[PPHB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2100.0%
YoY- 57.88%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 137,016 132,532 129,164 126,904 126,272 163,769 167,692 -12.61%
PBT 6,956 11,087 9,901 8,186 2,976 4,459 4,897 26.38%
Tax -2,472 -2,085 -2,482 -2,818 -2,732 -1,325 -1,129 68.69%
NP 4,484 9,002 7,418 5,368 244 3,134 3,768 12.30%
-
NP to SH 4,484 9,002 7,418 5,368 244 3,134 3,768 12.30%
-
Tax Rate 35.54% 18.81% 25.07% 34.42% 91.80% 29.72% 23.05% -
Total Cost 132,532 123,530 121,745 121,536 126,028 160,635 163,924 -13.22%
-
Net Worth 109,901 107,716 105,512 0 0 97,868 97,865 8.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,747 - - - - - -
Div Payout % - 30.53% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 109,901 107,716 105,512 0 0 97,868 97,865 8.04%
NOSH 109,901 109,914 109,908 110,000 109,999 109,964 109,961 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.27% 6.79% 5.74% 4.23% 0.19% 1.91% 2.25% -
ROE 4.08% 8.36% 7.03% 0.00% 0.00% 3.20% 3.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.67 120.58 117.52 115.37 114.79 148.93 152.50 -12.58%
EPS 4.08 8.19 6.75 4.88 0.24 2.85 3.43 12.27%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.00 0.00 0.89 0.89 8.08%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.42 49.74 48.48 47.63 47.39 61.47 62.94 -12.61%
EPS 1.68 3.38 2.78 2.01 0.09 1.18 1.41 12.40%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4125 0.4043 0.396 0.00 0.00 0.3673 0.3673 8.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.24 0.22 0.17 0.22 0.19 0.19 -
P/RPS 0.34 0.20 0.19 0.15 0.19 0.13 0.12 100.35%
P/EPS 10.54 2.93 3.26 3.48 99.18 6.67 5.54 53.59%
EY 9.49 34.13 30.68 28.71 1.01 15.00 18.04 -34.85%
DY 0.00 10.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.23 0.00 0.00 0.21 0.21 61.32%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 20/11/09 21/08/09 22/05/09 20/02/09 21/11/08 -
Price 0.43 0.41 0.22 0.20 0.20 0.33 0.22 -
P/RPS 0.34 0.34 0.19 0.17 0.17 0.22 0.14 80.77%
P/EPS 10.54 5.01 3.26 4.10 90.16 11.58 6.42 39.20%
EY 9.49 19.98 30.68 24.40 1.11 8.64 15.58 -28.16%
DY 0.00 6.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.23 0.00 0.00 0.37 0.25 43.60%

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