[PPHB] YoY TTM 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- 42.59%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 141,117 151,740 145,598 134,873 163,113 144,595 140,834 0.03%
PBT 16,435 12,485 11,189 8,212 3,922 1,902 8,205 12.26%
Tax -3,542 -3,078 -2,002 -2,340 2,229 -1,514 -2,724 4.46%
NP 12,893 9,407 9,187 5,872 6,151 388 5,481 15.30%
-
NP to SH 12,893 9,407 9,187 5,872 6,151 388 5,481 15.30%
-
Tax Rate 21.55% 24.65% 17.89% 28.49% -56.83% 79.60% 33.20% -
Total Cost 128,224 142,333 136,411 129,001 156,962 144,207 135,353 -0.89%
-
Net Worth 131,906 118,800 112,338 105,420 98,249 98,807 94,918 5.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 5,500 2,748 - - - - -
Div Payout % - 58.48% 29.91% - - - - -
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 131,906 118,800 112,338 105,420 98,249 98,807 94,918 5.63%
NOSH 109,922 110,000 110,136 109,813 110,392 113,571 110,370 -0.06%
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 9.14% 6.20% 6.31% 4.35% 3.77% 0.27% 3.89% -
ROE 9.77% 7.92% 8.18% 5.57% 6.26% 0.39% 5.77% -
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 128.38 137.95 132.20 122.82 147.76 127.32 127.60 0.10%
EPS 11.73 8.55 8.34 5.35 5.57 0.34 4.97 15.37%
DPS 0.00 5.00 2.50 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 52.96 56.95 54.65 50.62 61.22 54.27 52.86 0.03%
EPS 4.84 3.53 3.45 2.20 2.31 0.15 2.06 15.28%
DPS 0.00 2.06 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.4951 0.4459 0.4216 0.3957 0.3687 0.3708 0.3562 5.63%
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 0.28 0.29 0.18 0.13 0.21 0.17 9.30%
P/EPS 3.15 4.44 4.56 4.11 3.41 79.03 4.43 -5.51%
EY 31.70 22.50 21.95 24.31 29.33 1.27 22.57 5.81%
DY 0.00 13.16 6.58 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 0.29 0.30 0.18 0.15 0.18 0.20 6.38%
P/EPS 3.15 4.68 4.80 4.11 3.95 67.32 5.03 -7.49%
EY 31.70 21.38 20.85 24.31 25.33 1.49 19.86 8.09%
DY 0.00 12.50 6.25 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