[PPHB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.07%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 112,955 75,941 35,170 145,120 107,074 69,713 32,719 128.24%
PBT 11,548 8,752 4,279 14,934 11,956 6,429 2,130 208.29%
Tax -3,075 -2,128 -641 -4,709 -3,440 -1,733 -607 194.67%
NP 8,473 6,624 3,638 10,225 8,516 4,696 1,523 213.64%
-
NP to SH 8,473 6,721 3,638 10,225 8,516 4,696 1,523 213.64%
-
Tax Rate 26.63% 24.31% 14.98% 31.53% 28.77% 26.96% 28.50% -
Total Cost 104,482 69,317 31,532 134,895 98,558 65,017 31,196 123.68%
-
Net Worth 152,755 152,699 147,278 144,029 141,750 138,570 134,769 8.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,755 152,699 147,278 144,029 141,750 138,570 134,769 8.70%
NOSH 109,896 111,459 109,909 109,946 109,883 109,976 109,568 0.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.50% 8.72% 10.34% 7.05% 7.95% 6.74% 4.65% -
ROE 5.55% 4.40% 2.47% 7.10% 6.01% 3.39% 1.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.78 68.13 32.00 131.99 97.44 63.39 29.86 127.79%
EPS 7.71 6.03 3.31 9.30 7.75 4.27 1.39 213.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.37 1.34 1.31 1.29 1.26 1.23 8.48%
Adjusted Per Share Value based on latest NOSH - 110,258
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.35 28.47 13.19 54.41 40.15 26.14 12.27 128.21%
EPS 3.18 2.52 1.36 3.83 3.19 1.76 0.57 214.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 0.5726 0.5522 0.54 0.5315 0.5196 0.5053 8.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.89 0.825 0.69 0.66 0.585 0.54 0.42 -
P/RPS 0.87 1.21 2.16 0.50 0.60 0.85 1.41 -27.50%
P/EPS 11.54 13.68 20.85 7.10 7.55 12.65 30.22 -47.33%
EY 8.66 7.31 4.80 14.09 13.25 7.91 3.31 89.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.51 0.50 0.45 0.43 0.34 52.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.765 0.92 0.695 0.725 0.615 0.56 0.43 -
P/RPS 0.74 1.35 2.17 0.55 0.63 0.88 1.44 -35.81%
P/EPS 9.92 15.26 21.00 7.80 7.94 13.11 30.94 -53.12%
EY 10.08 6.55 4.76 12.83 12.60 7.62 3.23 113.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.52 0.55 0.48 0.44 0.35 35.12%

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