[PPHB] QoQ TTM 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- -30.9%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 151,348 147,571 145,120 141,106 140,633 139,373 139,568 5.56%
PBT 17,257 17,083 14,934 14,706 19,225 19,095 18,036 -2.90%
Tax -5,104 -4,743 -4,709 -4,222 -4,053 -4,085 -3,818 21.41%
NP 12,153 12,340 10,225 10,484 15,172 15,010 14,218 -9.95%
-
NP to SH 12,153 12,341 10,226 10,485 15,173 15,010 14,218 -9.95%
-
Tax Rate 29.58% 27.76% 31.53% 28.71% 21.08% 21.39% 21.17% -
Total Cost 139,195 135,231 134,895 130,622 125,461 124,363 125,350 7.25%
-
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 8.03% 8.36% 7.05% 7.43% 10.79% 10.77% 10.19% -
ROE 8.22% 8.38% 7.08% 7.40% 10.97% 11.14% 10.61% -
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 140.17 134.27 131.62 128.55 128.09 127.20 127.07 6.77%
EPS 11.26 11.23 9.27 9.55 13.82 13.70 12.95 -8.92%
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 56.75 55.33 54.41 52.91 52.73 52.26 52.33 5.57%
EPS 4.56 4.63 3.83 3.93 5.69 5.63 5.33 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5547 0.5522 0.5416 0.531 0.5187 0.5053 0.5024 6.84%
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 0.59 0.51 0.50 0.46 0.42 0.33 0.30 57.16%
P/EPS 7.33 6.15 7.12 6.12 3.91 3.07 2.94 84.17%
EY 13.64 16.27 14.05 16.33 25.59 32.62 34.07 -45.77%
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 0.66 0.52 0.55 0.48 0.44 0.34 0.29 73.28%
P/EPS 8.17 6.19 7.82 6.44 4.05 3.14 2.86 101.71%
EY 12.23 16.16 12.79 15.53 24.68 31.86 34.99 -50.47%
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