[PPHB] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 8.55%
YoY- 153.72%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 140,633 143,940 150,324 140,724 146,094 157,789 143,975 -0.39%
PBT 19,225 10,203 10,578 12,615 6,268 3,753 2,410 41.30%
Tax -4,053 -2,969 -2,401 -2,167 -2,150 1,431 -989 26.47%
NP 15,172 7,234 8,177 10,448 4,118 5,184 1,421 48.33%
-
NP to SH 15,173 7,234 8,177 10,448 4,118 5,184 1,421 48.33%
-
Tax Rate 21.08% 29.10% 22.70% 17.18% 34.30% -38.13% 41.04% -
Total Cost 125,461 136,706 142,147 130,276 141,976 152,605 142,554 -2.10%
-
Net Worth 138,338 123,077 115,580 109,745 0 96,430 96,082 6.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 5,500 5,495 - - - -
Div Payout % - - 67.27% 52.60% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 138,338 123,077 115,580 109,745 0 96,430 96,082 6.25%
NOSH 109,792 109,890 110,076 109,745 110,000 109,580 110,439 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.79% 5.03% 5.44% 7.42% 2.82% 3.29% 0.99% -
ROE 10.97% 5.88% 7.07% 9.52% 0.00% 5.38% 1.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 128.09 130.98 136.56 128.23 132.81 143.99 130.37 -0.29%
EPS 13.82 6.58 7.43 9.52 3.74 4.73 1.29 48.42%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.26 1.12 1.05 1.00 0.00 0.88 0.87 6.36%
Adjusted Per Share Value based on latest NOSH - 109,745
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 52.73 53.97 56.37 52.77 54.78 59.16 53.98 -0.38%
EPS 5.69 2.71 3.07 3.92 1.54 1.94 0.53 48.47%
DPS 0.00 0.00 2.06 2.06 0.00 0.00 0.00 -
NAPS 0.5187 0.4615 0.4334 0.4115 0.00 0.3616 0.3603 6.25%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.54 0.39 0.39 0.38 0.17 0.21 0.27 -
P/RPS 0.42 0.30 0.29 0.30 0.13 0.15 0.21 12.23%
P/EPS 3.91 5.92 5.25 3.99 4.54 4.44 20.98 -24.40%
EY 25.59 16.88 19.05 25.05 22.02 22.53 4.77 32.27%
DY 0.00 0.00 12.82 13.16 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.37 0.38 0.00 0.24 0.31 5.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 19/08/11 20/08/10 21/08/09 22/08/08 21/08/07 -
Price 0.56 0.40 0.37 0.38 0.20 0.21 0.25 -
P/RPS 0.44 0.31 0.27 0.30 0.15 0.15 0.19 15.00%
P/EPS 4.05 6.08 4.98 3.99 5.34 4.44 19.43 -22.98%
EY 24.68 16.46 20.08 25.05 18.72 22.53 5.15 29.81%
DY 0.00 0.00 13.51 13.16 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.35 0.38 0.00 0.24 0.29 7.18%

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