[PPHB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.3%
YoY- -33.75%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 132,532 134,873 146,094 156,234 163,769 163,113 157,789 -10.94%
PBT 10,650 8,212 6,268 4,909 4,459 3,922 3,753 100.05%
Tax -2,085 -2,340 -2,150 -1,847 -1,325 2,229 1,431 -
NP 8,565 5,872 4,118 3,062 3,134 6,151 5,184 39.62%
-
NP to SH 8,565 5,872 4,118 3,062 3,134 6,151 5,184 39.62%
-
Tax Rate 19.58% 28.49% 34.30% 37.62% 29.72% -56.83% -38.13% -
Total Cost 123,967 129,001 141,976 153,172 160,635 156,962 152,605 -12.90%
-
Net Worth 107,728 105,420 0 0 97,899 98,249 96,430 7.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,748 - - - - - - -
Div Payout % 32.09% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 107,728 105,420 0 0 97,899 98,249 96,430 7.64%
NOSH 109,926 109,813 110,000 109,999 109,999 110,392 109,580 0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.46% 4.35% 2.82% 1.96% 1.91% 3.77% 3.29% -
ROE 7.95% 5.57% 0.00% 0.00% 3.20% 6.26% 5.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.56 122.82 132.81 142.03 148.88 147.76 143.99 -11.13%
EPS 7.79 5.35 3.74 2.78 2.85 5.57 4.73 39.33%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.00 0.00 0.89 0.89 0.88 7.41%
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.74 50.62 54.83 58.64 61.47 61.22 59.22 -10.95%
EPS 3.21 2.20 1.55 1.15 1.18 2.31 1.95 39.28%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.3957 0.00 0.00 0.3674 0.3687 0.3619 7.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.22 0.17 0.22 0.19 0.19 0.21 -
P/RPS 0.20 0.18 0.13 0.15 0.13 0.13 0.15 21.07%
P/EPS 3.08 4.11 4.54 7.90 6.67 3.41 4.44 -21.58%
EY 32.46 24.31 22.02 12.65 15.00 29.33 22.53 27.47%
DY 10.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.00 0.00 0.21 0.21 0.24 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 21/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.41 0.22 0.20 0.20 0.33 0.22 0.21 -
P/RPS 0.34 0.18 0.15 0.14 0.22 0.15 0.15 72.29%
P/EPS 5.26 4.11 5.34 7.18 11.58 3.95 4.44 11.92%
EY 19.00 24.31 18.72 13.92 8.63 25.33 22.53 -10.71%
DY 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.00 0.00 0.37 0.25 0.24 45.07%

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