[PPHB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.59%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 140,724 135,218 132,532 134,873 146,094 156,234 163,769 -9.64%
PBT 12,615 11,645 10,650 8,212 6,268 4,909 4,459 100.41%
Tax -2,167 -2,020 -2,085 -2,340 -2,150 -1,847 -1,325 38.93%
NP 10,448 9,625 8,565 5,872 4,118 3,062 3,134 123.65%
-
NP to SH 10,448 9,625 8,565 5,872 4,118 3,062 3,134 123.65%
-
Tax Rate 17.18% 17.35% 19.58% 28.49% 34.30% 37.62% 29.72% -
Total Cost 130,276 125,593 123,967 129,001 141,976 153,172 160,635 -13.06%
-
Net Worth 109,745 109,901 107,728 105,420 0 0 97,899 7.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,495 5,495 2,748 - - - - -
Div Payout % 52.60% 57.10% 32.09% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 109,745 109,901 107,728 105,420 0 0 97,899 7.93%
NOSH 109,745 109,901 109,926 109,813 110,000 109,999 109,999 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.42% 7.12% 6.46% 4.35% 2.82% 1.96% 1.91% -
ROE 9.52% 8.76% 7.95% 5.57% 0.00% 0.00% 3.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 128.23 123.04 120.56 122.82 132.81 142.03 148.88 -9.49%
EPS 9.52 8.76 7.79 5.35 3.74 2.78 2.85 123.95%
DPS 5.00 5.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.98 0.96 0.00 0.00 0.89 8.10%
Adjusted Per Share Value based on latest NOSH - 109,813
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.77 50.70 49.69 50.57 54.78 58.58 61.41 -9.63%
EPS 3.92 3.61 3.21 2.20 1.54 1.15 1.18 123.12%
DPS 2.06 2.06 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.4121 0.4039 0.3953 0.00 0.00 0.3671 7.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.43 0.24 0.22 0.17 0.22 0.19 -
P/RPS 0.30 0.35 0.20 0.18 0.13 0.15 0.13 74.89%
P/EPS 3.99 4.91 3.08 4.11 4.54 7.90 6.67 -29.07%
EY 25.05 20.37 32.46 24.31 22.02 12.65 15.00 40.89%
DY 13.16 11.63 10.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.24 0.23 0.00 0.00 0.21 48.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 24/02/10 20/11/09 21/08/09 22/05/09 20/02/09 -
Price 0.38 0.43 0.41 0.22 0.20 0.20 0.33 -
P/RPS 0.30 0.35 0.34 0.18 0.15 0.14 0.22 23.03%
P/EPS 3.99 4.91 5.26 4.11 5.34 7.18 11.58 -50.94%
EY 25.05 20.37 19.00 24.31 18.72 13.92 8.63 103.88%
DY 13.16 11.63 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.42 0.23 0.00 0.00 0.37 1.79%

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