[PPHB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.37%
YoY- 292.83%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 117,992 119,464 117,456 119,519 118,740 116,887 118,172 -0.10%
PBT 1,784 2,029 3,084 4,626 4,552 1,267 -1,675 -
Tax -1,479 -1,314 -944 -1,238 -1,367 -915 240 -
NP 305 715 2,140 3,388 3,185 352 -1,435 -
-
NP to SH 305 715 2,140 3,388 3,185 352 -1,435 -
-
Tax Rate 82.90% 64.76% 30.61% 26.76% 30.03% 72.22% - -
Total Cost 117,687 118,749 115,316 116,131 115,555 116,535 119,607 -1.07%
-
Net Worth 99,999 94,159 94,285 52,500 55,154 54,968 54,900 49.09%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,999 94,159 94,285 52,500 55,154 54,968 54,900 49.09%
NOSH 113,636 106,999 107,142 52,500 55,154 54,968 54,900 62.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.26% 0.60% 1.82% 2.83% 2.68% 0.30% -1.21% -
ROE 0.31% 0.76% 2.27% 6.45% 5.77% 0.64% -2.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 103.83 111.65 109.63 227.66 215.29 212.64 215.25 -38.46%
EPS 0.27 0.67 2.00 6.45 5.77 0.64 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 1.00 1.00 1.00 1.00 -8.16%
Adjusted Per Share Value based on latest NOSH - 52,500
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.24 44.79 44.04 44.81 44.52 43.83 44.31 -0.10%
EPS 0.11 0.27 0.80 1.27 1.19 0.13 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.375 0.3531 0.3535 0.1969 0.2068 0.2061 0.2059 49.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.40 0.49 0.53 0.60 0.58 0.68 0.41 -
P/RPS 0.39 0.44 0.48 0.26 0.27 0.32 0.19 61.44%
P/EPS 149.03 73.33 26.54 9.30 10.04 106.19 -15.69 -
EY 0.67 1.36 3.77 10.76 9.96 0.94 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.60 0.60 0.58 0.68 0.41 6.39%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 08/11/04 20/08/04 24/05/04 20/02/04 14/11/03 -
Price 0.43 0.44 0.49 0.50 0.47 0.69 0.61 -
P/RPS 0.41 0.39 0.45 0.22 0.22 0.32 0.28 28.91%
P/EPS 160.21 65.85 24.53 7.75 8.14 107.75 -23.34 -
EY 0.62 1.52 4.08 12.91 12.29 0.93 -4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.56 0.50 0.47 0.69 0.61 -13.57%

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