[PPHB] QoQ TTM 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- 10.28%
YoY- 79.32%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 141,106 140,633 139,373 139,568 141,117 143,940 148,040 -3.14%
PBT 14,706 19,225 19,095 18,036 16,435 10,203 9,568 33.14%
Tax -4,222 -4,053 -4,085 -3,818 -3,542 -2,969 -2,461 43.26%
NP 10,484 15,172 15,010 14,218 12,893 7,234 7,107 29.55%
-
NP to SH 10,485 15,173 15,010 14,218 12,893 7,234 7,107 29.56%
-
Tax Rate 28.71% 21.08% 21.39% 21.17% 21.55% 29.10% 25.72% -
Total Cost 130,622 125,461 124,363 125,350 128,224 136,706 140,933 -4.93%
-
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 7.43% 10.79% 10.77% 10.19% 9.14% 5.03% 4.80% -
ROE 7.40% 10.97% 11.14% 10.61% 9.77% 5.88% 5.98% -
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 128.55 128.09 127.20 127.07 128.38 130.98 135.69 -3.53%
EPS 9.55 13.82 13.70 12.95 11.73 6.58 6.51 29.07%
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 52.96 52.78 52.31 52.38 52.96 54.02 55.56 -3.14%
EPS 3.94 5.69 5.63 5.34 4.84 2.72 2.67 29.58%
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 0.46 0.42 0.33 0.30 0.29 0.30 0.30 32.93%
P/EPS 6.12 3.91 3.07 2.94 3.15 5.92 6.29 -1.80%
EY 16.33 25.59 32.62 34.07 31.70 16.88 15.89 1.83%
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 0.48 0.44 0.34 0.29 0.29 0.31 0.28 43.19%
P/EPS 6.44 4.05 3.14 2.86 3.15 6.08 5.83 6.85%
EY 15.53 24.68 31.86 34.99 31.70 16.46 17.14 -6.35%
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