PPB Group Bhd
KLSE:PPB
Balance Sheet
Balance Sheet Decomposition
PPB Group Bhd
PPB Group Bhd
Balance Sheet
PPB Group Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
40
|
45
|
48
|
88
|
94
|
89
|
66
|
80
|
48
|
60
|
86
|
93
|
170
|
255
|
278
|
205
|
281
|
194
|
181
|
1 195
|
1 113
|
1 292
|
1 393
|
1 468
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
66
|
80
|
48
|
60
|
86
|
93
|
170
|
255
|
278
|
205
|
281
|
194
|
181
|
257
|
271
|
366
|
206
|
209
|
|
| Cash Equivalents |
40
|
45
|
48
|
88
|
94
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
938
|
842
|
926
|
1 187
|
1 259
|
|
| Short-Term Investments |
453
|
434
|
676
|
450
|
659
|
674
|
634
|
412
|
541
|
864
|
1 049
|
957
|
795
|
825
|
918
|
973
|
1 058
|
1 197
|
1 320
|
225
|
157
|
214
|
160
|
174
|
|
| Total Receivables |
730
|
712
|
713
|
825
|
706
|
1 169
|
483
|
437
|
352
|
380
|
484
|
601
|
683
|
801
|
953
|
924
|
915
|
777
|
746
|
767
|
979
|
1 056
|
806
|
818
|
|
| Accounts Receivables |
409
|
368
|
423
|
496
|
374
|
416
|
358
|
338
|
242
|
264
|
342
|
415
|
473
|
456
|
594
|
560
|
663
|
677
|
663
|
691
|
798
|
809
|
618
|
678
|
|
| Other Receivables |
321
|
344
|
290
|
329
|
332
|
753
|
125
|
99
|
110
|
116
|
142
|
186
|
210
|
345
|
360
|
364
|
252
|
100
|
83
|
76
|
181
|
246
|
188
|
140
|
|
| Inventory |
635
|
775
|
845
|
969
|
992
|
1 058
|
540
|
772
|
423
|
367
|
535
|
520
|
549
|
759
|
708
|
640
|
841
|
928
|
838
|
700
|
1 137
|
1 113
|
793
|
944
|
|
| Other Current Assets |
0
|
3
|
7
|
15
|
9
|
28
|
23
|
25
|
932
|
17
|
24
|
28
|
17
|
27
|
80
|
77
|
47
|
44
|
65
|
108
|
309
|
242
|
179
|
178
|
|
| Total Current Assets |
1 858
|
1 968
|
2 290
|
2 347
|
2 459
|
3 018
|
1 747
|
1 726
|
2 296
|
1 687
|
2 178
|
2 199
|
2 214
|
2 667
|
2 938
|
2 819
|
3 142
|
3 139
|
3 151
|
2 995
|
3 694
|
3 916
|
3 331
|
3 581
|
|
| PP&E Net |
2 390
|
2 465
|
2 495
|
2 655
|
2 781
|
3 061
|
981
|
1 136
|
1 043
|
1 184
|
1 235
|
1 099
|
1 216
|
1 287
|
1 402
|
1 441
|
1 679
|
1 621
|
1 686
|
1 679
|
1 794
|
1 799
|
1 793
|
1 751
|
|
| PP&E Gross |
2 390
|
2 465
|
2 495
|
2 655
|
2 781
|
0
|
981
|
1 136
|
1 043
|
1 184
|
1 235
|
1 099
|
1 216
|
1 287
|
1 402
|
1 441
|
1 679
|
1 621
|
1 686
|
1 679
|
1 794
|
1 799
|
1 793
|
0
|
|
| Accumulated Depreciation |
997
|
1 099
|
1 275
|
1 404
|
1 565
|
0
|
806
|
807
|
606
|
678
|
751
|
722
|
773
|
822
|
873
|
972
|
1 023
|
1 100
|
1 204
|
1 305
|
1 400
|
1 447
|
1 412
|
0
|
|
| Intangible Assets |
39
|
0
|
0
|
0
|
0
|
37
|
135
|
135
|
106
|
2
|
1
|
2
|
3
|
3
|
3
|
3
|
17
|
12
|
9
|
8
|
12
|
13
|
18
|
17
|
|
| Goodwill |
0
|
37
|
35
|
35
|
32
|
0
|
73
|
73
|
72
|
75
|
75
|
75
|
75
|
74
|
74
|
74
|
74
|
74
|
74
|
71
|
71
|
70
|
70
|
70
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
918
|
924
|
975
|
1 090
|
1 087
|
1 166
|
9 047
|
10 144
|
11 544
|
10 962
|
11 703
|
12 199
|
13 550
|
14 569
|
17 504
|
18 363
|
18 018
|
18 386
|
18 649
|
20 116
|
21 782
|
23 079
|
24 153
|
23 327
|
|
| Other Long-Term Assets |
0
|
0
|
7
|
7
|
10
|
7
|
1
|
3
|
5
|
4
|
8
|
6
|
8
|
6
|
6
|
3
|
2
|
4
|
0
|
15
|
44
|
56
|
44
|
41
|
|
| Other Assets |
0
|
37
|
35
|
35
|
32
|
0
|
73
|
73
|
72
|
75
|
75
|
75
|
75
|
74
|
74
|
74
|
74
|
74
|
74
|
71
|
71
|
70
|
70
|
70
|
|
| Total Assets |
5 206
N/A
|
5 394
+4%
|
5 803
+8%
|
6 134
+6%
|
6 369
+4%
|
7 289
+14%
|
11 984
+64%
|
13 216
+10%
|
15 067
+14%
|
13 914
-8%
|
15 199
+9%
|
15 579
+3%
|
17 065
+10%
|
18 605
+9%
|
21 925
+18%
|
22 703
+4%
|
22 939
+1%
|
23 245
+1%
|
23 580
+1%
|
24 884
+6%
|
27 397
+10%
|
28 933
+6%
|
29 408
+2%
|
28 787
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
403
|
425
|
498
|
461
|
422
|
721
|
217
|
255
|
199
|
189
|
198
|
303
|
182
|
339
|
381
|
225
|
230
|
446
|
407
|
212
|
326
|
225
|
193
|
481
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
38
|
41
|
42
|
46
|
0
|
58
|
77
|
77
|
79
|
78
|
81
|
160
|
84
|
100
|
102
|
158
|
0
|
|
| Short-Term Debt |
0
|
12
|
9
|
9
|
6
|
0
|
34
|
312
|
22
|
63
|
200
|
276
|
310
|
470
|
582
|
412
|
705
|
448
|
1
|
239
|
322
|
457
|
234
|
0
|
|
| Current Portion of Long-Term Debt |
470
|
371
|
382
|
349
|
361
|
357
|
3
|
3
|
16
|
12
|
13
|
13
|
19
|
22
|
34
|
43
|
70
|
53
|
385
|
246
|
695
|
863
|
190
|
417
|
|
| Other Current Liabilities |
124
|
126
|
90
|
113
|
80
|
44
|
35
|
75
|
376
|
41
|
53
|
65
|
134
|
169
|
91
|
103
|
142
|
140
|
133
|
153
|
236
|
149
|
141
|
67
|
|
| Total Current Liabilities |
997
|
934
|
980
|
933
|
869
|
1 121
|
328
|
683
|
653
|
346
|
509
|
658
|
704
|
1 077
|
1 165
|
863
|
1 225
|
1 168
|
1 085
|
934
|
1 679
|
1 796
|
917
|
965
|
|
| Long-Term Debt |
33
|
78
|
84
|
150
|
149
|
334
|
21
|
66
|
83
|
39
|
45
|
85
|
90
|
62
|
111
|
73
|
276
|
253
|
232
|
265
|
403
|
409
|
511
|
425
|
|
| Deferred Income Tax |
57
|
64
|
256
|
287
|
309
|
303
|
69
|
74
|
72
|
70
|
80
|
71
|
80
|
85
|
97
|
99
|
82
|
86
|
102
|
110
|
101
|
114
|
118
|
134
|
|
| Minority Interest |
1 332
|
1 481
|
1 483
|
779
|
804
|
887
|
137
|
160
|
173
|
185
|
504
|
494
|
539
|
561
|
636
|
695
|
676
|
697
|
696
|
728
|
749
|
738
|
675
|
641
|
|
| Other Liabilities |
12
|
11
|
12
|
25
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
33
|
45
|
52
|
49
|
|
| Total Liabilities |
2 430
N/A
|
2 567
+6%
|
2 815
+10%
|
2 174
-23%
|
2 154
-1%
|
2 644
+23%
|
554
-79%
|
983
+77%
|
980
0%
|
640
-35%
|
1 138
+78%
|
1 308
+15%
|
1 412
+8%
|
1 785
+26%
|
2 008
+13%
|
1 730
-14%
|
2 259
+31%
|
2 205
-2%
|
2 144
-3%
|
2 065
-4%
|
2 966
+44%
|
3 102
+5%
|
2 272
-27%
|
2 214
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
491
|
491
|
491
|
593
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 186
|
1 192
|
1 429
|
1 429
|
1 429
|
1 429
|
1 429
|
1 429
|
1 429
|
|
| Retained Earnings |
1 975
|
2 009
|
2 207
|
2 450
|
2 713
|
3 326
|
10 357
|
10 807
|
12 232
|
12 484
|
13 240
|
13 737
|
14 498
|
15 158
|
15 970
|
16 683
|
16 195
|
16 669
|
17 380
|
18 756
|
19 500
|
21 066
|
21 856
|
22 512
|
|
| Additional Paid In Capital |
21
|
21
|
21
|
527
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
289
|
306
|
232
|
348
|
310
|
161
|
55
|
61
|
545
|
580
|
227
|
259
|
281
|
134
|
37
|
49
|
292
|
69
|
17
|
97
|
112
|
197
|
237
|
277
|
|
| Other Equity |
0
|
0
|
37
|
43
|
0
|
34
|
175
|
173
|
117
|
982
|
598
|
916
|
318
|
336
|
2 718
|
3 048
|
3 001
|
2 874
|
2 609
|
2 731
|
3 614
|
3 533
|
4 089
|
2 910
|
|
| Total Equity |
2 776
N/A
|
2 827
+2%
|
2 988
+6%
|
3 960
+33%
|
4 215
+6%
|
4 645
+10%
|
11 430
+146%
|
12 233
+7%
|
14 087
+15%
|
13 274
-6%
|
14 062
+6%
|
14 271
+1%
|
15 653
+10%
|
16 821
+7%
|
19 917
+18%
|
20 973
+5%
|
20 680
-1%
|
21 040
+2%
|
21 435
+2%
|
22 819
+6%
|
24 431
+7%
|
25 831
+6%
|
27 137
+5%
|
26 573
-2%
|
|
| Total Liabilities & Equity |
5 206
N/A
|
5 394
+4%
|
5 803
+8%
|
6 134
+6%
|
6 369
+4%
|
7 289
+14%
|
11 984
+64%
|
13 216
+10%
|
15 067
+14%
|
13 914
-8%
|
15 199
+9%
|
15 579
+3%
|
17 065
+10%
|
18 605
+9%
|
21 925
+18%
|
22 703
+4%
|
22 939
+1%
|
23 245
+1%
|
23 580
+1%
|
24 884
+6%
|
27 397
+10%
|
28 933
+6%
|
29 408
+2%
|
28 787
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 177
|
1 177
|
1 177
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
1 423
|
|