[PPHB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 81.35%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 122,740 118,766 112,955 107,074 105,536 115,726 109,939 1.85%
PBT 13,774 12,350 11,548 11,956 15,286 9,263 7,965 9.54%
Tax -3,079 -3,378 -3,075 -3,440 -3,036 -1,977 -1,779 9.56%
NP 10,695 8,972 8,473 8,516 12,250 7,286 6,186 9.54%
-
NP to SH 10,695 8,972 8,473 8,516 12,250 7,286 6,186 9.54%
-
Tax Rate 22.35% 27.35% 26.63% 28.77% 19.86% 21.34% 22.34% -
Total Cost 112,045 109,794 104,482 98,558 93,286 108,440 103,753 1.28%
-
Net Worth 182,463 167,125 152,755 141,750 131,838 118,685 112,073 8.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 182,463 167,125 152,755 141,750 131,838 118,685 112,073 8.45%
NOSH 109,917 109,950 109,896 109,883 109,865 109,894 109,875 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.71% 7.55% 7.50% 7.95% 11.61% 6.30% 5.63% -
ROE 5.86% 5.37% 5.55% 6.01% 9.29% 6.14% 5.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.67 108.02 102.78 97.44 96.06 105.31 100.06 1.84%
EPS 9.73 8.16 7.71 7.75 11.15 6.63 5.63 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.52 1.39 1.29 1.20 1.08 1.02 8.44%
Adjusted Per Share Value based on latest NOSH - 109,770
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.07 44.57 42.39 40.19 39.61 43.43 41.26 1.85%
EPS 4.01 3.37 3.18 3.20 4.60 2.73 2.32 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6848 0.6272 0.5733 0.532 0.4948 0.4454 0.4206 8.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.98 0.795 0.89 0.585 0.37 0.38 0.38 -
P/RPS 0.88 0.74 0.87 0.60 0.39 0.36 0.38 15.00%
P/EPS 10.07 9.74 11.54 7.55 3.32 5.73 6.75 6.88%
EY 9.93 10.26 8.66 13.25 30.14 17.45 14.82 -6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.64 0.45 0.31 0.35 0.37 8.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 25/11/13 26/11/12 25/11/11 26/11/10 -
Price 0.97 1.16 0.765 0.615 0.37 0.40 0.40 -
P/RPS 0.87 1.07 0.74 0.63 0.39 0.38 0.40 13.81%
P/EPS 9.97 14.22 9.92 7.94 3.32 6.03 7.10 5.81%
EY 10.03 7.03 10.08 12.60 30.14 16.58 14.08 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.55 0.48 0.31 0.37 0.39 6.83%

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