[PPHB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 64.21%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 68,648 32,914 151,307 115,726 76,015 36,181 145,953 -39.54%
PBT 5,240 1,071 10,412 9,263 5,449 1,915 11,187 -39.71%
Tax -1,498 -340 -2,483 -1,977 -1,012 -362 -2,880 -35.34%
NP 3,742 731 7,929 7,286 4,437 1,553 8,307 -41.26%
-
NP to SH 3,742 731 7,929 7,286 4,437 1,553 8,307 -41.26%
-
Tax Rate 28.59% 31.75% 23.85% 21.34% 18.57% 18.90% 25.74% -
Total Cost 64,906 32,183 143,378 108,440 71,578 34,628 137,646 -39.44%
-
Net Worth 122,904 118,923 119,703 118,685 115,318 115,648 114,276 4.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 2,753 2,747 -
Div Payout % - - - - - 177.30% 33.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 122,904 118,923 119,703 118,685 115,318 115,648 114,276 4.97%
NOSH 109,736 109,104 109,819 109,894 109,826 110,141 109,880 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.45% 2.22% 5.24% 6.30% 5.84% 4.29% 5.69% -
ROE 3.04% 0.61% 6.62% 6.14% 3.85% 1.34% 7.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 62.56 30.17 137.78 105.31 69.21 32.85 132.83 -39.49%
EPS 3.41 0.67 7.22 6.63 4.04 1.41 7.56 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.12 1.09 1.09 1.08 1.05 1.05 1.04 5.06%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.74 12.34 56.73 43.39 28.50 13.57 54.73 -39.55%
EPS 1.40 0.27 2.97 2.73 1.66 0.58 3.11 -41.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 1.03 -
NAPS 0.4608 0.4459 0.4488 0.445 0.4324 0.4336 0.4285 4.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.39 0.41 0.38 0.38 0.39 0.41 0.38 -
P/RPS 0.62 1.36 0.28 0.36 0.56 1.25 0.29 66.03%
P/EPS 11.44 61.19 5.26 5.73 9.65 29.08 5.03 73.03%
EY 8.74 1.63 19.00 17.45 10.36 3.44 19.89 -42.23%
DY 0.00 0.00 0.00 0.00 0.00 6.10 6.58 -
P/NAPS 0.35 0.38 0.35 0.35 0.37 0.39 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 24/02/12 25/11/11 19/08/11 20/05/11 25/02/11 -
Price 0.40 0.38 0.44 0.40 0.37 0.46 0.40 -
P/RPS 0.64 1.26 0.32 0.38 0.53 1.40 0.30 65.79%
P/EPS 11.73 56.72 6.09 6.03 9.16 32.62 5.29 70.12%
EY 8.53 1.76 16.41 16.58 10.92 3.07 18.90 -41.19%
DY 0.00 0.00 0.00 0.00 0.00 5.43 6.25 -
P/NAPS 0.36 0.35 0.40 0.37 0.35 0.44 0.38 -3.54%

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