[PPHB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 145.68%
YoY- 39.86%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 144,505 139,362 132,232 122,963 120,677 116,034 114,256 16.93%
PBT 5,818 5,272 4,204 3,408 -556 -4,252 916 242.58%
Tax -2,056 -2,012 -2,020 -2,408 -1,633 -762 -416 189.86%
NP 3,762 3,260 2,184 1,000 -2,189 -5,014 500 283.50%
-
NP to SH 3,762 3,260 2,184 1,000 -2,189 -5,014 500 283.50%
-
Tax Rate 35.34% 38.16% 48.05% 70.66% - - 45.41% -
Total Cost 140,742 136,102 130,048 121,963 122,866 121,048 113,756 15.23%
-
Net Worth 94,432 93,614 96,095 95,604 95,875 94,562 99,999 -3.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,432 93,614 96,095 95,604 95,875 94,562 99,999 -3.74%
NOSH 109,805 110,135 109,200 109,890 110,201 109,956 113,636 -2.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.60% 2.34% 1.65% 0.81% -1.81% -4.32% 0.44% -
ROE 3.98% 3.48% 2.27% 1.05% -2.28% -5.30% 0.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.60 126.54 121.09 111.90 109.51 105.53 100.55 19.63%
EPS 3.43 2.96 2.00 0.91 -1.99 -4.56 0.44 292.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.88 0.87 0.87 0.86 0.88 -1.51%
Adjusted Per Share Value based on latest NOSH - 109,876
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.24 52.30 49.63 46.15 45.29 43.55 42.88 16.94%
EPS 1.41 1.22 0.82 0.38 -0.82 -1.88 0.19 279.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3514 0.3607 0.3588 0.3598 0.3549 0.3753 -3.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.22 0.22 0.25 0.25 0.38 0.40 0.40 -
P/RPS 0.17 0.17 0.21 0.22 0.35 0.38 0.40 -43.44%
P/EPS 6.42 7.43 12.50 27.47 -19.13 -8.77 90.91 -82.88%
EY 15.58 13.45 8.00 3.64 -5.23 -11.40 1.10 484.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.29 0.44 0.47 0.45 -30.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 18/08/06 22/05/06 22/02/06 28/11/05 26/08/05 24/05/05 -
Price 0.25 0.20 0.23 0.29 0.34 0.38 0.43 -
P/RPS 0.19 0.16 0.19 0.26 0.31 0.36 0.43 -41.95%
P/EPS 7.30 6.76 11.50 31.87 -17.11 -8.33 97.73 -82.23%
EY 13.71 14.80 8.70 3.14 -5.84 -12.00 1.02 464.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.26 0.33 0.39 0.44 0.49 -29.48%

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