[PPHB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -90.78%
YoY- -52.93%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 139,568 105,536 68,648 32,914 151,307 115,726 76,015 49.66%
PBT 18,036 15,286 5,240 1,071 10,412 9,263 5,449 121.29%
Tax -3,818 -3,036 -1,498 -340 -2,483 -1,977 -1,012 141.37%
NP 14,218 12,250 3,742 731 7,929 7,286 4,437 116.58%
-
NP to SH 14,218 12,250 3,742 731 7,929 7,286 4,437 116.58%
-
Tax Rate 21.17% 19.86% 28.59% 31.75% 23.85% 21.34% 18.57% -
Total Cost 125,350 93,286 64,906 32,183 143,378 108,440 71,578 45.04%
-
Net Worth 134,030 131,838 122,904 118,923 119,703 118,685 115,318 10.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,030 131,838 122,904 118,923 119,703 118,685 115,318 10.49%
NOSH 109,860 109,865 109,736 109,104 109,819 109,894 109,826 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.19% 11.61% 5.45% 2.22% 5.24% 6.30% 5.84% -
ROE 10.61% 9.29% 3.04% 0.61% 6.62% 6.14% 3.85% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.04 96.06 62.56 30.17 137.78 105.31 69.21 49.64%
EPS 12.94 11.15 3.41 0.67 7.22 6.63 4.04 116.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.12 1.09 1.09 1.08 1.05 10.47%
Adjusted Per Share Value based on latest NOSH - 109,104
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.33 39.57 25.74 12.34 56.73 43.39 28.50 49.67%
EPS 5.33 4.59 1.40 0.27 2.97 2.73 1.66 116.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5026 0.4943 0.4608 0.4459 0.4488 0.445 0.4324 10.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.37 0.39 0.41 0.38 0.38 0.39 -
P/RPS 0.30 0.39 0.62 1.36 0.28 0.36 0.56 -33.91%
P/EPS 2.94 3.32 11.44 61.19 5.26 5.73 9.65 -54.55%
EY 34.06 30.14 8.74 1.63 19.00 17.45 10.36 120.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.35 0.38 0.35 0.35 0.37 -11.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 24/02/12 25/11/11 19/08/11 -
Price 0.37 0.37 0.40 0.38 0.44 0.40 0.37 -
P/RPS 0.29 0.39 0.64 1.26 0.32 0.38 0.53 -32.97%
P/EPS 2.86 3.32 11.73 56.72 6.09 6.03 9.16 -53.81%
EY 34.98 30.14 8.53 1.76 16.41 16.58 10.92 116.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.36 0.35 0.40 0.37 0.35 -9.72%

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