[PPHB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 54.17%
YoY- 25.49%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 140,680 145,120 142,765 139,426 130,876 139,568 140,714 -0.01%
PBT 17,116 14,934 15,941 12,858 8,520 18,036 20,381 -10.99%
Tax -2,564 -4,709 -4,586 -3,466 -2,428 -3,818 -4,048 -26.26%
NP 14,552 10,225 11,354 9,392 6,092 14,218 16,333 -7.41%
-
NP to SH 14,552 10,225 11,354 9,392 6,092 14,218 16,333 -7.41%
-
Tax Rate 14.98% 31.53% 28.77% 26.96% 28.50% 21.17% 19.86% -
Total Cost 126,128 134,895 131,410 130,034 124,784 125,350 124,381 0.93%
-
Net Worth 147,278 144,029 141,750 138,570 134,769 134,030 131,838 7.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 147,278 144,029 141,750 138,570 134,769 134,030 131,838 7.66%
NOSH 109,909 109,946 109,883 109,976 109,568 109,860 109,865 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.34% 7.05% 7.95% 6.74% 4.65% 10.19% 11.61% -
ROE 9.88% 7.10% 8.01% 6.78% 4.52% 10.61% 12.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 128.00 131.99 129.92 126.78 119.45 127.04 128.08 -0.04%
EPS 13.24 9.30 10.33 8.54 5.56 12.94 14.87 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.29 1.26 1.23 1.22 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 109,792
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.75 54.41 53.53 52.28 49.07 52.33 52.76 -0.01%
EPS 5.46 3.83 4.26 3.52 2.28 5.33 6.12 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5522 0.54 0.5315 0.5196 0.5053 0.5026 0.4943 7.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.66 0.585 0.54 0.42 0.38 0.37 -
P/RPS 0.54 0.50 0.45 0.43 0.35 0.30 0.29 51.41%
P/EPS 5.21 7.10 5.66 6.32 7.55 2.94 2.49 63.66%
EY 19.19 14.09 17.66 15.81 13.24 34.06 40.18 -38.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.45 0.43 0.34 0.31 0.31 39.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.695 0.725 0.615 0.56 0.43 0.37 0.37 -
P/RPS 0.54 0.55 0.47 0.44 0.36 0.29 0.29 51.41%
P/EPS 5.25 7.80 5.95 6.56 7.73 2.86 2.49 64.50%
EY 19.05 12.83 16.80 15.25 12.93 34.98 40.18 -39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.48 0.44 0.35 0.30 0.31 41.22%

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