[PPHB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 124.53%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,019 122,962 119,464 116,887 126,882 133,479 160,540 -1.90%
PBT 3,979 3,422 2,029 1,267 3,416 2,310 7,581 -10.18%
Tax -1,616 -2,405 -1,314 -915 -894 -1,088 -1,073 7.05%
NP 2,363 1,017 715 352 2,522 1,222 6,508 -15.52%
-
NP to SH 2,363 1,017 715 352 2,522 1,222 6,508 -15.52%
-
Tax Rate 40.61% 70.28% 64.76% 72.22% 26.17% 47.10% 14.15% -
Total Cost 140,656 121,945 118,749 116,535 124,360 132,257 154,032 -1.50%
-
Net Worth 95,078 95,592 94,159 54,968 92,650 87,914 87,550 1.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 95,078 95,592 94,159 54,968 92,650 87,914 87,550 1.38%
NOSH 109,285 109,876 106,999 54,968 42,500 43,095 32,790 22.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.65% 0.83% 0.60% 0.30% 1.99% 0.92% 4.05% -
ROE 2.49% 1.06% 0.76% 0.64% 2.72% 1.39% 7.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 130.87 111.91 111.65 212.64 298.55 309.73 489.60 -19.73%
EPS 2.16 0.93 0.67 0.64 5.93 2.84 19.85 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.88 1.00 2.18 2.04 2.67 -17.03%
Adjusted Per Share Value based on latest NOSH - 54,968
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.63 46.11 44.79 43.83 47.58 50.05 60.20 -1.90%
EPS 0.89 0.38 0.27 0.13 0.95 0.46 2.44 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3565 0.3584 0.3531 0.2061 0.3474 0.3296 0.3283 1.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.25 0.49 0.68 0.43 0.57 0.55 -
P/RPS 0.19 0.22 0.44 0.32 0.14 0.18 0.11 9.53%
P/EPS 11.56 27.01 73.33 106.19 7.25 20.10 2.77 26.87%
EY 8.65 3.70 1.36 0.94 13.80 4.97 36.09 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.56 0.68 0.20 0.28 0.21 5.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 24/02/05 20/02/04 21/02/03 08/02/02 23/02/01 -
Price 0.29 0.29 0.44 0.69 0.44 0.55 0.50 -
P/RPS 0.22 0.26 0.39 0.32 0.15 0.18 0.10 14.03%
P/EPS 13.41 31.33 65.85 107.75 7.41 19.40 2.52 32.11%
EY 7.46 3.19 1.52 0.93 13.49 5.16 39.69 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.50 0.69 0.20 0.27 0.19 9.63%

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