[PPHB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.07%
YoY- 56.45%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 150,324 147,880 145,953 145,598 140,724 135,218 132,532 8.78%
PBT 10,578 11,363 11,187 11,189 12,615 11,645 10,650 -0.45%
Tax -2,401 -2,624 -2,880 -2,002 -2,167 -2,020 -2,085 9.89%
NP 8,177 8,739 8,307 9,187 10,448 9,625 8,565 -3.05%
-
NP to SH 8,177 8,739 8,307 9,187 10,448 9,625 8,565 -3.05%
-
Tax Rate 22.70% 23.09% 25.74% 17.89% 17.18% 17.35% 19.58% -
Total Cost 142,147 139,141 137,646 136,411 130,276 125,593 123,967 9.57%
-
Net Worth 115,580 115,648 114,292 112,338 109,745 109,901 107,728 4.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,500 5,500 2,747 2,748 5,495 5,495 2,748 59.01%
Div Payout % 67.27% 62.95% 33.07% 29.91% 52.60% 57.10% 32.09% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 115,580 115,648 114,292 112,338 109,745 109,901 107,728 4.81%
NOSH 110,076 110,141 109,896 110,136 109,745 109,901 109,926 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.44% 5.91% 5.69% 6.31% 7.42% 7.12% 6.46% -
ROE 7.07% 7.56% 7.27% 8.18% 9.52% 8.76% 7.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 136.56 134.26 132.81 132.20 128.23 123.04 120.56 8.68%
EPS 7.43 7.93 7.56 8.34 9.52 8.76 7.79 -3.11%
DPS 5.00 5.00 2.50 2.50 5.00 5.00 2.50 58.94%
NAPS 1.05 1.05 1.04 1.02 1.00 1.00 0.98 4.72%
Adjusted Per Share Value based on latest NOSH - 110,136
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.42 55.50 54.78 54.65 52.82 50.75 49.74 8.78%
EPS 3.07 3.28 3.12 3.45 3.92 3.61 3.21 -2.93%
DPS 2.06 2.06 1.03 1.03 2.06 2.06 1.03 58.94%
NAPS 0.4338 0.434 0.429 0.4216 0.4119 0.4125 0.4043 4.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.39 0.41 0.38 0.38 0.38 0.43 0.24 -
P/RPS 0.29 0.31 0.29 0.29 0.30 0.35 0.20 28.19%
P/EPS 5.25 5.17 5.03 4.56 3.99 4.91 3.08 42.83%
EY 19.05 19.35 19.89 21.95 25.05 20.37 32.46 -29.97%
DY 12.82 12.20 6.58 6.58 13.16 11.63 10.42 14.86%
P/NAPS 0.37 0.39 0.37 0.37 0.38 0.43 0.24 33.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 25/02/11 26/11/10 20/08/10 21/05/10 24/02/10 -
Price 0.37 0.46 0.40 0.40 0.38 0.43 0.41 -
P/RPS 0.27 0.34 0.30 0.30 0.30 0.35 0.34 -14.28%
P/EPS 4.98 5.80 5.29 4.80 3.99 4.91 5.26 -3.59%
EY 20.08 17.25 18.90 20.85 25.05 20.37 19.00 3.76%
DY 13.51 10.87 6.25 6.25 13.16 11.63 6.10 70.15%
P/NAPS 0.35 0.44 0.38 0.39 0.38 0.43 0.42 -11.47%

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