[PPHB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -89.29%
YoY- 108.34%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 145,120 107,074 69,713 32,719 139,568 105,536 68,648 64.49%
PBT 14,934 11,956 6,429 2,130 18,036 15,286 5,240 100.63%
Tax -4,709 -3,440 -1,733 -607 -3,818 -3,036 -1,498 114.14%
NP 10,225 8,516 4,696 1,523 14,218 12,250 3,742 95.09%
-
NP to SH 10,225 8,516 4,696 1,523 14,218 12,250 3,742 95.09%
-
Tax Rate 31.53% 28.77% 26.96% 28.50% 21.17% 19.86% 28.59% -
Total Cost 134,895 98,558 65,017 31,196 125,350 93,286 64,906 62.64%
-
Net Worth 144,029 141,750 138,570 134,769 134,030 131,838 122,904 11.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 144,029 141,750 138,570 134,769 134,030 131,838 122,904 11.12%
NOSH 109,946 109,883 109,976 109,568 109,860 109,865 109,736 0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.05% 7.95% 6.74% 4.65% 10.19% 11.61% 5.45% -
ROE 7.10% 6.01% 3.39% 1.13% 10.61% 9.29% 3.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 131.99 97.44 63.39 29.86 127.04 96.06 62.56 64.27%
EPS 9.30 7.75 4.27 1.39 12.94 11.15 3.41 94.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.26 1.23 1.22 1.20 1.12 10.98%
Adjusted Per Share Value based on latest NOSH - 109,568
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.41 40.15 26.14 12.27 52.33 39.57 25.74 64.48%
EPS 3.83 3.19 1.76 0.57 5.33 4.59 1.40 95.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5315 0.5196 0.5053 0.5026 0.4943 0.4608 11.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.585 0.54 0.42 0.38 0.37 0.39 -
P/RPS 0.50 0.60 0.85 1.41 0.30 0.39 0.62 -13.32%
P/EPS 7.10 7.55 12.65 30.22 2.94 3.32 11.44 -27.17%
EY 14.09 13.25 7.91 3.31 34.06 30.14 8.74 37.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.43 0.34 0.31 0.31 0.35 26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.725 0.615 0.56 0.43 0.37 0.37 0.40 -
P/RPS 0.55 0.63 0.88 1.44 0.29 0.39 0.64 -9.58%
P/EPS 7.80 7.94 13.11 30.94 2.86 3.32 11.73 -23.75%
EY 12.83 12.60 7.62 3.23 34.98 30.14 8.53 31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.44 0.35 0.30 0.31 0.36 32.54%

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