[PPHB] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 49,917 53,277 59,004 55,405 55,392 53,926 56,204 -7.62% QoQ % -6.31% -9.71% 6.50% 0.02% 2.72% -4.05% - Horiz. % 88.81% 94.79% 104.98% 98.58% 98.56% 95.95% 100.00%
PBT 11,679 11,545 13,301 11,522 12,765 9,472 11,324 2.08% QoQ % 1.16% -13.20% 15.44% -9.74% 34.77% -16.35% - Horiz. % 103.13% 101.95% 117.46% 101.75% 112.73% 83.65% 100.00%
Tax -3,228 -2,519 -1,731 -2,485 -2,177 -2,180 -2,091 33.68% QoQ % -28.15% -45.52% 30.34% -14.15% 0.14% -4.26% - Horiz. % 154.38% 120.47% 82.78% 118.84% 104.11% 104.26% 100.00%
NP 8,451 9,026 11,570 9,037 10,588 7,292 9,233 -5.74% QoQ % -6.37% -21.99% 28.03% -14.65% 45.20% -21.02% - Horiz. % 91.53% 97.76% 125.31% 97.88% 114.68% 78.98% 100.00%
NP to SH 8,451 9,026 11,570 9,037 10,588 7,292 9,233 -5.74% QoQ % -6.37% -21.99% 28.03% -14.65% 45.20% -21.02% - Horiz. % 91.53% 97.76% 125.31% 97.88% 114.68% 78.98% 100.00%
Tax Rate 27.64 % 21.82 % 13.01 % 21.57 % 17.05 % 23.02 % 18.47 % 30.93% QoQ % 26.67% 67.72% -39.68% 26.51% -25.93% 24.63% - Horiz. % 149.65% 118.14% 70.44% 116.78% 92.31% 124.63% 100.00%
Total Cost 41,466 44,251 47,434 46,368 44,804 46,634 46,971 -8.00% QoQ % -6.29% -6.71% 2.30% 3.49% -3.92% -0.72% - Horiz. % 88.28% 94.21% 100.99% 98.72% 95.39% 99.28% 100.00%
Net Worth 357,646 349,698 340,290 329,092 320,023 309,343 301,798 12.02% QoQ % 2.27% 2.76% 3.40% 2.83% 3.45% 2.50% - Horiz. % 118.50% 115.87% 112.75% 109.04% 106.04% 102.50% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 664 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 5.74 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 357,646 349,698 340,290 329,092 320,023 309,343 301,798 12.02% QoQ % 2.27% 2.76% 3.40% 2.83% 3.45% 2.50% - Horiz. % 118.50% 115.87% 112.75% 109.04% 106.04% 102.50% 100.00%
NOSH 264,923 264,923 265,852 265,397 264,482 188,624 188,624 25.49% QoQ % 0.00% -0.35% 0.17% 0.35% 40.22% 0.00% - Horiz. % 140.45% 140.45% 140.94% 140.70% 140.22% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 16.93 % 16.94 % 19.61 % 16.31 % 19.11 % 13.52 % 16.43 % 2.02% QoQ % -0.06% -13.62% 20.23% -14.65% 41.35% -17.71% - Horiz. % 103.04% 103.10% 119.35% 99.27% 116.31% 82.29% 100.00%
ROE 2.36 % 2.58 % 3.40 % 2.75 % 3.31 % 2.36 % 3.06 % -15.94% QoQ % -8.53% -24.12% 23.64% -16.92% 40.25% -22.88% - Horiz. % 77.12% 84.31% 111.11% 89.87% 108.17% 77.12% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.84 20.11 22.19 20.88 20.94 28.59 29.80 -26.40% QoQ % -6.32% -9.37% 6.27% -0.29% -26.76% -4.06% - Horiz. % 63.22% 67.48% 74.46% 70.07% 70.27% 95.94% 100.00%
EPS 3.19 3.41 4.35 3.41 4.00 3.87 4.89 -24.84% QoQ % -6.45% -21.61% 27.57% -14.75% 3.36% -20.86% - Horiz. % 65.24% 69.73% 88.96% 69.73% 81.80% 79.14% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3500 1.3200 1.2800 1.2400 1.2100 1.6400 1.6000 -10.74% QoQ % 2.27% 3.13% 3.23% 2.48% -26.22% 2.50% - Horiz. % 84.38% 82.50% 80.00% 77.50% 75.62% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 266,438 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.73 20.00 22.15 20.79 20.79 20.24 21.09 -7.63% QoQ % -6.35% -9.71% 6.54% 0.00% 2.72% -4.03% - Horiz. % 88.81% 94.83% 105.03% 98.58% 98.58% 95.97% 100.00%
EPS 3.17 3.39 4.34 3.39 3.97 2.74 3.47 -5.87% QoQ % -6.49% -21.89% 28.02% -14.61% 44.89% -21.04% - Horiz. % 91.35% 97.69% 125.07% 97.69% 114.41% 78.96% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3423 1.3125 1.2772 1.2352 1.2011 1.1610 1.1327 12.02% QoQ % 2.27% 2.76% 3.40% 2.84% 3.45% 2.50% - Horiz. % 118.50% 115.87% 112.76% 109.05% 106.04% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.6050 0.7000 0.6200 0.5700 0.5150 0.7550 0.7700 -
P/RPS 3.21 3.48 2.79 2.73 2.46 2.64 2.58 15.73% QoQ % -7.76% 24.73% 2.20% 10.98% -6.82% 2.33% - Horiz. % 124.42% 134.88% 108.14% 105.81% 95.35% 102.33% 100.00%
P/EPS 18.97 20.55 14.25 16.74 12.86 19.53 15.73 13.34% QoQ % -7.69% 44.21% -14.87% 30.17% -34.15% 24.16% - Horiz. % 120.60% 130.64% 90.59% 106.42% 81.75% 124.16% 100.00%
EY 5.27 4.87 7.02 5.97 7.77 5.12 6.36 -11.81% QoQ % 8.21% -30.63% 17.59% -23.17% 51.76% -19.50% - Horiz. % 82.86% 76.57% 110.38% 93.87% 122.17% 80.50% 100.00%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.45 0.53 0.48 0.46 0.43 0.46 0.48 -4.22% QoQ % -15.09% 10.42% 4.35% 6.98% -6.52% -4.17% - Horiz. % 93.75% 110.42% 100.00% 95.83% 89.58% 95.83% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 - 27/02/23 29/11/22 15/08/22 30/05/22 25/02/22 -
Price 0.6450 0.6700 0.8150 0.6450 0.5400 0.8050 0.7800 -
P/RPS 3.42 3.33 3.67 3.09 2.58 2.82 2.62 19.50% QoQ % 2.70% -9.26% 18.77% 19.77% -8.51% 7.63% - Horiz. % 130.53% 127.10% 140.08% 117.94% 98.47% 107.63% 100.00%
P/EPS 20.22 19.67 18.73 18.94 13.49 20.82 15.93 17.28% QoQ % 2.80% 5.02% -1.11% 40.40% -35.21% 30.70% - Horiz. % 126.93% 123.48% 117.58% 118.90% 84.68% 130.70% 100.00%
EY 4.95 5.09 5.34 5.28 7.41 4.80 6.28 -14.71% QoQ % -2.75% -4.68% 1.14% -28.74% 54.37% -23.57% - Horiz. % 78.82% 81.05% 85.03% 84.08% 117.99% 76.43% 100.00%
DY 0.00 0.00 0.31 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.51 0.64 0.52 0.45 0.49 0.49 -1.37% QoQ % -5.88% -20.31% 23.08% 15.56% -8.16% 0.00% - Horiz. % 97.96% 104.08% 130.61% 106.12% 91.84% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Results 30.09.2022.pdf 
