[PPHB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 42.32%
YoY- 138.87%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 153,507 150,606 151,882 140,680 145,120 142,765 139,426 6.60%
PBT 16,244 15,397 17,504 17,116 14,934 15,941 12,858 16.81%
Tax -3,873 -4,100 -4,256 -2,564 -4,709 -4,586 -3,466 7.66%
NP 12,371 11,297 13,248 14,552 10,225 11,354 9,392 20.10%
-
NP to SH 12,371 11,297 13,442 14,552 10,225 11,354 9,392 20.10%
-
Tax Rate 23.84% 26.63% 24.31% 14.98% 31.53% 28.77% 26.96% -
Total Cost 141,136 139,309 138,634 126,128 134,895 131,410 130,034 5.59%
-
Net Worth 157,109 152,755 152,699 147,278 144,029 141,750 138,570 8.70%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 157,109 152,755 152,699 147,278 144,029 141,750 138,570 8.70%
NOSH 109,866 109,896 111,459 109,909 109,946 109,883 109,976 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.06% 7.50% 8.72% 10.34% 7.05% 7.95% 6.74% -
ROE 7.87% 7.40% 8.80% 9.88% 7.10% 8.01% 6.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 139.72 137.04 136.27 128.00 131.99 129.92 126.78 6.67%
EPS 11.26 10.28 12.06 13.24 9.30 10.33 8.54 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.37 1.34 1.31 1.29 1.26 8.77%
Adjusted Per Share Value based on latest NOSH - 109,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.56 56.47 56.95 52.75 54.41 53.53 52.28 6.60%
EPS 4.64 4.24 5.04 5.46 3.83 4.26 3.52 20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5891 0.5728 0.5726 0.5522 0.54 0.5315 0.5196 8.70%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.61 0.89 0.825 0.69 0.66 0.585 0.54 -
P/RPS 0.44 0.65 0.61 0.54 0.50 0.45 0.43 1.54%
P/EPS 5.42 8.66 6.84 5.21 7.10 5.66 6.32 -9.70%
EY 18.46 11.55 14.62 19.19 14.09 17.66 15.81 10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.60 0.51 0.50 0.45 0.43 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 0.715 0.765 0.92 0.695 0.725 0.615 0.56 -
P/RPS 0.51 0.56 0.68 0.54 0.55 0.47 0.44 10.31%
P/EPS 6.35 7.44 7.63 5.25 7.80 5.95 6.56 -2.13%
EY 15.75 13.44 13.11 19.05 12.83 16.80 15.25 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.67 0.52 0.55 0.48 0.44 8.87%

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