[PPHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.57%
YoY- 111.2%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 145,120 141,106 140,633 139,373 139,568 141,117 143,940 0.54%
PBT 14,934 14,706 19,225 19,095 18,036 16,435 10,203 28.82%
Tax -4,709 -4,222 -4,053 -4,085 -3,818 -3,542 -2,969 35.88%
NP 10,225 10,484 15,172 15,010 14,218 12,893 7,234 25.86%
-
NP to SH 10,226 10,485 15,173 15,010 14,218 12,893 7,234 25.87%
-
Tax Rate 31.53% 28.71% 21.08% 21.39% 21.17% 21.55% 29.10% -
Total Cost 134,895 130,622 125,461 124,363 125,350 128,224 136,706 -0.88%
-
Net Worth 144,438 141,603 138,338 134,769 133,995 131,906 123,077 11.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 144,438 141,603 138,338 134,769 133,995 131,906 123,077 11.22%
NOSH 110,258 109,770 109,792 109,568 109,832 109,922 109,890 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.05% 7.43% 10.79% 10.77% 10.19% 9.14% 5.03% -
ROE 7.08% 7.40% 10.97% 11.14% 10.61% 9.77% 5.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 131.62 128.55 128.09 127.20 127.07 128.38 130.98 0.32%
EPS 9.27 9.55 13.82 13.70 12.95 11.73 6.58 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.26 1.23 1.22 1.20 1.12 10.98%
Adjusted Per Share Value based on latest NOSH - 109,568
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.47 52.96 52.78 52.31 52.38 52.96 54.02 0.55%
EPS 3.84 3.94 5.69 5.63 5.34 4.84 2.72 25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5421 0.5315 0.5192 0.5058 0.5029 0.4951 0.4619 11.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.585 0.54 0.42 0.38 0.37 0.39 -
P/RPS 0.50 0.46 0.42 0.33 0.30 0.29 0.30 40.44%
P/EPS 7.12 6.12 3.91 3.07 2.94 3.15 5.92 13.05%
EY 14.05 16.33 25.59 32.62 34.07 31.70 16.88 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.43 0.34 0.31 0.31 0.35 26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.725 0.615 0.56 0.43 0.37 0.37 0.40 -
P/RPS 0.55 0.48 0.44 0.34 0.29 0.29 0.31 46.40%
P/EPS 7.82 6.44 4.05 3.14 2.86 3.15 6.08 18.21%
EY 12.79 15.53 24.68 31.86 34.99 31.70 16.46 -15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.44 0.35 0.30 0.31 0.36 32.54%

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