[PPHB] QoQ Annualized Quarter 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- 13.84%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 218,636 215,704 196,808 187,472 185,240 187,464 190,277 9.73%
PBT 44,474 37,888 31,225 26,534 23,112 22,304 35,982 15.21%
Tax -8,714 -8,720 -7,553 -7,282 -6,200 -6,248 -8,858 -1.08%
NP 35,760 29,168 23,672 19,252 16,912 16,056 27,124 20.29%
-
NP to SH 35,760 29,168 23,672 19,252 16,912 16,056 27,124 20.29%
-
Tax Rate 19.59% 23.02% 24.19% 27.44% 26.83% 28.01% 24.62% -
Total Cost 182,876 186,536 173,136 168,220 168,328 171,408 163,153 7.92%
-
Net Worth 320,023 309,343 301,798 286,817 281,049 277,276 273,504 11.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 471 -
Div Payout % - - - - - - 1.74% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 320,023 309,343 301,798 286,817 281,049 277,276 273,504 11.07%
NOSH 264,482 188,868 188,868 188,663 188,623 188,623 188,623 25.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.36% 13.52% 12.03% 10.27% 9.13% 8.56% 14.26% -
ROE 11.17% 9.43% 7.84% 6.71% 6.02% 5.79% 9.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 82.67 114.36 104.34 99.35 98.21 99.39 100.88 -12.46%
EPS 13.52 15.48 12.53 10.20 8.96 8.52 14.38 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 1.21 1.64 1.60 1.52 1.49 1.47 1.45 -11.39%
Adjusted Per Share Value based on latest NOSH - 188,663
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 82.06 80.96 73.87 70.36 69.52 70.36 71.41 9.73%
EPS 13.42 10.95 8.88 7.23 6.35 6.03 10.18 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 1.2011 1.161 1.1327 1.0765 1.0548 1.0407 1.0265 11.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.515 0.755 0.77 0.79 0.775 0.885 1.09 -
P/RPS 0.62 0.66 0.74 0.80 0.79 0.89 1.08 -30.99%
P/EPS 3.81 4.88 6.14 7.74 8.64 10.40 7.58 -36.86%
EY 26.25 20.48 16.30 12.91 11.57 9.62 13.19 58.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
P/NAPS 0.43 0.46 0.48 0.52 0.52 0.60 0.75 -31.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 15/08/22 30/05/22 25/02/22 29/11/21 30/08/21 31/05/21 23/02/21 -
Price 0.54 0.805 0.78 0.755 0.80 0.875 1.02 -
P/RPS 0.65 0.70 0.75 0.76 0.81 0.88 1.01 -25.51%
P/EPS 3.99 5.21 6.22 7.40 8.92 10.28 7.09 -31.90%
EY 25.04 19.21 16.09 13.51 11.21 9.73 14.10 46.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
P/NAPS 0.45 0.49 0.49 0.50 0.54 0.60 0.70 -25.57%

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