[PPHB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 208.34%
YoY- 25.49%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 81,930 78,301 75,941 69,713 68,648 76,015 71,644 2.25%
PBT 9,573 9,526 8,752 6,429 5,240 5,449 6,058 7.91%
Tax -2,054 -2,134 -2,128 -1,733 -1,498 -1,012 -1,491 5.47%
NP 7,519 7,392 6,624 4,696 3,742 4,437 4,567 8.65%
-
NP to SH 7,519 7,392 6,721 4,696 3,742 4,437 4,567 8.65%
-
Tax Rate 21.46% 22.40% 24.31% 26.96% 28.59% 18.57% 24.61% -
Total Cost 74,411 70,909 69,317 65,017 64,906 71,578 67,077 1.74%
-
Net Worth 179,180 164,754 152,699 138,570 122,904 115,318 109,783 8.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 179,180 164,754 152,699 138,570 122,904 115,318 109,783 8.49%
NOSH 109,926 109,836 111,459 109,976 109,736 109,826 109,783 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.18% 9.44% 8.72% 6.74% 5.45% 5.84% 6.37% -
ROE 4.20% 4.49% 4.40% 3.39% 3.04% 3.85% 4.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.53 71.29 68.13 63.39 62.56 69.21 65.26 2.23%
EPS 6.84 6.73 6.03 4.27 3.41 4.04 4.16 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.37 1.26 1.12 1.05 1.00 8.47%
Adjusted Per Share Value based on latest NOSH - 109,792
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.72 29.36 28.47 26.14 25.74 28.50 26.86 2.26%
EPS 2.82 2.77 2.52 1.76 1.40 1.66 1.71 8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6719 0.6178 0.5726 0.5196 0.4608 0.4324 0.4116 8.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.88 0.81 0.825 0.54 0.39 0.39 0.38 -
P/RPS 1.18 1.14 1.21 0.85 0.62 0.56 0.58 12.55%
P/EPS 12.87 12.04 13.68 12.65 11.44 9.65 9.13 5.88%
EY 7.77 8.31 7.31 7.91 8.74 10.36 10.95 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.60 0.43 0.35 0.37 0.38 6.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 19/08/11 20/08/10 -
Price 0.995 0.70 0.92 0.56 0.40 0.37 0.38 -
P/RPS 1.34 0.98 1.35 0.88 0.64 0.53 0.58 14.96%
P/EPS 14.55 10.40 15.26 13.11 11.73 9.16 9.13 8.06%
EY 6.87 9.61 6.55 7.62 8.53 10.92 10.95 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.67 0.44 0.36 0.35 0.38 8.19%

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