[PPHB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.2%
YoY- 96.89%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 140,714 154,301 146,585 129,164 167,692 146,606 144,505 -0.44%
PBT 20,381 12,350 10,620 9,901 4,897 3,049 5,818 23.21%
Tax -4,048 -2,636 -2,372 -2,482 -1,129 -1,920 -2,056 11.94%
NP 16,333 9,714 8,248 7,418 3,768 1,129 3,762 27.69%
-
NP to SH 16,333 9,714 8,248 7,418 3,768 1,129 3,762 27.69%
-
Tax Rate 19.86% 21.34% 22.34% 25.07% 23.05% 62.97% 35.34% -
Total Cost 124,381 144,586 138,337 121,745 163,924 145,477 140,742 -2.03%
-
Net Worth 131,838 118,685 112,073 105,512 97,865 95,699 94,432 5.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 131,838 118,685 112,073 105,512 97,865 95,699 94,432 5.71%
NOSH 109,865 109,894 109,875 109,908 109,961 109,999 109,805 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.61% 6.30% 5.63% 5.74% 2.25% 0.77% 2.60% -
ROE 12.39% 8.19% 7.36% 7.03% 3.85% 1.18% 3.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 128.08 140.41 133.41 117.52 152.50 133.28 131.60 -0.45%
EPS 14.87 8.84 7.51 6.75 3.43 1.03 3.43 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.08 1.02 0.96 0.89 0.87 0.86 5.70%
Adjusted Per Share Value based on latest NOSH - 109,813
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.76 57.86 54.96 48.43 62.88 54.97 54.18 -0.44%
EPS 6.12 3.64 3.09 2.78 1.41 0.42 1.41 27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.445 0.4202 0.3956 0.367 0.3588 0.3541 5.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.38 0.38 0.22 0.19 0.27 0.22 -
P/RPS 0.29 0.27 0.28 0.19 0.12 0.20 0.17 9.30%
P/EPS 2.49 4.30 5.06 3.26 5.54 26.30 6.42 -14.59%
EY 40.18 23.26 19.75 30.68 18.04 3.80 15.58 17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.37 0.23 0.21 0.31 0.26 2.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 26/11/10 20/11/09 21/11/08 23/11/07 20/11/06 -
Price 0.37 0.40 0.40 0.22 0.22 0.23 0.25 -
P/RPS 0.29 0.28 0.30 0.19 0.14 0.17 0.19 7.29%
P/EPS 2.49 4.52 5.33 3.26 6.42 22.40 7.30 -16.39%
EY 40.18 22.10 18.77 30.68 15.58 4.46 13.71 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.39 0.23 0.25 0.26 0.29 1.11%

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