[PPHB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.07%
YoY- 79.32%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,074 69,713 32,719 139,568 105,536 68,648 32,914 119.39%
PBT 11,956 6,429 2,130 18,036 15,286 5,240 1,071 398.76%
Tax -3,440 -1,733 -607 -3,818 -3,036 -1,498 -340 367.13%
NP 8,516 4,696 1,523 14,218 12,250 3,742 731 413.13%
-
NP to SH 8,516 4,696 1,523 14,218 12,250 3,742 731 413.13%
-
Tax Rate 28.77% 26.96% 28.50% 21.17% 19.86% 28.59% 31.75% -
Total Cost 98,558 65,017 31,196 125,350 93,286 64,906 32,183 110.74%
-
Net Worth 141,750 138,570 134,769 134,030 131,838 122,904 118,923 12.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 141,750 138,570 134,769 134,030 131,838 122,904 118,923 12.40%
NOSH 109,883 109,976 109,568 109,860 109,865 109,736 109,104 0.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.95% 6.74% 4.65% 10.19% 11.61% 5.45% 2.22% -
ROE 6.01% 3.39% 1.13% 10.61% 9.29% 3.04% 0.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.44 63.39 29.86 127.04 96.06 62.56 30.17 118.33%
EPS 7.75 4.27 1.39 12.94 11.15 3.41 0.67 410.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.23 1.22 1.20 1.12 1.09 11.87%
Adjusted Per Share Value based on latest NOSH - 109,832
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.19 26.16 12.28 52.38 39.61 25.76 12.35 119.44%
EPS 3.20 1.76 0.57 5.34 4.60 1.40 0.27 419.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.532 0.5201 0.5058 0.503 0.4948 0.4613 0.4463 12.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.585 0.54 0.42 0.38 0.37 0.39 0.41 -
P/RPS 0.60 0.85 1.41 0.30 0.39 0.62 1.36 -42.01%
P/EPS 7.55 12.65 30.22 2.94 3.32 11.44 61.19 -75.18%
EY 13.25 7.91 3.31 34.06 30.14 8.74 1.63 303.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.34 0.31 0.31 0.35 0.38 11.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.615 0.56 0.43 0.37 0.37 0.40 0.38 -
P/RPS 0.63 0.88 1.44 0.29 0.39 0.64 1.26 -36.97%
P/EPS 7.94 13.11 30.94 2.86 3.32 11.73 56.72 -73.00%
EY 12.60 7.62 3.23 34.98 30.14 8.53 1.76 271.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.35 0.30 0.31 0.36 0.35 23.41%

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