[PPHB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.9%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 151,882 140,680 145,120 142,765 139,426 130,876 139,568 5.81%
PBT 17,504 17,116 14,934 15,941 12,858 8,520 18,036 -1.98%
Tax -4,256 -2,564 -4,709 -4,586 -3,466 -2,428 -3,818 7.53%
NP 13,248 14,552 10,225 11,354 9,392 6,092 14,218 -4.61%
-
NP to SH 13,442 14,552 10,225 11,354 9,392 6,092 14,218 -3.68%
-
Tax Rate 24.31% 14.98% 31.53% 28.77% 26.96% 28.50% 21.17% -
Total Cost 138,634 126,128 134,895 131,410 130,034 124,784 125,350 6.96%
-
Net Worth 152,699 147,278 144,029 141,750 138,570 134,769 134,030 9.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,699 147,278 144,029 141,750 138,570 134,769 134,030 9.10%
NOSH 111,459 109,909 109,946 109,883 109,976 109,568 109,860 0.97%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.72% 10.34% 7.05% 7.95% 6.74% 4.65% 10.19% -
ROE 8.80% 9.88% 7.10% 8.01% 6.78% 4.52% 10.61% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.27 128.00 131.99 129.92 126.78 119.45 127.04 4.80%
EPS 12.06 13.24 9.30 10.33 8.54 5.56 12.94 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.31 1.29 1.26 1.23 1.22 8.06%
Adjusted Per Share Value based on latest NOSH - 109,770
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.95 52.75 54.41 53.53 52.28 49.07 52.33 5.81%
EPS 5.04 5.46 3.83 4.26 3.52 2.28 5.33 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5522 0.54 0.5315 0.5196 0.5053 0.5026 9.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.825 0.69 0.66 0.585 0.54 0.42 0.38 -
P/RPS 0.61 0.54 0.50 0.45 0.43 0.35 0.30 60.70%
P/EPS 6.84 5.21 7.10 5.66 6.32 7.55 2.94 75.85%
EY 14.62 19.19 14.09 17.66 15.81 13.24 34.06 -43.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.50 0.45 0.43 0.34 0.31 55.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 0.92 0.695 0.725 0.615 0.56 0.43 0.37 -
P/RPS 0.68 0.54 0.55 0.47 0.44 0.36 0.29 76.77%
P/EPS 7.63 5.25 7.80 5.95 6.56 7.73 2.86 92.70%
EY 13.11 19.05 12.83 16.80 15.25 12.93 34.98 -48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.55 0.48 0.44 0.35 0.30 71.10%

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