[PPHB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 118.24%
YoY- 68.13%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 139,426 130,876 139,568 140,714 137,296 131,656 151,307 -5.31%
PBT 12,858 8,520 18,036 20,381 10,480 4,284 10,412 15.11%
Tax -3,466 -2,428 -3,818 -4,048 -2,996 -1,360 -2,483 24.92%
NP 9,392 6,092 14,218 16,333 7,484 2,924 7,929 11.96%
-
NP to SH 9,392 6,092 14,218 16,333 7,484 2,924 7,929 11.96%
-
Tax Rate 26.96% 28.50% 21.17% 19.86% 28.59% 31.75% 23.85% -
Total Cost 130,034 124,784 125,350 124,381 129,812 128,732 143,378 -6.31%
-
Net Worth 138,570 134,769 134,030 131,838 122,904 118,923 119,703 10.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 138,570 134,769 134,030 131,838 122,904 118,923 119,703 10.25%
NOSH 109,976 109,568 109,860 109,865 109,736 109,104 109,819 0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.74% 4.65% 10.19% 11.61% 5.45% 2.22% 5.24% -
ROE 6.78% 4.52% 10.61% 12.39% 6.09% 2.46% 6.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.78 119.45 127.04 128.08 125.11 120.67 137.78 -5.40%
EPS 8.54 5.56 12.94 14.87 6.82 2.68 7.22 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.22 1.20 1.12 1.09 1.09 10.15%
Adjusted Per Share Value based on latest NOSH - 109,922
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.33 49.12 52.38 52.81 51.53 49.41 56.79 -5.31%
EPS 3.52 2.29 5.34 6.13 2.81 1.10 2.98 11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.5058 0.503 0.4948 0.4613 0.4463 0.4493 10.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.54 0.42 0.38 0.37 0.39 0.41 0.38 -
P/RPS 0.43 0.35 0.30 0.29 0.31 0.34 0.28 33.14%
P/EPS 6.32 7.55 2.94 2.49 5.72 15.30 5.26 13.03%
EY 15.81 13.24 34.06 40.18 17.49 6.54 19.00 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.31 0.31 0.35 0.38 0.35 14.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 24/02/12 -
Price 0.56 0.43 0.37 0.37 0.40 0.38 0.44 -
P/RPS 0.44 0.36 0.29 0.29 0.32 0.31 0.32 23.67%
P/EPS 6.56 7.73 2.86 2.49 5.87 14.18 6.09 5.08%
EY 15.25 12.93 34.98 40.18 17.05 7.05 16.41 -4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.30 0.31 0.36 0.35 0.40 6.56%

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