[PPHB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.07%
YoY- 79.32%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 161,198 153,507 145,120 139,568 151,307 145,953 132,532 3.31%
PBT 18,605 16,244 14,934 18,036 10,412 11,187 11,087 9.00%
Tax -4,395 -3,873 -4,709 -3,818 -2,483 -2,880 -2,085 13.22%
NP 14,210 12,371 10,225 14,218 7,929 8,307 9,002 7.90%
-
NP to SH 14,210 12,371 10,225 14,218 7,929 8,307 9,002 7.90%
-
Tax Rate 23.62% 23.84% 31.53% 21.17% 23.85% 25.74% 18.81% -
Total Cost 146,988 141,136 134,895 125,350 143,378 137,646 123,530 2.93%
-
Net Worth 171,443 157,109 144,029 134,030 119,703 114,276 107,716 8.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 2,747 2,747 -
Div Payout % - - - - - 33.07% 30.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 171,443 157,109 144,029 134,030 119,703 114,276 107,716 8.04%
NOSH 109,899 109,866 109,946 109,860 109,819 109,880 109,914 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.82% 8.06% 7.05% 10.19% 5.24% 5.69% 6.79% -
ROE 8.29% 7.87% 7.10% 10.61% 6.62% 7.27% 8.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 146.68 139.72 131.99 127.04 137.78 132.83 120.58 3.31%
EPS 12.93 11.26 9.30 12.94 7.22 7.56 8.19 7.90%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.56 1.43 1.31 1.22 1.09 1.04 0.98 8.05%
Adjusted Per Share Value based on latest NOSH - 109,832
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.44 57.56 54.41 52.33 56.73 54.73 49.69 3.31%
EPS 5.33 4.64 3.83 5.33 2.97 3.11 3.38 7.88%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 1.03 -
NAPS 0.6428 0.5891 0.54 0.5026 0.4488 0.4285 0.4039 8.04%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.955 0.61 0.66 0.38 0.38 0.38 0.24 -
P/RPS 0.65 0.44 0.50 0.30 0.28 0.29 0.20 21.69%
P/EPS 7.39 5.42 7.10 2.94 5.26 5.03 2.93 16.66%
EY 13.54 18.46 14.09 34.06 19.00 19.89 34.13 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 6.58 10.42 -
P/NAPS 0.61 0.43 0.50 0.31 0.35 0.37 0.24 16.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 23/02/15 24/02/14 25/02/13 24/02/12 25/02/11 24/02/10 -
Price 0.885 0.715 0.725 0.37 0.44 0.40 0.41 -
P/RPS 0.60 0.51 0.55 0.29 0.32 0.30 0.34 9.92%
P/EPS 6.84 6.35 7.80 2.86 6.09 5.29 5.01 5.32%
EY 14.61 15.75 12.83 34.98 16.41 18.90 19.98 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.10 -
P/NAPS 0.57 0.50 0.55 0.30 0.40 0.38 0.42 5.21%

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