[PPHB] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[PPHB] PUBLIC PACKAGES HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -12.42%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
PPHB's Result
PPHB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 190,277 203,877 198,876 177,704 166,548 161,198 153,507 3.64%
PBT 35,982 29,535 24,508 20,729 21,527 18,606 16,244 14.15%
Tax -8,858 -5,902 -5,500 -5,204 -5,019 -4,395 -3,873 14.76%
NP 27,124 23,633 19,008 15,525 16,508 14,211 12,371 13.96%
-
NP to SH 27,124 23,633 19,008 15,525 16,508 14,211 12,371 13.96%
-
Tax Rate 24.62% 19.98% 22.44% 25.10% 23.31% 23.62% 23.84% -
Total Cost 163,153 180,244 179,868 162,179 150,040 146,987 141,136 2.44%
-
Net Worth 273,504 247,096 222,575 203,713 187,938 171,305 157,018 9.68%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 471 471 - - - - - -
Div Payout % 1.74% 2.00% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 273,504 247,096 222,575 203,713 187,938 171,305 157,018 9.68%
NOSH 188,623 188,623 188,623 188,623 109,905 109,811 109,802 9.42%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.26% 11.59% 9.56% 8.74% 9.91% 8.82% 8.06% -
ROE 9.92% 9.56% 8.54% 7.62% 8.78% 8.30% 7.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.88 108.09 105.44 94.21 151.54 146.80 139.80 -5.28%
EPS 14.38 12.53 10.08 8.23 15.02 12.94 11.27 4.14%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.31 1.18 1.08 1.71 1.56 1.43 0.23%
Adjusted Per Share Value based on latest NOSH - 188,623
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 71.35 76.45 74.57 66.63 62.45 60.44 57.56 3.64%
EPS 10.17 8.86 7.13 5.82 6.19 5.33 4.64 13.95%
DPS 0.18 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0255 0.9265 0.8346 0.7638 0.7047 0.6423 0.5887 9.68%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.09 1.08 0.50 0.67 0.93 0.955 0.61 -
P/RPS 1.08 1.00 0.47 0.71 0.61 0.65 0.44 16.12%
P/EPS 7.58 8.62 4.96 8.14 6.19 7.38 5.41 5.77%
EY 13.19 11.60 20.15 12.28 16.15 13.55 18.47 -5.45%
DY 0.23 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.42 0.62 0.54 0.61 0.43 9.70%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 24/02/20 25/02/19 27/02/18 24/02/17 22/02/16 23/02/15 -
Price 1.02 1.09 0.545 0.76 0.96 0.885 0.715 -
P/RPS 1.01 1.01 0.52 0.81 0.63 0.60 0.51 12.05%
P/EPS 7.09 8.70 5.41 9.23 6.39 6.84 6.35 1.85%
EY 14.10 11.49 18.49 10.83 15.65 14.62 15.76 -1.83%
DY 0.25 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.46 0.70 0.56 0.57 0.50 5.76%

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