[PPHB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 78.23%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 140,633 139,373 139,568 141,117 143,940 148,040 151,307 -4.76%
PBT 19,225 19,095 18,036 16,435 10,203 9,568 10,412 50.56%
Tax -4,053 -4,085 -3,818 -3,542 -2,969 -2,461 -2,483 38.67%
NP 15,172 15,010 14,218 12,893 7,234 7,107 7,929 54.18%
-
NP to SH 15,173 15,010 14,218 12,893 7,234 7,107 7,929 54.19%
-
Tax Rate 21.08% 21.39% 21.17% 21.55% 29.10% 25.72% 23.85% -
Total Cost 125,461 124,363 125,350 128,224 136,706 140,933 143,378 -8.52%
-
Net Worth 138,338 134,769 133,995 131,906 123,077 118,923 118,791 10.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 2,753 -
Div Payout % - - - - - - 34.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 138,338 134,769 133,995 131,906 123,077 118,923 118,791 10.69%
NOSH 109,792 109,568 109,832 109,922 109,890 109,104 108,983 0.49%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.79% 10.77% 10.19% 9.14% 5.03% 4.80% 5.24% -
ROE 10.97% 11.14% 10.61% 9.77% 5.88% 5.98% 6.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 128.09 127.20 127.07 128.38 130.98 135.69 138.84 -5.23%
EPS 13.82 13.70 12.95 11.73 6.58 6.51 7.28 53.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.26 1.23 1.22 1.20 1.12 1.09 1.09 10.15%
Adjusted Per Share Value based on latest NOSH - 109,922
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.78 52.31 52.38 52.96 54.02 55.56 56.79 -4.76%
EPS 5.69 5.63 5.34 4.84 2.72 2.67 2.98 53.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.5192 0.5058 0.5029 0.4951 0.4619 0.4463 0.4458 10.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.54 0.42 0.38 0.37 0.39 0.41 0.38 -
P/RPS 0.42 0.33 0.30 0.29 0.30 0.30 0.27 34.28%
P/EPS 3.91 3.07 2.94 3.15 5.92 6.29 5.22 -17.53%
EY 25.59 32.62 34.07 31.70 16.88 15.89 19.15 21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.43 0.34 0.31 0.31 0.35 0.38 0.35 14.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 24/02/12 -
Price 0.56 0.43 0.37 0.37 0.40 0.38 0.44 -
P/RPS 0.44 0.34 0.29 0.29 0.31 0.28 0.32 23.67%
P/EPS 4.05 3.14 2.86 3.15 6.08 5.83 6.05 -23.49%
EY 24.68 31.86 34.99 31.70 16.46 17.14 16.54 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.44 0.35 0.30 0.31 0.36 0.35 0.40 6.56%

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