[PPHB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[PPHB] PUBLIC PACKAGES HOLDINGS BHD

Announcement Date

24-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 120.35%

YoY- -40.55%

Quarter Report

PPHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	103,194	109,318	92,620	85,638	97,620	91,432	88,512	2.58%
YoY %	-5.60%	18.03%	8.15%	-12.27%	6.77%	3.30%	-	-
Horiz. %	116.59%	123.51%	104.64%	96.75%	110.29%	103.30%	100.00%	-
PBT	23,224	22,237	11,556	8,165	12,756	11,164	10,472	14.18%
YoY %	4.44%	92.43%	41.53%	-35.99%	14.26%	6.61%	-	-
Horiz. %	221.77%	212.35%	110.35%	77.97%	121.81%	106.61%	100.00%	-
Tax	-5,747	-4,357	-3,100	-2,394	-3,048	-3,039	-2,265	16.77%
YoY %	-31.90%	-40.55%	-29.49%	21.46%	-0.30%	-34.17%	-	-
Horiz. %	253.73%	192.36%	136.87%	105.70%	134.57%	134.17%	100.00%	-
NP	17,477	17,880	8,456	5,771	9,708	8,125	8,207	13.41%
YoY %	-2.25%	111.45%	46.53%	-40.55%	19.48%	-1.00%	-	-
Horiz. %	212.95%	217.86%	103.03%	70.32%	118.29%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,477	17,880	8,456	5,771	9,708	8,125	8,207	13.41%
YoY %	-2.25%	111.45%	46.53%	-40.55%	19.48%	-1.00%	-	-
Horiz. %	212.95%	217.86%	103.03%	70.32%	118.29%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.75%	19.59%	26.83%	29.32%	23.89%	27.22%	21.63%	-
YoY %	26.34%	-26.98%	-8.49%	22.73%	-12.23%	25.84%	-	-
Horiz. %	114.42%	90.57%	124.04%	135.55%	110.45%	125.84%	100.00%	-
Total Cost	85,717	91,438	84,164	79,867	87,912	83,307	80,305	1.09%
YoY %	-6.26%	8.64%	5.38%	-9.15%	5.53%	3.74%	-	-
Horiz. %	106.74%	113.86%	104.81%	99.45%	109.47%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,646	320,023	281,049	252,755	232,006	211,258	196,713	10.47%
YoY %	11.76%	13.87%	11.19%	8.94%	9.82%	7.39%	-	-
Horiz. %	181.81%	162.69%	142.87%	128.49%	117.94%	107.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	357,646	320,023	281,049	252,755	232,006	211,258	196,713	10.47%
YoY %	11.76%	13.87%	11.19%	8.94%	9.82%	7.39%	-	-
Horiz. %	181.81%	162.69%	142.87%	128.49%	117.94%	107.39%	100.00%	-
NOSH	265,836	264,482	188,623	188,623	188,623	188,623	109,896	15.85%
YoY %	0.51%	40.22%	0.00%	0.00%	0.00%	71.64%	-	-
Horiz. %	241.90%	240.67%	171.64%	171.64%	171.64%	171.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	16.94%	16.36%	9.13%	6.74%	9.94%	8.89%	9.27%	-
YoY %	3.55%	79.19%	35.46%	-32.19%	11.81%	-4.10%	-	-
Horiz. %	182.74%	176.48%	98.49%	72.71%	107.23%	95.90%	100.00%	-
ROE	4.89%	5.59%	3.01%	2.28%	4.18%	3.85%	4.17%	-
YoY %	-12.52%	85.71%	32.02%	-45.45%	8.57%	-7.67%	-	-
Horiz. %	117.27%	134.05%	72.18%	54.68%	100.24%	92.33%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	38.95	41.33	49.10	45.40	51.75	48.47	80.54	-11.39%
YoY %	-5.76%	-15.82%	8.15%	-12.27%	6.77%	-39.82%	-	-
Horiz. %	48.36%	51.32%	60.96%	56.37%	64.25%	60.18%	100.00%	-
EPS	6.60	6.76	4.48	3.06	5.15	4.31	7.47	-2.04%
YoY %	-2.37%	50.89%	46.41%	-40.58%	19.49%	-42.30%	-	-
Horiz. %	88.35%	90.50%	59.97%	40.96%	68.94%	57.70%	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	1.35	1.21	1.49	1.34	1.23	1.12	1.79	-4.59%
YoY %	11.57%	-18.79%	11.19%	8.94%	9.82%	-37.43%	-	-
Horiz. %	75.42%	67.60%	83.24%	74.86%	68.72%	62.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 188,623
RPS	38.69	40.99	34.73	32.11	36.60	34.28	33.19	2.58%
YoY %	-5.61%	18.02%	8.16%	-12.27%	6.77%	3.28%	-	-
Horiz. %	116.57%	123.50%	104.64%	96.75%	110.27%	103.28%	100.00%	-
EPS	6.55	6.70	3.17	2.16	3.64	3.05	3.08	13.39%
YoY %	-2.24%	111.36%	46.76%	-40.66%	19.34%	-0.97%	-	-
Horiz. %	212.66%	217.53%	102.92%	70.13%	118.18%	99.03%	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	1.341	1.1999	1.0538	0.9477	0.8699	0.7921	0.7376	10.47%
YoY %	11.76%	13.86%	11.20%	8.94%	9.82%	7.39%	-	-
Horiz. %	181.81%	162.68%	142.87%	128.48%	117.94%	107.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.605	0.515	0.775	0.685	0.585	0.58	1.56	-
P/RPS	1.55	1.25	1.58	1.51	1.13	1.20	1.94	-3.66%
YoY %	24.00%	-20.89%	4.64%	33.63%	-5.83%	-38.14%	-	-
Horiz. %	79.90%	64.43%	81.44%	77.84%	58.25%	61.86%	100.00%	-
P/EPS	9.17	7.62	17.29	22.39	11.37	13.46	20.89	-12.81%
YoY %	20.34%	-55.93%	-22.78%	96.92%	-15.53%	-35.57%	-	-
Horiz. %	43.90%	36.48%	82.77%	107.18%	54.43%	64.43%	100.00%	-
EY	10.90	13.13	5.78	4.47	8.80	7.43	4.79	14.68%
YoY %	-16.98%	127.16%	29.31%	-49.20%	18.44%	55.11%	-	-
Horiz. %	227.56%	274.11%	120.67%	93.32%	183.72%	155.11%	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	0.43	0.52	0.51	0.48	0.52	0.87	-10.40%
YoY %	4.65%	-17.31%	1.96%	6.25%	-7.69%	-40.23%	-	-
Horiz. %	51.72%	49.43%	59.77%	58.62%	55.17%	59.77%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/08/23	15/08/22	30/08/21	24/08/20	26/08/19	27/08/18	29/08/17	-
Price	0.645	0.54	0.80	0.705	0.58	0.575	1.56	-
P/RPS	1.66	1.31	1.63	1.55	1.12	1.19	1.94	-2.56%
YoY %	26.72%	-19.63%	5.16%	38.39%	-5.88%	-38.66%	-	-
Horiz. %	85.57%	67.53%	84.02%	79.90%	57.73%	61.34%	100.00%	-
P/EPS	9.78	7.99	17.85	23.04	11.27	13.35	20.89	-11.87%
YoY %	22.40%	-55.24%	-22.53%	104.44%	-15.58%	-36.09%	-	-
Horiz. %	46.82%	38.25%	85.45%	110.29%	53.95%	63.91%	100.00%	-
EY	10.23	12.52	5.60	4.34	8.87	7.49	4.79	13.47%
YoY %	-18.29%	123.57%	29.03%	-51.07%	18.42%	56.37%	-	-
Horiz. %	213.57%	261.38%	116.91%	90.61%	185.18%	156.37%	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	0.48	0.45	0.54	0.53	0.47	0.51	0.87	-9.43%
YoY %	6.67%	-16.67%	1.89%	12.77%	-7.84%	-41.38%	-	-
Horiz. %	55.17%	51.72%	62.07%	60.92%	54.02%	58.62%	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