[PPHB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[PPHB] PUBLIC PACKAGES HOLDINGS BHD

Announcement Date

26-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 4.21%

YoY- 19.48%

Quarter Report

KLSE 2nd Quarter 2019.pdf

Latest QR

Upcoming QR

PPHB's Result

PPHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	218,636	185,240	171,276	195,240	182,864	177,024	163,860	4.92%
YoY %	18.03%	8.15%	-12.27%	6.77%	3.30%	8.03%	-	-
Horiz. %	133.43%	113.05%	104.53%	119.15%	111.60%	108.03%	100.00%	-
PBT	44,474	23,112	16,330	25,512	22,328	20,944	19,146	15.07%
YoY %	92.43%	41.53%	-35.99%	14.26%	6.61%	9.39%	-	-
Horiz. %	232.29%	120.71%	85.29%	133.25%	116.62%	109.39%	100.00%	-
Tax	-8,714	-6,200	-4,788	-6,096	-6,078	-4,530	-4,108	13.34%
YoY %	-40.55%	-29.49%	21.46%	-0.30%	-34.17%	-10.27%	-	-
Horiz. %	212.12%	150.93%	116.55%	148.39%	147.96%	110.27%	100.00%	-
NP	35,760	16,912	11,542	19,416	16,250	16,414	15,038	15.52%
YoY %	111.45%	46.53%	-40.55%	19.48%	-1.00%	9.15%	-	-
Horiz. %	237.80%	112.46%	76.75%	129.11%	108.06%	109.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,760	16,912	11,542	19,416	16,250	16,414	15,038	15.52%
YoY %	111.45%	46.53%	-40.55%	19.48%	-1.00%	9.15%	-	-
Horiz. %	237.80%	112.46%	76.75%	129.11%	108.06%	109.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.59%	26.83%	29.32%	23.89%	27.22%	21.63%	21.46%	-
YoY %	-26.98%	-8.49%	22.73%	-12.23%	25.84%	0.79%	-	-
Horiz. %	91.29%	125.02%	136.63%	111.32%	126.84%	100.79%	100.00%	-
Total Cost	182,876	168,328	159,734	175,824	166,614	160,610	148,822	3.49%
YoY %	8.64%	5.38%	-9.15%	5.53%	3.74%	7.92%	-	-
Horiz. %	122.88%	113.11%	107.33%	118.14%	111.96%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,023	281,049	252,755	232,006	211,258	196,713	179,180	10.14%
YoY %	13.87%	11.19%	8.94%	9.82%	7.39%	9.79%	-	-
Horiz. %	178.60%	156.85%	141.06%	129.48%	117.90%	109.79%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	320,023	281,049	252,755	232,006	211,258	196,713	179,180	10.14%
YoY %	13.87%	11.19%	8.94%	9.82%	7.39%	9.79%	-	-
Horiz. %	178.60%	156.85%	141.06%	129.48%	117.90%	109.79%	100.00%	-
NOSH	264,482	188,623	188,623	188,623	188,623	109,896	109,926	15.74%
YoY %	40.22%	0.00%	0.00%	0.00%	71.64%	-0.03%	-	-
Horiz. %	240.60%	171.59%	171.59%	171.59%	171.59%	99.97%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	16.36%	9.13%	6.74%	9.94%	8.89%	9.27%	9.18%	-
YoY %	79.19%	35.46%	-32.19%	11.81%	-4.10%	0.98%	-	-
Horiz. %	178.21%	99.46%	73.42%	108.28%	96.84%	100.98%	100.00%	-
ROE	11.17%	6.02%	4.57%	8.37%	7.69%	8.34%	8.39%	-
YoY %	85.55%	31.73%	-45.40%	8.84%	-7.79%	-0.60%	-	-
Horiz. %	133.13%	71.75%	54.47%	99.76%	91.66%	99.40%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	82.67	98.21	90.80	103.51	96.95	161.08	149.06	-9.35%
YoY %	-15.82%	8.16%	-12.28%	6.77%	-39.81%	8.06%	-	-
Horiz. %	55.46%	65.89%	60.92%	69.44%	65.04%	108.06%	100.00%	-
EPS	13.52	8.96	6.12	10.30	8.62	14.94	13.68	-0.19%
YoY %	50.89%	46.41%	-40.58%	19.49%	-42.30%	9.21%	-	-
Horiz. %	98.83%	65.50%	44.74%	75.29%	63.01%	109.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.21	1.49	1.34	1.23	1.12	1.79	1.63	-4.84%
YoY %	-18.79%	11.19%	8.94%	9.82%	-37.43%	9.82%	-	-
Horiz. %	74.23%	91.41%	82.21%	75.46%	68.71%	109.82%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 188,623
RPS	81.98	69.46	64.22	73.21	68.57	66.38	61.44	4.92%
YoY %	18.02%	8.16%	-12.28%	6.77%	3.30%	8.04%	-	-
Horiz. %	133.43%	113.05%	104.52%	119.16%	111.60%	108.04%	100.00%	-
EPS	13.41	6.34	4.33	7.28	6.09	6.15	5.64	15.52%
YoY %	111.51%	46.42%	-40.52%	19.54%	-0.98%	9.04%	-	-
Horiz. %	237.77%	112.41%	76.77%	129.08%	107.98%	109.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1999	1.0538	0.9477	0.8699	0.7921	0.7376	0.6719	10.14%
YoY %	13.86%	11.20%	8.94%	9.82%	7.39%	9.78%	-	-
Horiz. %	178.58%	156.84%	141.05%	129.47%	117.89%	109.78%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.515	0.775	0.685	0.585	0.58	1.56	0.88	-
P/RPS	0.62	0.79	0.75	0.57	0.60	0.97	0.59	0.82%
YoY %	-21.52%	5.33%	31.58%	-5.00%	-38.14%	64.41%	-	-
Horiz. %	105.08%	133.90%	127.12%	96.61%	101.69%	164.41%	100.00%	-
P/EPS	3.81	8.64	11.19	5.68	6.73	10.44	6.43	-8.34%
YoY %	-55.90%	-22.79%	97.01%	-15.60%	-35.54%	62.36%	-	-
Horiz. %	59.25%	134.37%	174.03%	88.34%	104.67%	162.36%	100.00%	-
EY	26.25	11.57	8.93	17.60	14.85	9.57	15.55	9.11%
YoY %	126.88%	29.56%	-49.26%	18.52%	55.17%	-38.46%	-	-
Horiz. %	168.81%	74.41%	57.43%	113.18%	95.50%	61.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.52	0.51	0.48	0.52	0.87	0.54	-3.72%
YoY %	-17.31%	1.96%	6.25%	-7.69%	-40.23%	61.11%	-	-
Horiz. %	79.63%	96.30%	94.44%	88.89%	96.30%	161.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	15/08/22	30/08/21	24/08/20	26/08/19	27/08/18	29/08/17	29/08/16	-
Price	0.54	0.80	0.705	0.58	0.575	1.56	0.995	-
P/RPS	0.65	0.81	0.78	0.56	0.59	0.97	0.67	-0.50%
YoY %	-19.75%	3.85%	39.29%	-5.08%	-39.18%	44.78%	-	-
Horiz. %	97.01%	120.90%	116.42%	83.58%	88.06%	144.78%	100.00%	-
P/EPS	3.99	8.92	11.52	5.63	6.67	10.44	7.27	-9.51%
YoY %	-55.27%	-22.57%	104.62%	-15.59%	-36.11%	43.60%	-	-
Horiz. %	54.88%	122.70%	158.46%	77.44%	91.75%	143.60%	100.00%	-
EY	25.04	11.21	8.68	17.75	14.98	9.57	13.75	10.50%
YoY %	123.37%	29.15%	-51.10%	18.49%	56.53%	-30.40%	-	-
Horiz. %	182.11%	81.53%	63.13%	129.09%	108.95%	69.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.54	0.53	0.47	0.51	0.87	0.61	-4.94%
YoY %	-16.67%	1.89%	12.77%	-7.84%	-41.38%	42.62%	-	-
Horiz. %	73.77%	88.52%	86.89%	77.05%	83.61%	142.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos