[PPHB] QoQ 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- 20.39%
YoY- -55.1%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,771 35,170 38,046 37,361 36,994 32,719 34,032 12.83%
PBT 4,473 4,279 2,978 5,527 4,299 2,130 2,750 38.43%
Tax -1,487 -641 -1,269 -1,707 -1,126 -607 -782 53.66%
NP 2,986 3,638 1,709 3,820 3,173 1,523 1,968 32.14%
-
NP to SH 2,937 3,638 1,709 3,820 3,173 1,523 1,968 30.68%
-
Tax Rate 33.24% 14.98% 42.61% 30.88% 26.19% 28.50% 28.44% -
Total Cost 37,785 31,532 36,337 33,541 33,821 31,196 32,064 11.60%
-
Net Worth 147,929 147,278 144,438 141,603 138,338 134,769 133,995 6.83%
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 147,929 147,278 144,438 141,603 138,338 134,769 133,995 6.83%
NOSH 107,977 109,909 110,258 109,770 109,792 109,568 109,832 -1.13%
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 7.32% 10.34% 4.49% 10.22% 8.58% 4.65% 5.78% -
ROE 1.99% 2.47% 1.18% 2.70% 2.29% 1.13% 1.47% -
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 37.76 32.00 34.51 34.04 33.69 29.86 30.99 14.12%
EPS 2.72 3.31 1.55 3.48 2.89 1.39 1.79 32.27%
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 15.30 13.20 14.28 14.02 13.88 12.28 12.77 12.84%
EPS 1.10 1.37 0.64 1.43 1.19 0.57 0.74 30.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5552 0.5528 0.5421 0.5315 0.5192 0.5058 0.5029 6.83%
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 2.18 2.16 1.91 1.72 1.60 1.41 1.23 46.60%
P/EPS 30.33 20.85 42.58 16.81 18.69 30.22 21.21 27.01%
EY 3.30 4.80 2.35 5.95 5.35 3.31 4.72 -21.27%
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 2.44 2.17 2.10 1.81 1.66 1.44 1.19 61.60%
P/EPS 33.82 21.00 46.77 17.67 19.38 30.94 20.65 39.06%
EY 2.96 4.76 2.14 5.66 5.16 3.23 4.84 -28.01%
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