[PPHB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 34.49%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 135,218 132,532 134,873 146,094 156,234 163,769 163,113 -11.76%
PBT 11,645 10,650 8,212 6,268 4,909 4,459 3,922 106.71%
Tax -2,020 -2,085 -2,340 -2,150 -1,847 -1,325 2,229 -
NP 9,625 8,565 5,872 4,118 3,062 3,134 6,151 34.82%
-
NP to SH 9,625 8,565 5,872 4,118 3,062 3,134 6,151 34.82%
-
Tax Rate 17.35% 19.58% 28.49% 34.30% 37.62% 29.72% -56.83% -
Total Cost 125,593 123,967 129,001 141,976 153,172 160,635 156,962 -13.82%
-
Net Worth 109,901 107,728 105,420 0 0 97,899 98,249 7.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,495 2,748 - - - - - -
Div Payout % 57.10% 32.09% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 109,901 107,728 105,420 0 0 97,899 98,249 7.76%
NOSH 109,901 109,926 109,813 110,000 109,999 109,999 110,392 -0.29%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.12% 6.46% 4.35% 2.82% 1.96% 1.91% 3.77% -
ROE 8.76% 7.95% 5.57% 0.00% 0.00% 3.20% 6.26% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.04 120.56 122.82 132.81 142.03 148.88 147.76 -11.49%
EPS 8.76 7.79 5.35 3.74 2.78 2.85 5.57 35.27%
DPS 5.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.96 0.00 0.00 0.89 0.89 8.08%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.70 49.69 50.57 54.78 58.58 61.41 61.16 -11.76%
EPS 3.61 3.21 2.20 1.54 1.15 1.18 2.31 34.70%
DPS 2.06 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4121 0.4039 0.3953 0.00 0.00 0.3671 0.3684 7.76%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.24 0.22 0.17 0.22 0.19 0.19 -
P/RPS 0.35 0.20 0.18 0.13 0.15 0.13 0.13 93.64%
P/EPS 4.91 3.08 4.11 4.54 7.90 6.67 3.41 27.54%
EY 20.37 32.46 24.31 22.02 12.65 15.00 29.33 -21.59%
DY 11.63 10.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.23 0.00 0.00 0.21 0.21 61.32%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 20/11/09 21/08/09 22/05/09 20/02/09 21/11/08 -
Price 0.43 0.41 0.22 0.20 0.20 0.33 0.22 -
P/RPS 0.35 0.34 0.18 0.15 0.14 0.22 0.15 76.01%
P/EPS 4.91 5.26 4.11 5.34 7.18 11.58 3.95 15.62%
EY 20.37 19.00 24.31 18.72 13.92 8.63 25.33 -13.53%
DY 11.63 6.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.23 0.00 0.00 0.37 0.25 43.60%

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