[PPHB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -14.25%
YoY- 28.93%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 214,519 220,927 193,651 190,903 205,572 188,543 176,477 3.30%
PBT 49,083 45,083 35,120 26,807 30,613 23,010 22,858 13.57%
Tax -10,539 -8,933 -9,558 -6,980 -6,130 -5,065 -5,132 12.73%
NP 38,544 36,150 25,562 19,827 24,483 17,945 17,726 13.81%
-
NP to SH 38,544 36,150 25,562 19,827 24,483 17,945 17,726 13.81%
-
Tax Rate 21.47% 19.81% 27.22% 26.04% 20.02% 22.01% 22.45% -
Total Cost 175,975 184,777 168,089 171,076 181,089 170,598 158,751 1.73%
-
Net Worth 369,809 329,092 286,817 262,186 243,324 218,803 199,696 10.81%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 664 - 471 471 - - - -
Div Payout % 1.72% - 1.84% 2.38% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 369,809 329,092 286,817 262,186 243,324 218,803 199,696 10.81%
NOSH 266,274 265,083 188,663 188,623 188,623 188,623 188,393 5.93%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 17.97% 16.36% 13.20% 10.39% 11.91% 9.52% 10.04% -
ROE 10.42% 10.98% 8.91% 7.56% 10.06% 8.20% 8.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.63 83.24 102.63 101.21 108.99 99.96 93.67 -2.46%
EPS 14.49 13.62 13.55 10.51 12.98 9.51 9.41 7.45%
DPS 0.25 0.00 0.25 0.25 0.00 0.00 0.00 -
NAPS 1.39 1.24 1.52 1.39 1.29 1.16 1.06 4.61%
Adjusted Per Share Value based on latest NOSH - 188,663
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.44 82.84 72.61 71.58 77.08 70.70 66.17 3.30%
EPS 14.45 13.55 9.58 7.43 9.18 6.73 6.65 13.80%
DPS 0.25 0.00 0.18 0.18 0.00 0.00 0.00 -
NAPS 1.3866 1.234 1.0754 0.9831 0.9124 0.8204 0.7488 10.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.68 0.57 0.79 0.64 0.655 0.57 0.72 -
P/RPS 0.84 0.68 0.77 0.63 0.60 0.57 0.77 1.46%
P/EPS 4.69 4.18 5.83 6.09 5.05 5.99 7.65 -7.82%
EY 21.31 23.90 17.15 16.42 19.82 16.69 13.07 8.48%
DY 0.37 0.00 0.32 0.39 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.52 0.46 0.51 0.49 0.68 -5.31%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 28/11/17 -
Price 0.715 0.645 0.755 0.72 0.73 0.52 0.71 -
P/RPS 0.89 0.77 0.74 0.71 0.67 0.52 0.76 2.66%
P/EPS 4.94 4.74 5.57 6.85 5.62 5.47 7.55 -6.82%
EY 20.26 21.12 17.94 14.60 17.78 18.30 13.25 7.33%
DY 0.35 0.00 0.33 0.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.50 0.52 0.57 0.45 0.67 -4.44%

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