PPHE Hotel Group Ltd (PPH)

Sector:

Tourism and Leisure Services

Index:

FTSE 250

1,850.00p
   
  • Change Today:
    -10.00p
  • 52 Week High: 1,990.00
  • 52 Week Low: 1,525.00
  • Currency: UK Pounds
  • Shares Issued: 42.40m
  • Volume: 10,822
  • Market Cap: £784.37m
  • RiskGrade: 105
  • Beta: 0.01

Dividend Data

  31-Dec-1831-Dec-1731-Dec-1631-Dec-1531-Dec-14
Interim Dividend16.00p11.00p10.00p10.00p9.00p
Final Dividend19.00p13.00p11.00p10.00p10.00p
Total Dividend35.00p24.00p21.00p20.00p19.00p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Continuing Operations          
Revenue 341.48 325.12 272.47 302.49 270.44
Operating Profit/(Loss) 77.27 73.02 64.63 84.49 70.39
Net Interest (30.42) (30.15) (24.66) (26.78) (25.48)
Profit Before Tax 46.38 31.70 38.22 38.80 41.65
Profit After Tax 43.43 29.95 38.16 40.45 41.41
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 43.43 29.95 38.16 40.45 41.41
Attributable to:          
Equity Holders of Parent Company 38.05 24.27 35.12 40.45 41.41
Minority Interests 5.38 5.68 3.04 n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 90.00p 57.00p 83.00p 97.00¢ 100.00¢
Earnings per Share - Diluted 90.00p 57.00p 83.00p 97.00¢ 100.00¢
Earnings per Share - Adjusted 90.00p 57.00p 83.00p 97.00¢ 100.00¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 90.00p 57.00p 83.00p 97.00¢ 100.00¢
Earnings per Share - Diluted 90.00p 57.00p 83.00p 97.00¢ 100.00¢
Earnings per Share - Adjusted 90.00p 57.00p 83.00p 97.00¢ 100.00¢
           
Dividend per Share 35.00p 24.00p 21.00p 27.14¢ 24.47¢
  £ (Millions) £ (Millions) £ (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,270.79 1,158.44 1,069.70 1,107.06 988.67
Intangible Assets 21.46 23.57 25.16 29.79 32.59
Investment Properties n/a n/a n/a n/a n/a
Investments 4.35 18.73 18.41 46.04 42.61
Other Financial Assets n/a n/a n/a 22.51 18.72
Other Non-Current Assets 20.01 19.48 9.04 0.51 0.42
  1,316.60 1,220.21 1,122.31 1,205.90 1,083.00
Current Assets          
Inventories 2.48 2.70 2.41 1.36 1.13
Trade & Other Receivables 27.34 25.84 22.95 22.98 22.79
Cash at Bank & in Hand 207.66 241.02 144.73 68.93 70.17
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 8.12 50.27 25.51 4.37 5.57
  245.60 319.83 195.60 97.64 99.66
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 1,562.20 1,540.05 1,317.91 1,303.54 1,182.67
           
Liabilities          
Current Liabilities          
Borrowings 15.31 32.95 118.29 15.49 15.96
Other Current Liabilities 53.63 60.16 54.71 66.06 43.18
  68.94 93.10 173.00 81.55 59.14
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 681.98 666.94 642.12 599.28 538.81
Provisions 15.32 14.64 15.62 10.93 12.90
Other Non-Current Liabilities 317.42 324.42 156.96 247.01 247.95
  1,014.72 1,006.00 814.70 857.22 799.66
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 1,083.66 1,099.11 987.71 938.77 858.80
           
Net Assets 478.54 440.94 330.20 364.77 323.87
           
Capital & Reserves          
Share Capital n/a n/a n/a n/a n/a
Share Premium Account 130.06 129.88 129.53 240.59 239.81
Other Reserves 19.06 14.88 10.35 (83.00) (94.23)
Retained Earnings 224.37 198.59 159.75 207.18 178.29
Shareholders Funds 373.49 343.35 299.63 364.77 323.87
           
Minority Interests/Other Equity 105.05 97.59 30.57 n/a n/a
Total Equity 478.54 440.94 330.20 364.77 323.87
Cash Flow 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Net Cash Flow From Operating Activities 56.61 69.85 41.59 72.79 65.09
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (61.63) (135.39) (101.34) (91.91) (46.81)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (30.75) 159.60 148.63 15.74 9.59
Net Increase/Decrease In Cash (35.77) 94.06 88.87 (3.38) 27.87
Ratios - based on IFRS 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Continuing Operations          
PE Ratio - Adjusted 18.4 19.3 8.2 8.0 5.2
PEG - Adjusted 0.3 n/a n/a n/a 0.1
Earnings per Share Growth - Adjusted 58% -31% -14% -3% 49%
Dividend Cover 2.57 2.38 3.95 3.57 4.09
Revenue per Share 805.42¢ 766.82¢ 642.64¢ 713.45¢ 637.86¢
Pre-Tax Profit per Share 109.40¢ 74.76¢ 90.14¢ 91.51¢ 98.23¢
Operating Margin 22.63% 22.46% 23.72% 27.93% 26.03%
Return on Capital Employed 6.57% 5.46% 5.82% 6.83% 7.82%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 18.4 19.3 8.2 8.0 5.2
PEG - Adjusted 0.3 n/a n/a n/a 0.1
Earnings per Share Growth - Adjusted 58% -31% -14% -3% 49%
Dividend Cover 2.57 2.38 3.95 3.57 4.09
           
Dividend Yield 2.1% 2.2% 3.1% 3.5% 4.7%
Dividend per Share Growth 45.83% 14.29% (22.62%) 10.89% 45.03%
Operating Cash Flow per Share 133.53¢ 164.75¢ 98.09¢ 171.68¢ 153.52¢
Cash Incr/Decr per Share (84.36¢) 221.85¢ 209.61¢ (7.97¢) 65.74¢
Net Asset Value per Share (exc. Intangibles) 1,078.06¢ 984.40¢ 719.47¢ 790.08¢ 687.01¢
Net Gearing 131.10% 133.64% 205.48% 149.64% 149.63%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page