[PPHB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 44.27%
YoY- -153.67%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 108,379 90,508 88,819 88,250 96,961 100,970 123,830 -2.19%
PBT 4,364 -417 899 -918 4,173 2,688 4,574 -0.77%
Tax -1,542 -1,225 -493 -464 -1,598 -572 -97 58.53%
NP 2,822 -1,642 406 -1,382 2,575 2,116 4,477 -7.40%
-
NP to SH 2,822 -1,642 406 -1,382 2,575 2,116 4,477 -7.40%
-
Tax Rate 35.33% - 54.84% - 38.29% 21.28% 2.12% -
Total Cost 105,557 92,150 88,413 89,632 94,386 98,854 119,353 -2.02%
-
Net Worth 94,432 95,875 96,562 94,326 92,278 90,591 85,618 1.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 94,432 95,875 96,562 94,326 92,278 90,591 85,618 1.64%
NOSH 109,805 110,201 109,729 54,900 43,941 33,062 32,678 22.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.60% -1.81% 0.46% -1.57% 2.66% 2.10% 3.62% -
ROE 2.99% -1.71% 0.42% -1.47% 2.79% 2.34% 5.23% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 98.70 82.13 80.94 160.92 220.66 305.39 378.93 -20.07%
EPS 2.57 -1.49 0.37 -2.52 5.86 6.40 13.70 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.88 1.72 2.10 2.74 2.62 -16.93%
Adjusted Per Share Value based on latest NOSH - 54,900
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.68 33.97 33.34 33.12 36.39 37.90 46.48 -2.19%
EPS 1.06 -0.62 0.15 -0.52 0.97 0.79 1.68 -7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3598 0.3624 0.354 0.3463 0.34 0.3213 1.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.22 0.38 0.53 0.41 0.48 0.63 0.83 -
P/RPS 0.22 0.46 0.65 0.25 0.22 0.21 0.22 0.00%
P/EPS 8.56 -25.50 143.24 -16.27 8.19 9.84 6.06 5.92%
EY 11.68 -3.92 0.70 -6.15 12.21 10.16 16.51 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.44 0.60 0.24 0.23 0.23 0.32 -3.39%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/11/05 08/11/04 14/11/03 15/11/02 16/11/01 20/11/00 -
Price 0.25 0.34 0.49 0.61 0.41 0.53 0.65 -
P/RPS 0.25 0.41 0.61 0.38 0.19 0.17 0.17 6.63%
P/EPS 9.73 -22.82 132.43 -24.21 7.00 8.28 4.74 12.72%
EY 10.28 -4.38 0.76 -4.13 14.29 12.08 21.08 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.56 0.35 0.20 0.19 0.25 2.50%

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