[PPHB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.86%
YoY- 173.29%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 145,598 140,724 135,218 132,532 134,873 146,094 156,234 -4.58%
PBT 11,189 12,615 11,645 10,650 8,212 6,268 4,909 73.10%
Tax -2,002 -2,167 -2,020 -2,085 -2,340 -2,150 -1,847 5.51%
NP 9,187 10,448 9,625 8,565 5,872 4,118 3,062 107.88%
-
NP to SH 9,187 10,448 9,625 8,565 5,872 4,118 3,062 107.88%
-
Tax Rate 17.89% 17.18% 17.35% 19.58% 28.49% 34.30% 37.62% -
Total Cost 136,411 130,276 125,593 123,967 129,001 141,976 153,172 -7.42%
-
Net Worth 112,338 109,745 109,901 107,728 105,420 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,748 5,495 5,495 2,748 - - - -
Div Payout % 29.91% 52.60% 57.10% 32.09% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 112,338 109,745 109,901 107,728 105,420 0 0 -
NOSH 110,136 109,745 109,901 109,926 109,813 110,000 109,999 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.31% 7.42% 7.12% 6.46% 4.35% 2.82% 1.96% -
ROE 8.18% 9.52% 8.76% 7.95% 5.57% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 132.20 128.23 123.04 120.56 122.82 132.81 142.03 -4.66%
EPS 8.34 9.52 8.76 7.79 5.35 3.74 2.78 107.86%
DPS 2.50 5.00 5.00 2.50 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.00 0.98 0.96 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 109,926
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.65 52.82 50.75 49.74 50.62 54.83 58.64 -4.58%
EPS 3.45 3.92 3.61 3.21 2.20 1.55 1.15 107.86%
DPS 1.03 2.06 2.06 1.03 0.00 0.00 0.00 -
NAPS 0.4216 0.4119 0.4125 0.4043 0.3957 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.38 0.43 0.24 0.22 0.17 0.22 -
P/RPS 0.29 0.30 0.35 0.20 0.18 0.13 0.15 55.13%
P/EPS 4.56 3.99 4.91 3.08 4.11 4.54 7.90 -30.65%
EY 21.95 25.05 20.37 32.46 24.31 22.02 12.65 44.35%
DY 6.58 13.16 11.63 10.42 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.43 0.24 0.23 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 21/05/10 24/02/10 20/11/09 21/08/09 22/05/09 -
Price 0.40 0.38 0.43 0.41 0.22 0.20 0.20 -
P/RPS 0.30 0.30 0.35 0.34 0.18 0.15 0.14 66.13%
P/EPS 4.80 3.99 4.91 5.26 4.11 5.34 7.18 -23.52%
EY 20.85 25.05 20.37 19.00 24.31 18.72 13.92 30.87%
DY 6.25 13.16 11.63 6.10 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.43 0.42 0.23 0.00 0.00 -

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