[PPHB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 54.32%
YoY- -16.99%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 54,055 59,004 56,204 53,047 53,673 55,368 45,035 3.08%
PBT 16,631 13,301 11,324 15,219 6,044 7,122 5,624 19.79%
Tax 4,882 -1,731 -2,091 -4,096 -2,218 -2,446 -2,011 -
NP 21,513 11,570 9,233 11,123 3,826 4,676 3,613 34.61%
-
NP to SH 21,513 11,570 9,233 11,123 3,826 4,676 3,613 34.61%
-
Tax Rate -29.35% 13.01% 18.47% 26.91% 36.70% 34.34% 35.76% -
Total Cost 32,542 47,434 46,971 41,924 49,847 50,692 41,422 -3.93%
-
Net Worth 391,111 340,290 301,798 273,504 247,096 222,575 203,713 11.47%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,011 664 - 471 471 - - -
Div Payout % 4.70% 5.74% - 4.24% 12.33% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 391,111 340,290 301,798 273,504 247,096 222,575 203,713 11.47%
NOSH 266,438 265,836 188,868 188,623 188,623 188,623 188,623 5.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 39.80% 19.61% 16.43% 20.97% 7.13% 8.45% 8.02% -
ROE 5.50% 3.40% 3.06% 4.07% 1.55% 2.10% 1.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.32 22.19 29.80 28.12 28.46 29.35 23.88 -2.65%
EPS 8.09 4.35 4.89 5.90 2.03 2.48 1.92 27.07%
DPS 0.38 0.25 0.00 0.25 0.25 0.00 0.00 -
NAPS 1.47 1.28 1.60 1.45 1.31 1.18 1.08 5.27%
Adjusted Per Share Value based on latest NOSH - 188,868
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.29 22.15 21.09 19.91 20.14 20.78 16.90 3.09%
EPS 8.07 4.34 3.47 4.17 1.44 1.75 1.36 34.53%
DPS 0.38 0.25 0.00 0.18 0.18 0.00 0.00 -
NAPS 1.4679 1.2772 1.1327 1.0265 0.9274 0.8354 0.7646 11.47%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.62 0.77 1.09 1.08 0.50 0.67 -
P/RPS 3.64 2.79 2.58 3.88 3.80 1.70 2.81 4.40%
P/EPS 9.15 14.25 15.73 18.48 53.24 20.17 34.98 -20.02%
EY 10.93 7.02 6.36 5.41 1.88 4.96 2.86 25.02%
DY 0.51 0.40 0.00 0.23 0.23 0.00 0.00 -
P/NAPS 0.50 0.48 0.48 0.75 0.82 0.42 0.62 -3.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 23/02/21 24/02/20 25/02/19 27/02/18 -
Price 0.81 0.815 0.78 1.02 1.09 0.545 0.76 -
P/RPS 3.99 3.67 2.62 3.63 3.83 1.86 3.18 3.85%
P/EPS 10.02 18.73 15.93 17.30 53.74 21.98 39.68 -20.48%
EY 9.98 5.34 6.28 5.78 1.86 4.55 2.52 25.76%
DY 0.47 0.31 0.00 0.25 0.23 0.00 0.00 -
P/NAPS 0.55 0.64 0.49 0.70 0.83 0.46 0.70 -3.93%

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