[PPHB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -30.9%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 165,172 159,318 151,001 141,106 141,117 151,740 145,598 2.12%
PBT 20,030 17,046 14,526 14,706 16,435 12,485 11,189 10.18%
Tax -4,096 -4,176 -4,344 -4,222 -3,542 -3,078 -2,002 12.65%
NP 15,934 12,870 10,182 10,484 12,893 9,407 9,187 9.60%
-
NP to SH 15,934 12,870 10,182 10,485 12,893 9,407 9,187 9.60%
-
Tax Rate 20.45% 24.50% 29.90% 28.71% 21.55% 24.65% 17.89% -
Total Cost 149,238 146,448 140,819 130,622 128,224 142,333 136,411 1.50%
-
Net Worth 182,427 166,777 152,982 141,603 131,906 118,800 112,338 8.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 5,500 2,748 -
Div Payout % - - - - - 58.48% 29.91% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 182,427 166,777 152,982 141,603 131,906 118,800 112,338 8.40%
NOSH 109,896 109,722 110,059 109,770 109,922 110,000 110,136 -0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.65% 8.08% 6.74% 7.43% 9.14% 6.20% 6.31% -
ROE 8.73% 7.72% 6.66% 7.40% 9.77% 7.92% 8.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 150.30 145.20 137.20 128.55 128.38 137.95 132.20 2.15%
EPS 14.50 11.73 9.25 9.55 11.73 8.55 8.34 9.64%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 2.50 -
NAPS 1.66 1.52 1.39 1.29 1.20 1.08 1.02 8.44%
Adjusted Per Share Value based on latest NOSH - 109,770
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 61.93 59.74 56.62 52.91 52.91 56.90 54.59 2.12%
EPS 5.97 4.83 3.82 3.93 4.83 3.53 3.44 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 1.03 -
NAPS 0.684 0.6253 0.5736 0.531 0.4946 0.4454 0.4212 8.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.98 0.795 0.89 0.585 0.37 0.38 0.38 -
P/RPS 0.65 0.55 0.65 0.46 0.29 0.28 0.29 14.38%
P/EPS 6.76 6.78 9.62 6.12 3.15 4.44 4.56 6.77%
EY 14.80 14.75 10.39 16.33 31.70 22.50 21.95 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 13.16 6.58 -
P/NAPS 0.59 0.52 0.64 0.45 0.31 0.35 0.37 8.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 25/11/13 26/11/12 25/11/11 26/11/10 -
Price 0.97 1.16 0.765 0.615 0.37 0.40 0.40 -
P/RPS 0.65 0.80 0.56 0.48 0.29 0.29 0.30 13.74%
P/EPS 6.69 9.89 8.27 6.44 3.15 4.68 4.80 5.68%
EY 14.95 10.11 12.09 15.53 31.70 21.38 20.85 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 12.50 6.25 -
P/NAPS 0.58 0.76 0.55 0.48 0.31 0.37 0.39 6.83%

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