 17.3900 17.6600 15.7800 15.1300 13.0400 2.89%
  YoY % 3.83% -14.32% -1.53% 11.91% 4.30% 16.03% -
  Horiz. % 118.63% 114.26% 133.36% 135.43% 121.01% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,422,599
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 67.01 81.04 76.09 74.20 74.27 69.31 67.25 -0.06%
  YoY % -17.31% 6.51% 2.55% -0.09% 7.16% 3.06% -
  Horiz. % 99.64% 120.51% 113.14% 110.33% 110.44% 103.06% 100.00%
EPS 23.39 11.25 21.40 6.28 -5.53 12.84 11.70 12.23%
  YoY % 107.91% -47.43% 240.76% 213.56% -143.07% 9.74% -
  Horiz. % 199.91% 96.15% 182.91% 53.68% -47.26% 109.74% 100.00%
DPS 8.00 8.00 8.00 6.67 6.67 6.67 5.83 5.41%
  YoY % 0.00% 0.00% 19.94% 0.00% 0.00% 14.41% -
  Horiz. % 137.22% 137.22% 137.22% 114.41% 114.41% 114.41% 100.00%
NAPS 15.4700 14.9000 17.3900 14.7167 13.1500 12.6083 10.8667 6.06%
  YoY % 3.83% -14.32% 18.17% 11.91% 4.30% 16.03% -
  Horiz. % 142.36% 137.12% 160.03% 135.43% 121.01% 116.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 17.7800 18.7000 19.6800 17.1600 16.5000 15.1200 15.1400 -
P/RPS 26.53 23.08 25.86 19.27 18.51 18.18 18.76 5.94%
  YoY % 14.95% -10.75% 34.20% 4.11% 1.82% -3.09% -
  Horiz. % 141.42% 123.03% 137.85% 102.72% 98.67% 96.91% 100.00%
P/EPS 76.02 166.29 91.95 227.83 -248.49 98.14 107.88 -5.66%
  YoY % -54.28% 80.85% -59.64% 191.69% -353.20% -9.03% -
  Horiz. % 70.47% 154.14% 85.23% 211.19% -230.34% 90.97% 100.00%
EY 1.32 0.60 1.09 0.44 -0.40 1.02 0.93 6.00%
  YoY % 120.00% -44.95% 147.73% 210.00% -139.22% 9.68% -
  Horiz. % 141.94% 64.52% 117.20% 47.31% -43.01% 109.68% 100.00%
DY 0.45 0.43 0.41 0.47 0.48 0.53 0.46 -0.37%
  YoY % 4.65% 4.88% -12.77% -2.08% -9.43% 15.22% -
  Horiz. % 97.83% 93.48% 89.13% 102.17% 104.35% 115.22% 100.00%
P/NAPS 1.15 1.26 1.13 0.97 1.05 1.00 1.16 -0.14%
  YoY % -8.73% 11.50% 16.49% -7.62% 5.00% -13.79% -
  Horiz. % 99.14% 108.62% 97.41% 83.62% 90.52% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 19.2600 18.8000 16.8200 16.7000 16.1400 15.0200 14.8000 -
P/RPS 28.74 23.20 22.11 18.76 18.11 18.06 18.34 7.77%
  YoY % 23.88% 4.93% 17.86% 3.59% 0.28% -1.53% -
  Horiz. % 156.71% 126.50% 120.56% 102.29% 98.75% 98.47% 100.00%
P/EPS 82.35 167.18 78.59 221.73 -243.06 97.50 105.46 -4.04%
  YoY % -50.74% 112.72% -64.56% 191.22% -349.29% -7.55% -
  Horiz. % 78.09% 158.52% 74.52% 210.25% -230.48% 92.45% 100.00%
EY 1.21 0.60 1.27 0.45 -0.41 1.03 0.95 4.11%
  YoY % 101.67% -52.76% 182.22% 209.76% -139.81% 8.42% -
  Horiz. % 127.37% 63.16% 133.68% 47.37% -43.16% 108.42% 100.00%
DY 0.42 0.43 0.48 0.48 0.50 0.53 0.47 -1.86%
  YoY % -2.33% -10.42% 0.00% -4.00% -5.66% 12.77% -
  Horiz. % 89.36% 91.49% 102.13% 102.13% 106.38% 112.77% 100.00%
P/NAPS 1.24 1.26 0.97 0.95 1.02 0.99 1.13 1.56%
  YoY % -1.59% 29.90% 2.11% -6.86% 3.03% -12.39% -
  Horiz. % 109.73% 111.50% 85.84% 84.07% 90.27% 87.61% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

481  194  576  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.605+0.025 
 ESCERAM 0.645+0.005 
 ASB 0.175-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS