[PPHB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -14.25%
YoY- 28.93%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 206,733 214,519 220,927 193,651 190,903 205,572 188,543 1.54%
PBT 55,280 49,083 45,083 35,120 26,807 30,613 23,010 15.71%
Tax -3,210 -10,539 -8,933 -9,558 -6,980 -6,130 -5,065 -7.31%
NP 52,070 38,544 36,150 25,562 19,827 24,483 17,945 19.40%
-
NP to SH 52,070 38,544 36,150 25,562 19,827 24,483 17,945 19.40%
-
Tax Rate 5.81% 21.47% 19.81% 27.22% 26.04% 20.02% 22.01% -
Total Cost 154,663 175,975 184,777 168,089 171,076 181,089 170,598 -1.61%
-
Net Worth 418,470 369,809 329,092 286,817 262,186 243,324 218,803 11.40%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,011 664 - 471 471 - - -
Div Payout % 1.94% 1.72% - 1.84% 2.38% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 418,470 369,809 329,092 286,817 262,186 243,324 218,803 11.40%
NOSH 266,697 266,274 265,083 188,663 188,623 188,623 188,623 5.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 25.19% 17.97% 16.36% 13.20% 10.39% 11.91% 9.52% -
ROE 12.44% 10.42% 10.98% 8.91% 7.56% 10.06% 8.20% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 77.56 80.63 83.24 102.63 101.21 108.99 99.96 -4.13%
EPS 19.54 14.49 13.62 13.55 10.51 12.98 9.51 12.73%
DPS 0.38 0.25 0.00 0.25 0.25 0.00 0.00 -
NAPS 1.57 1.39 1.24 1.52 1.39 1.29 1.16 5.16%
Adjusted Per Share Value based on latest NOSH - 188,663
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 77.52 80.44 82.84 72.61 71.58 77.08 70.70 1.54%
EPS 19.52 14.45 13.55 9.58 7.43 9.18 6.73 19.40%
DPS 0.38 0.25 0.00 0.18 0.18 0.00 0.00 -
NAPS 1.5691 1.3866 1.234 1.0754 0.9831 0.9124 0.8204 11.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.82 0.68 0.57 0.79 0.64 0.655 0.57 -
P/RPS 1.06 0.84 0.68 0.77 0.63 0.60 0.57 10.88%
P/EPS 4.20 4.69 4.18 5.83 6.09 5.05 5.99 -5.74%
EY 23.82 21.31 23.90 17.15 16.42 19.82 16.69 6.10%
DY 0.46 0.37 0.00 0.32 0.39 0.00 0.00 -
P/NAPS 0.52 0.49 0.46 0.52 0.46 0.51 0.49 0.99%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 20/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.76 0.715 0.645 0.755 0.72 0.73 0.52 -
P/RPS 0.98 0.89 0.77 0.74 0.71 0.67 0.52 11.12%
P/EPS 3.89 4.94 4.74 5.57 6.85 5.62 5.47 -5.51%
EY 25.70 20.26 21.12 17.94 14.60 17.78 18.30 5.81%
DY 0.50 0.35 0.00 0.33 0.35 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.50 0.52 0.57 0.45 1.08%

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