[PPHB] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 59,004 55,405 55,392 53,926 56,204 47,984 45,754 18.42% QoQ % 6.50% 0.02% 2.72% -4.05% 17.13% 4.87% - Horiz. % 128.96% 121.09% 121.06% 117.86% 122.84% 104.87% 100.00%
PBT 13,301 11,522 12,765 9,472 11,324 8,345 5,980 70.15% QoQ % 15.44% -9.74% 34.77% -16.35% 35.70% 39.55% - Horiz. % 222.42% 192.68% 213.46% 158.39% 189.36% 139.55% 100.00%
Tax -1,731 -2,485 -2,177 -2,180 -2,091 -2,362 -1,538 8.18% QoQ % 30.34% -14.15% 0.14% -4.26% 11.47% -53.58% - Horiz. % 112.55% 161.57% 141.55% 141.74% 135.96% 153.58% 100.00%
NP 11,570 9,037 10,588 7,292 9,233 5,983 4,442 88.98% QoQ % 28.03% -14.65% 45.20% -21.02% 54.32% 34.69% - Horiz. % 260.47% 203.44% 238.36% 164.16% 207.86% 134.69% 100.00%
NP to SH 11,570 9,037 10,588 7,292 9,233 5,983 4,442 88.98% QoQ % 28.03% -14.65% 45.20% -21.02% 54.32% 34.69% - Horiz. % 260.47% 203.44% 238.36% 164.16% 207.86% 134.69% 100.00%
Tax Rate 13.01 % 21.57 % 17.05 % 23.02 % 18.47 % 28.30 % 25.72 % -36.44% QoQ % -39.68% 26.51% -25.93% 24.63% -34.73% 10.03% - Horiz. % 50.58% 83.86% 66.29% 89.50% 71.81% 110.03% 100.00%
Total Cost 47,434 46,368 44,804 46,634 46,971 42,001 41,312 9.62% QoQ % 2.30% 3.49% -3.92% -0.72% 11.83% 1.67% - Horiz. % 114.82% 112.24% 108.45% 112.88% 113.70% 101.67% 100.00%
Net Worth 340,290 329,092 320,023 309,343 301,798 286,817 281,049 13.56% QoQ % 3.40% 2.83% 3.45% 2.50% 5.22% 2.05% - Horiz. % 121.08% 117.09% 113.87% 110.07% 107.38% 102.05% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 664 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 5.74 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 340,290 329,092 320,023 309,343 301,798 286,817 281,049 13.56% QoQ % 3.40% 2.83% 3.45% 2.50% 5.22% 2.05% - Horiz. % 121.08% 117.09% 113.87% 110.07% 107.38% 102.05% 100.00%
NOSH 265,852 265,397 264,482 188,624 188,624 188,696 188,623 25.63% QoQ % 0.17% 0.35% 40.22% 0.00% -0.04% 0.04% - Horiz. % 140.94% 140.70% 140.22% 100.00% 100.00% 100.04% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.61 % 16.31 % 19.11 % 13.52 % 16.43 % 12.47 % 9.71 % 59.57% QoQ % 20.23% -14.65% 41.35% -17.71% 31.76% 28.42% - Horiz. % 201.96% 167.97% 196.81% 139.24% 169.21% 128.42% 100.00%
ROE 3.40 % 2.75 % 3.31 % 2.36 % 3.06 % 2.09 % 1.58 % 66.45% QoQ % 23.64% -16.92% 40.25% -22.88% 46.41% 32.28% - Horiz. % 215.19% 174.05% 209.49% 149.37% 193.67% 132.28% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.19 20.88 20.94 28.59 29.80 25.43 24.26 -5.76% QoQ % 6.27% -0.29% -26.76% -4.06% 17.18% 4.82% - Horiz. % 91.47% 86.07% 86.31% 117.85% 122.84% 104.82% 100.00%
EPS 4.35 3.41 4.00 3.87 4.89 3.17 2.36 50.16% QoQ % 27.57% -14.75% 3.36% -20.86% 54.26% 34.32% - Horiz. % 184.32% 144.49% 169.49% 163.98% 207.20% 134.32% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.2800 1.2400 1.2100 1.6400 1.6000 1.5200 1.4900 -9.61% QoQ % 3.23% 2.48% -26.22% 2.50% 5.26% 2.01% - Horiz. % 85.91% 83.22% 81.21% 110.07% 107.38% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 266,438 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.15 20.79 20.79 20.24 21.09 18.01 17.17 18.45% QoQ % 6.54% 0.00% 2.72% -4.03% 17.10% 4.89% - Horiz. % 129.00% 121.08% 121.08% 117.88% 122.83% 104.89% 100.00%
EPS 4.34 3.39 3.97 2.74 3.47 2.25 1.67 88.69% QoQ % 28.02% -14.61% 44.89% -21.04% 54.22% 34.73% - Horiz. % 259.88% 202.99% 237.72% 164.07% 207.78% 134.73% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.2772 1.2352 1.2011 1.1610 1.1327 1.0765 1.0548 13.56% QoQ % 3.40% 2.84% 3.45% 2.50% 5.22% 2.06% - Horiz. % 121.08% 117.10% 113.87% 110.07% 107.39% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.6200 0.5700 0.5150 0.7550 0.7700 0.7900 0.7750 -
P/RPS 2.79 2.73 2.46 2.64 2.58 3.11 3.19 -8.52% QoQ % 2.20% 10.98% -6.82% 2.33% -17.04% -2.51% - Horiz. % 87.46% 85.58% 77.12% 82.76% 80.88% 97.49% 100.00%
P/EPS 14.25 16.74 12.86 19.53 15.73 24.92 32.91 -42.68% QoQ % -14.87% 30.17% -34.15% 24.16% -36.88% -24.28% - Horiz. % 43.30% 50.87% 39.08% 59.34% 47.80% 75.72% 100.00%
EY 7.02 5.97 7.77 5.12 6.36 4.01 3.04 74.44% QoQ % 17.59% -23.17% 51.76% -19.50% 58.60% 31.91% - Horiz. % 230.92% 196.38% 255.59% 168.42% 209.21% 131.91% 100.00%
DY 0.40 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.48 0.46 0.43 0.46 0.48 0.52 0.52 -5.18% QoQ % 4.35% 6.98% -6.52% -4.17% -7.69% 0.00% - Horiz. % 92.31% 88.46% 82.69% 88.46% 92.31% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 15/08/22 30/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.8150 0.6450 0.5400 0.8050 0.7800 0.7550 0.8000 -
P/RPS 3.67 3.09 2.58 2.82 2.62 2.97 3.30 7.32% QoQ % 18.77% 19.77% -8.51% 7.63% -11.78% -10.00% - Horiz. % 111.21% 93.64% 78.18% 85.45% 79.39% 90.00% 100.00%
P/EPS 18.73 18.94 13.49 20.82 15.93 23.81 33.97 -32.69% QoQ % -1.11% 40.40% -35.21% 30.70% -33.10% -29.91% - Horiz. % 55.14% 55.76% 39.71% 61.29% 46.89% 70.09% 100.00%
EY 5.34 5.28 7.41 4.80 6.28 4.20 2.94 48.70% QoQ % 1.14% -28.74% 54.37% -23.57% 49.52% 42.86% - Horiz. % 181.63% 179.59% 252.04% 163.27% 213.61% 142.86% 100.00%
DY 0.31 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.52 0.45 0.49 0.49 0.50 0.54 11.96% QoQ % 23.08% 15.56% -8.16% 0.00% -2.00% -7.41% - Horiz. % 118.52% 96.30% 83.33% 90.74% 90.74% 92.59% 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
KLSE 1st Quarter 2022.pdf 
