[PPHB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.09%
YoY- 109.75%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 147,571 145,120 141,106 140,633 139,373 139,568 141,117 3.02%
PBT 17,083 14,934 14,706 19,225 19,095 18,036 16,435 2.61%
Tax -4,743 -4,709 -4,222 -4,053 -4,085 -3,818 -3,542 21.51%
NP 12,340 10,225 10,484 15,172 15,010 14,218 12,893 -2.88%
-
NP to SH 12,341 10,226 10,485 15,173 15,010 14,218 12,893 -2.87%
-
Tax Rate 27.76% 31.53% 28.71% 21.08% 21.39% 21.17% 21.55% -
Total Cost 135,231 134,895 130,622 125,461 124,363 125,350 128,224 3.61%
-
Net Worth 147,278 144,438 141,603 138,338 134,769 133,995 131,906 7.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 147,278 144,438 141,603 138,338 134,769 133,995 131,906 7.63%
NOSH 109,909 110,258 109,770 109,792 109,568 109,832 109,922 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.36% 7.05% 7.43% 10.79% 10.77% 10.19% 9.14% -
ROE 8.38% 7.08% 7.40% 10.97% 11.14% 10.61% 9.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 134.27 131.62 128.55 128.09 127.20 127.07 128.38 3.03%
EPS 11.23 9.27 9.55 13.82 13.70 12.95 11.73 -2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.29 1.26 1.23 1.22 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 109,792
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.39 54.47 52.96 52.78 52.31 52.38 52.96 3.03%
EPS 4.63 3.84 3.94 5.69 5.63 5.34 4.84 -2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.5421 0.5315 0.5192 0.5058 0.5029 0.4951 7.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.66 0.585 0.54 0.42 0.38 0.37 -
P/RPS 0.51 0.50 0.46 0.42 0.33 0.30 0.29 45.74%
P/EPS 6.15 7.12 6.12 3.91 3.07 2.94 3.15 56.27%
EY 16.27 14.05 16.33 25.59 32.62 34.07 31.70 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.45 0.43 0.34 0.31 0.31 39.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.695 0.725 0.615 0.56 0.43 0.37 0.37 -
P/RPS 0.52 0.55 0.48 0.44 0.34 0.29 0.29 47.64%
P/EPS 6.19 7.82 6.44 4.05 3.14 2.86 3.15 56.95%
EY 16.16 12.79 15.53 24.68 31.86 34.99 31.70 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.48 0.44 0.35 0.30 0.31 41.22%

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