[PPHB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.37%
YoY- -18.67%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 139,568 141,117 143,940 148,040 151,307 151,740 150,324 -4.80%
PBT 18,036 16,435 10,203 9,568 10,412 12,485 10,578 42.49%
Tax -3,818 -3,542 -2,969 -2,461 -2,483 -3,078 -2,401 36.04%
NP 14,218 12,893 7,234 7,107 7,929 9,407 8,177 44.35%
-
NP to SH 14,218 12,893 7,234 7,107 7,929 9,407 8,177 44.35%
-
Tax Rate 21.17% 21.55% 29.10% 25.72% 23.85% 24.65% 22.70% -
Total Cost 125,350 128,224 136,706 140,933 143,378 142,333 142,147 -8.00%
-
Net Worth 133,995 131,906 123,077 118,923 118,791 118,800 115,580 10.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,753 5,500 5,500 -
Div Payout % - - - - 34.73% 58.48% 67.27% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 133,995 131,906 123,077 118,923 118,791 118,800 115,580 10.30%
NOSH 109,832 109,922 109,890 109,104 108,983 110,000 110,076 -0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.19% 9.14% 5.03% 4.80% 5.24% 6.20% 5.44% -
ROE 10.61% 9.77% 5.88% 5.98% 6.67% 7.92% 7.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.07 128.38 130.98 135.69 138.84 137.95 136.56 -4.66%
EPS 12.95 11.73 6.58 6.51 7.28 8.55 7.43 44.58%
DPS 0.00 0.00 0.00 0.00 2.50 5.00 5.00 -
NAPS 1.22 1.20 1.12 1.09 1.09 1.08 1.05 10.47%
Adjusted Per Share Value based on latest NOSH - 109,104
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.38 52.96 54.02 55.56 56.79 56.95 56.42 -4.81%
EPS 5.34 4.84 2.72 2.67 2.98 3.53 3.07 44.39%
DPS 0.00 0.00 0.00 0.00 1.03 2.06 2.06 -
NAPS 0.5029 0.4951 0.4619 0.4463 0.4458 0.4459 0.4338 10.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.37 0.39 0.41 0.38 0.38 0.39 -
P/RPS 0.30 0.29 0.30 0.30 0.27 0.28 0.29 2.27%
P/EPS 2.94 3.15 5.92 6.29 5.22 4.44 5.25 -31.94%
EY 34.07 31.70 16.88 15.89 19.15 22.50 19.05 47.07%
DY 0.00 0.00 0.00 0.00 6.58 13.16 12.82 -
P/NAPS 0.31 0.31 0.35 0.38 0.35 0.35 0.37 -11.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 24/02/12 25/11/11 19/08/11 -
Price 0.37 0.37 0.40 0.38 0.44 0.40 0.37 -
P/RPS 0.29 0.29 0.31 0.28 0.32 0.29 0.27 4.85%
P/EPS 2.86 3.15 6.08 5.83 6.05 4.68 4.98 -30.79%
EY 34.99 31.70 16.46 17.14 16.54 21.38 20.08 44.56%
DY 0.00 0.00 0.00 0.00 5.68 12.50 13.51 -
P/NAPS 0.30 0.31 0.36 0.35 0.40 0.37 0.35 -9.72%

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