[PPHB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.2%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,307 151,740 150,324 147,880 145,953 145,598 140,724 4.93%
PBT 10,412 12,485 10,578 11,363 11,187 11,189 12,615 -11.97%
Tax -2,483 -3,078 -2,401 -2,624 -2,880 -2,002 -2,167 9.47%
NP 7,929 9,407 8,177 8,739 8,307 9,187 10,448 -16.75%
-
NP to SH 7,929 9,407 8,177 8,739 8,307 9,187 10,448 -16.75%
-
Tax Rate 23.85% 24.65% 22.70% 23.09% 25.74% 17.89% 17.18% -
Total Cost 143,378 142,333 142,147 139,141 137,646 136,411 130,276 6.57%
-
Net Worth 118,791 118,800 115,580 115,648 114,292 112,338 109,745 5.40%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,753 5,500 5,500 5,500 2,747 2,748 5,495 -36.84%
Div Payout % 34.73% 58.48% 67.27% 62.95% 33.07% 29.91% 52.60% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 118,791 118,800 115,580 115,648 114,292 112,338 109,745 5.40%
NOSH 108,983 110,000 110,076 110,141 109,896 110,136 109,745 -0.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.24% 6.20% 5.44% 5.91% 5.69% 6.31% 7.42% -
ROE 6.67% 7.92% 7.07% 7.56% 7.27% 8.18% 9.52% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 138.84 137.95 136.56 134.26 132.81 132.20 128.23 5.42%
EPS 7.28 8.55 7.43 7.93 7.56 8.34 9.52 -16.33%
DPS 2.50 5.00 5.00 5.00 2.50 2.50 5.00 -36.92%
NAPS 1.09 1.08 1.05 1.05 1.04 1.02 1.00 5.89%
Adjusted Per Share Value based on latest NOSH - 110,141
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.73 56.90 56.37 55.45 54.73 54.59 52.77 4.92%
EPS 2.97 3.53 3.07 3.28 3.11 3.44 3.92 -16.84%
DPS 1.03 2.06 2.06 2.06 1.03 1.03 2.06 -36.92%
NAPS 0.4454 0.4454 0.4334 0.4336 0.4285 0.4212 0.4115 5.40%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.38 0.38 0.39 0.41 0.38 0.38 0.38 -
P/RPS 0.27 0.28 0.29 0.31 0.29 0.29 0.30 -6.76%
P/EPS 5.22 4.44 5.25 5.17 5.03 4.56 3.99 19.55%
EY 19.15 22.50 19.05 19.35 19.89 21.95 25.05 -16.35%
DY 6.58 13.16 12.82 12.20 6.58 6.58 13.16 -36.92%
P/NAPS 0.35 0.35 0.37 0.39 0.37 0.37 0.38 -5.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 19/08/11 20/05/11 25/02/11 26/11/10 20/08/10 -
Price 0.44 0.40 0.37 0.46 0.40 0.40 0.38 -
P/RPS 0.32 0.29 0.27 0.34 0.30 0.30 0.30 4.38%
P/EPS 6.05 4.68 4.98 5.80 5.29 4.80 3.99 31.88%
EY 16.54 21.38 20.08 17.25 18.90 20.85 25.05 -24.11%
DY 5.68 12.50 13.51 10.87 6.25 6.25 13.16 -42.80%
P/NAPS 0.40 0.37 0.35 0.44 0.38 0.39 0.38 3.46%

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