[PPHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.15%
YoY- 108.34%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 145,120 142,765 139,426 130,876 139,568 140,714 137,296 3.75%
PBT 14,934 15,941 12,858 8,520 18,036 20,381 10,480 26.55%
Tax -4,709 -4,586 -3,466 -2,428 -3,818 -4,048 -2,996 35.07%
NP 10,225 11,354 9,392 6,092 14,218 16,333 7,484 23.05%
-
NP to SH 10,225 11,354 9,392 6,092 14,218 16,333 7,484 23.05%
-
Tax Rate 31.53% 28.77% 26.96% 28.50% 21.17% 19.86% 28.59% -
Total Cost 134,895 131,410 130,034 124,784 125,350 124,381 129,812 2.58%
-
Net Worth 144,029 141,750 138,570 134,769 134,030 131,838 122,904 11.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 144,029 141,750 138,570 134,769 134,030 131,838 122,904 11.12%
NOSH 109,946 109,883 109,976 109,568 109,860 109,865 109,736 0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.05% 7.95% 6.74% 4.65% 10.19% 11.61% 5.45% -
ROE 7.10% 8.01% 6.78% 4.52% 10.61% 12.39% 6.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 131.99 129.92 126.78 119.45 127.04 128.08 125.11 3.62%
EPS 9.30 10.33 8.54 5.56 12.94 14.87 6.82 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.26 1.23 1.22 1.20 1.12 10.98%
Adjusted Per Share Value based on latest NOSH - 109,568
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.47 53.58 52.33 49.12 52.38 52.81 51.53 3.75%
EPS 3.84 4.26 3.52 2.29 5.34 6.13 2.81 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5406 0.532 0.5201 0.5058 0.503 0.4948 0.4613 11.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.585 0.54 0.42 0.38 0.37 0.39 -
P/RPS 0.50 0.45 0.43 0.35 0.30 0.29 0.31 37.41%
P/EPS 7.10 5.66 6.32 7.55 2.94 2.49 5.72 15.45%
EY 14.09 17.66 15.81 13.24 34.06 40.18 17.49 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.43 0.34 0.31 0.31 0.35 26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.725 0.615 0.56 0.43 0.37 0.37 0.40 -
P/RPS 0.55 0.47 0.44 0.36 0.29 0.29 0.32 43.34%
P/EPS 7.80 5.95 6.56 7.73 2.86 2.49 5.87 20.80%
EY 12.83 16.80 15.25 12.93 34.98 40.18 17.05 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.44 0.35 0.30 0.31 0.36 32.54%

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