[PPHB] QoQ Cumulative 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- 81.35%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,941 35,170 145,120 107,074 69,713 32,719 139,568 -33.42%
PBT 8,752 4,279 14,934 11,956 6,429 2,130 18,036 -38.33%
Tax -2,128 -641 -4,709 -3,440 -1,733 -607 -3,818 -32.34%
NP 6,624 3,638 10,225 8,516 4,696 1,523 14,218 -39.98%
-
NP to SH 6,721 3,638 10,225 8,516 4,696 1,523 14,218 -39.40%
-
Tax Rate 24.31% 14.98% 31.53% 28.77% 26.96% 28.50% 21.17% -
Total Cost 69,317 31,532 134,895 98,558 65,017 31,196 125,350 -32.70%
-
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 4.40% 2.47% 7.10% 6.01% 3.39% 1.13% 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 68.13 32.00 131.99 97.44 63.39 29.86 127.04 -34.06%
EPS 6.03 3.31 9.30 7.75 4.27 1.39 12.94 -39.97%
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 28.50 13.20 54.47 40.19 26.16 12.28 52.38 -33.42%
EPS 2.52 1.37 3.84 3.20 1.76 0.57 5.34 -39.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5731 0.5528 0.5406 0.532 0.5201 0.5058 0.503 9.11%
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 1.21 2.16 0.50 0.60 0.85 1.41 0.30 154.03%
P/EPS 13.68 20.85 7.10 7.55 12.65 30.22 2.94 179.50%
EY 7.31 4.80 14.09 13.25 7.91 3.31 34.06 -64.25%
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 1.35 2.17 0.55 0.63 0.88 1.44 0.29 179.58%
P/EPS 15.26 21.00 7.80 7.94 13.11 30.94 2.86 206.28%
EY 6.55 4.76 12.83 12.60 7.62 3.23 34.98 -67.37%
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