[PPHB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -98.05%
YoY- -54.14%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 132,532 96,873 63,452 31,568 163,769 125,769 81,127 38.58%
PBT 11,087 7,426 4,093 744 4,459 3,673 2,284 185.86%
Tax -2,085 -1,862 -1,409 -683 -1,325 -847 -584 133.05%
NP 9,002 5,564 2,684 61 3,134 2,826 1,700 202.88%
-
NP to SH 9,002 5,564 2,684 61 3,134 2,826 1,700 202.88%
-
Tax Rate 18.81% 25.07% 34.42% 91.80% 29.72% 23.06% 25.57% -
Total Cost 123,530 91,309 60,768 31,507 160,635 122,943 79,427 34.12%
-
Net Worth 107,716 105,512 0 0 97,868 97,865 96,516 7.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,747 - - - - - - -
Div Payout % 30.53% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 107,716 105,512 0 0 97,868 97,865 96,516 7.57%
NOSH 109,914 109,908 110,000 109,999 109,964 109,961 109,677 0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.79% 5.74% 4.23% 0.19% 1.91% 2.25% 2.10% -
ROE 8.36% 5.27% 0.00% 0.00% 3.20% 2.89% 1.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.58 88.14 57.68 28.70 148.93 114.38 73.97 38.38%
EPS 8.19 5.06 2.44 0.06 2.85 2.57 1.55 202.44%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.00 0.00 0.89 0.89 0.88 7.41%
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.69 36.32 23.79 11.84 61.41 47.16 30.42 38.57%
EPS 3.38 2.09 1.01 0.02 1.18 1.06 0.64 202.34%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4039 0.3956 0.00 0.00 0.367 0.367 0.3619 7.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.22 0.17 0.22 0.19 0.19 0.21 -
P/RPS 0.20 0.25 0.29 0.77 0.13 0.17 0.28 -20.04%
P/EPS 2.93 4.35 6.97 396.72 6.67 7.39 13.55 -63.87%
EY 34.13 23.01 14.35 0.25 15.00 13.53 7.38 176.80%
DY 10.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.00 0.00 0.21 0.21 0.24 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 21/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.41 0.22 0.20 0.20 0.33 0.22 0.21 -
P/RPS 0.34 0.25 0.35 0.70 0.22 0.19 0.28 13.77%
P/EPS 5.01 4.35 8.20 360.66 11.58 8.56 13.55 -48.39%
EY 19.98 23.01 12.20 0.28 8.64 11.68 7.38 93.89%
DY 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.00 0.00 0.37 0.25 0.24 45.07%

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