[PPHB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 187.24%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 139,568 151,307 145,953 132,532 163,769 147,299 143,019 -0.40%
PBT 18,036 10,412 11,187 11,087 4,459 2,536 3,979 28.61%
Tax -3,818 -2,483 -2,880 -2,085 -1,325 1,636 -1,616 15.39%
NP 14,218 7,929 8,307 9,002 3,134 4,172 2,363 34.82%
-
NP to SH 14,218 7,929 8,307 9,002 3,134 4,172 2,363 34.82%
-
Tax Rate 21.17% 23.85% 25.74% 18.81% 29.72% -64.51% 40.61% -
Total Cost 125,350 143,378 137,646 123,530 160,635 143,127 140,656 -1.90%
-
Net Worth 134,030 119,703 114,276 107,716 97,868 101,006 95,619 5.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,747 2,747 - - - -
Div Payout % - - 33.07% 30.53% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 134,030 119,703 114,276 107,716 97,868 101,006 95,619 5.78%
NOSH 109,860 109,819 109,880 109,914 109,964 109,789 109,906 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.19% 5.24% 5.69% 6.79% 1.91% 2.83% 1.65% -
ROE 10.61% 6.62% 7.27% 8.36% 3.20% 4.13% 2.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.04 137.78 132.83 120.58 148.93 134.16 130.13 -0.39%
EPS 12.94 7.22 7.56 8.19 2.85 3.80 2.15 34.83%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.22 1.09 1.04 0.98 0.89 0.92 0.87 5.79%
Adjusted Per Share Value based on latest NOSH - 109,926
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.38 56.79 54.78 49.74 61.47 55.28 53.68 -0.40%
EPS 5.34 2.98 3.12 3.38 1.18 1.57 0.89 34.76%
DPS 0.00 0.00 1.03 1.03 0.00 0.00 0.00 -
NAPS 0.503 0.4493 0.4289 0.4043 0.3673 0.3791 0.3589 5.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.38 0.38 0.24 0.19 0.19 0.25 -
P/RPS 0.30 0.28 0.29 0.20 0.13 0.14 0.19 7.90%
P/EPS 2.94 5.26 5.03 2.93 6.67 5.00 11.63 -20.46%
EY 34.06 19.00 19.89 34.13 15.00 20.00 8.60 25.75%
DY 0.00 0.00 6.58 10.42 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.37 0.24 0.21 0.21 0.29 1.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 25/02/11 24/02/10 20/02/09 22/02/08 26/02/07 -
Price 0.37 0.44 0.40 0.41 0.33 0.22 0.29 -
P/RPS 0.29 0.32 0.30 0.34 0.22 0.16 0.22 4.70%
P/EPS 2.86 6.09 5.29 5.01 11.58 5.79 13.49 -22.76%
EY 34.98 16.41 18.90 19.98 8.64 17.27 7.41 29.48%
DY 0.00 0.00 6.25 6.10 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.38 0.42 0.37 0.24 0.33 -1.57%

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