[PPHB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 118.24%
YoY- 68.13%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 158,354 150,606 142,765 140,714 154,301 146,585 129,164 3.45%
PBT 16,466 15,397 15,941 20,381 12,350 10,620 9,901 8.84%
Tax -4,504 -4,100 -4,586 -4,048 -2,636 -2,372 -2,482 10.43%
NP 11,962 11,297 11,354 16,333 9,714 8,248 7,418 8.28%
-
NP to SH 11,962 11,297 11,354 16,333 9,714 8,248 7,418 8.28%
-
Tax Rate 27.35% 26.63% 28.77% 19.86% 21.34% 22.34% 25.07% -
Total Cost 146,392 139,309 131,410 124,381 144,586 138,337 121,745 3.11%
-
Net Worth 167,125 152,755 141,750 131,838 118,685 112,073 105,512 7.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 167,125 152,755 141,750 131,838 118,685 112,073 105,512 7.96%
NOSH 109,950 109,896 109,883 109,865 109,894 109,875 109,908 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.55% 7.50% 7.95% 11.61% 6.30% 5.63% 5.74% -
ROE 7.16% 7.40% 8.01% 12.39% 8.19% 7.36% 7.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 144.02 137.04 129.92 128.08 140.41 133.41 117.52 3.44%
EPS 10.88 10.28 10.33 14.87 8.84 7.51 6.75 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.39 1.29 1.20 1.08 1.02 0.96 7.95%
Adjusted Per Share Value based on latest NOSH - 109,922
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.43 56.52 53.58 52.81 57.91 55.02 48.48 3.45%
EPS 4.49 4.24 4.26 6.13 3.65 3.10 2.78 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6272 0.5733 0.532 0.4948 0.4454 0.4206 0.396 7.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.795 0.89 0.585 0.37 0.38 0.38 0.22 -
P/RPS 0.55 0.65 0.45 0.29 0.27 0.28 0.19 19.37%
P/EPS 7.31 8.66 5.66 2.49 4.30 5.06 3.26 14.39%
EY 13.69 11.55 17.66 40.18 23.26 19.75 30.68 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.45 0.31 0.35 0.37 0.23 14.55%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 25/11/13 26/11/12 25/11/11 26/11/10 20/11/09 -
Price 1.16 0.765 0.615 0.37 0.40 0.40 0.22 -
P/RPS 0.81 0.56 0.47 0.29 0.28 0.30 0.19 27.32%
P/EPS 10.66 7.44 5.95 2.49 4.52 5.33 3.26 21.81%
EY 9.38 13.44 16.80 40.18 22.10 18.77 30.68 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.55 0.48 0.31 0.37 0.39 0.23 22.03%

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