[PPHB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.71%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 141,117 143,940 148,040 151,307 151,740 150,324 147,880 -3.06%
PBT 16,435 10,203 9,568 10,412 12,485 10,578 11,363 27.80%
Tax -3,542 -2,969 -2,461 -2,483 -3,078 -2,401 -2,624 22.07%
NP 12,893 7,234 7,107 7,929 9,407 8,177 8,739 29.50%
-
NP to SH 12,893 7,234 7,107 7,929 9,407 8,177 8,739 29.50%
-
Tax Rate 21.55% 29.10% 25.72% 23.85% 24.65% 22.70% 23.09% -
Total Cost 128,224 136,706 140,933 143,378 142,333 142,147 139,141 -5.28%
-
Net Worth 131,906 123,077 118,923 118,791 118,800 115,580 115,648 9.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,753 5,500 5,500 5,500 -
Div Payout % - - - 34.73% 58.48% 67.27% 62.95% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 131,906 123,077 118,923 118,791 118,800 115,580 115,648 9.13%
NOSH 109,922 109,890 109,104 108,983 110,000 110,076 110,141 -0.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.14% 5.03% 4.80% 5.24% 6.20% 5.44% 5.91% -
ROE 9.77% 5.88% 5.98% 6.67% 7.92% 7.07% 7.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 128.38 130.98 135.69 138.84 137.95 136.56 134.26 -2.93%
EPS 11.73 6.58 6.51 7.28 8.55 7.43 7.93 29.72%
DPS 0.00 0.00 0.00 2.50 5.00 5.00 5.00 -
NAPS 1.20 1.12 1.09 1.09 1.08 1.05 1.05 9.28%
Adjusted Per Share Value based on latest NOSH - 108,983
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.91 53.97 55.51 56.73 56.90 56.37 55.45 -3.06%
EPS 4.83 2.71 2.66 2.97 3.53 3.07 3.28 29.34%
DPS 0.00 0.00 0.00 1.03 2.06 2.06 2.06 -
NAPS 0.4946 0.4615 0.4459 0.4454 0.4454 0.4334 0.4336 9.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.39 0.41 0.38 0.38 0.39 0.41 -
P/RPS 0.29 0.30 0.30 0.27 0.28 0.29 0.31 -4.33%
P/EPS 3.15 5.92 6.29 5.22 4.44 5.25 5.17 -28.06%
EY 31.70 16.88 15.89 19.15 22.50 19.05 19.35 38.84%
DY 0.00 0.00 0.00 6.58 13.16 12.82 12.20 -
P/NAPS 0.31 0.35 0.38 0.35 0.35 0.37 0.39 -14.15%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 24/02/12 25/11/11 19/08/11 20/05/11 -
Price 0.37 0.40 0.38 0.44 0.40 0.37 0.46 -
P/RPS 0.29 0.31 0.28 0.32 0.29 0.27 0.34 -10.03%
P/EPS 3.15 6.08 5.83 6.05 4.68 4.98 5.80 -33.35%
EY 31.70 16.46 17.14 16.54 21.38 20.08 17.25 49.86%
DY 0.00 0.00 0.00 5.68 12.50 13.51 10.87 -
P/NAPS 0.31 0.36 0.35 0.40 0.37 0.35 0.44 -20.77%

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