[PPHB] QoQ 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- -76.87%
YoY- 206.07%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,361 36,994 32,719 34,032 36,888 35,734 32,914 8.80%
PBT 5,527 4,299 2,130 2,750 10,046 4,169 1,071 198.33%
Tax -1,707 -1,126 -607 -782 -1,538 -1,158 -340 192.91%
NP 3,820 3,173 1,523 1,968 8,508 3,011 731 200.83%
-
NP to SH 3,820 3,173 1,523 1,968 8,508 3,011 731 200.83%
-
Tax Rate 30.88% 26.19% 28.50% 28.44% 15.31% 27.78% 31.75% -
Total Cost 33,541 33,821 31,196 32,064 28,380 32,723 32,183 2.79%
-
Net Worth 141,603 138,338 134,769 133,995 131,906 123,077 118,923 12.32%
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 141,603 138,338 134,769 133,995 131,906 123,077 118,923 12.32%
NOSH 109,770 109,792 109,568 109,832 109,922 109,890 109,104 0.40%
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 10.22% 8.58% 4.65% 5.78% 23.06% 8.43% 2.22% -
ROE 2.70% 2.29% 1.13% 1.47% 6.45% 2.45% 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 34.04 33.69 29.86 30.99 33.56 32.52 30.17 8.37%
EPS 3.48 2.89 1.39 1.79 7.74 2.74 0.67 199.61%
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 14.02 13.88 12.28 12.77 13.84 13.41 12.35 8.81%
EPS 1.43 1.19 0.57 0.74 3.19 1.13 0.27 203.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.5192 0.5058 0.5029 0.4951 0.4619 0.4463 12.34%
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 1.72 1.60 1.41 1.23 1.10 1.20 1.36 16.93%
P/EPS 16.81 18.69 30.22 21.21 4.78 14.23 61.19 -57.70%
EY 5.95 5.35 3.31 4.72 20.92 7.03 1.63 136.88%
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 1.81 1.66 1.44 1.19 1.10 1.23 1.26 27.28%
P/EPS 17.67 19.38 30.94 20.65 4.78 14.60 56.72 -54.01%
EY 5.66 5.16 3.23 4.84 20.92 6.85 1.76 117.71%
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