[PPHB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.96%
YoY- -12.73%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 219,630 218,636 215,704 196,808 187,472 185,240 187,464 11.12%
PBT 45,012 44,474 37,888 31,225 26,534 23,112 22,304 59.62%
Tax -9,122 -8,714 -8,720 -7,553 -7,282 -6,200 -6,248 28.66%
NP 35,889 35,760 29,168 23,672 19,252 16,912 16,056 70.87%
-
NP to SH 35,889 35,760 29,168 23,672 19,252 16,912 16,056 70.87%
-
Tax Rate 20.27% 19.59% 23.02% 24.19% 27.44% 26.83% 28.01% -
Total Cost 183,741 182,876 186,536 173,136 168,220 168,328 171,408 4.73%
-
Net Worth 329,092 320,023 309,343 301,798 286,817 281,049 277,276 12.08%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 329,092 320,023 309,343 301,798 286,817 281,049 277,276 12.08%
NOSH 265,083 264,482 188,868 188,868 188,663 188,623 188,623 25.43%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.34% 16.36% 13.52% 12.03% 10.27% 9.13% 8.56% -
ROE 10.91% 11.17% 9.43% 7.84% 6.71% 6.02% 5.79% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.76 82.67 114.36 104.34 99.35 98.21 99.39 -11.48%
EPS 13.52 13.52 15.48 12.53 10.20 8.96 8.52 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.64 1.60 1.52 1.49 1.47 -10.71%
Adjusted Per Share Value based on latest NOSH - 188,868
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.43 82.06 80.96 73.87 70.36 69.52 70.36 11.12%
EPS 13.47 13.42 10.95 8.88 7.23 6.35 6.03 70.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2352 1.2011 1.161 1.1327 1.0765 1.0548 1.0407 12.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.57 0.515 0.755 0.77 0.79 0.775 0.885 -
P/RPS 0.69 0.62 0.66 0.74 0.80 0.79 0.89 -15.59%
P/EPS 4.22 3.81 4.88 6.14 7.74 8.64 10.40 -45.16%
EY 23.72 26.25 20.48 16.30 12.91 11.57 9.62 82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.46 0.48 0.52 0.52 0.60 -16.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 15/08/22 30/05/22 25/02/22 29/11/21 30/08/21 31/05/21 -
Price 0.645 0.54 0.805 0.78 0.755 0.80 0.875 -
P/RPS 0.78 0.65 0.70 0.75 0.76 0.81 0.88 -7.72%
P/EPS 4.77 3.99 5.21 6.22 7.40 8.92 10.28 -40.03%
EY 20.97 25.04 19.21 16.09 13.51 11.21 9.73 66.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.49 0.49 0.50 0.54 0.60 -9.09%

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