[PPG] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -11.92%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 94,148 109,496 66,421 85,160 90,996 96,292 69,366 22.60%
PBT 18,894 25,108 9,077 17,108 18,822 17,008 6,025 114.39%
Tax -5,956 -8,248 -2,486 -4,894 -5,214 -5,424 -1,501 150.84%
NP 12,938 16,860 6,591 12,213 13,608 11,584 4,524 101.60%
-
NP to SH 12,390 16,160 6,383 11,866 13,472 11,728 4,697 91.02%
-
Tax Rate 31.52% 32.85% 27.39% 28.61% 27.70% 31.89% 24.91% -
Total Cost 81,210 92,636 59,830 72,946 77,388 84,708 64,842 16.20%
-
Net Worth 96,027 95,883 91,565 93,879 91,508 89,411 86,451 7.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,974 -
Div Payout % - - - - - - 42.05% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,027 95,883 91,565 93,879 91,508 89,411 86,451 7.26%
NOSH 98,803 98,777 98,776 98,779 98,768 98,720 98,745 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.74% 15.40% 9.92% 14.34% 14.95% 12.03% 6.52% -
ROE 12.90% 16.85% 6.97% 12.64% 14.72% 13.12% 5.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 95.29 110.85 67.24 86.21 92.13 97.54 70.25 22.55%
EPS 12.54 16.36 6.46 12.01 13.64 11.88 4.76 90.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9719 0.9707 0.927 0.9504 0.9265 0.9057 0.8755 7.21%
Adjusted Per Share Value based on latest NOSH - 97,918
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 94.11 109.45 66.39 85.12 90.96 96.25 69.34 22.60%
EPS 12.38 16.15 6.38 11.86 13.47 11.72 4.69 91.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
NAPS 0.9599 0.9584 0.9153 0.9384 0.9147 0.8937 0.8641 7.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.52 0.505 0.485 0.42 0.41 0.41 -
P/RPS 0.57 0.47 0.75 0.56 0.46 0.42 0.58 -1.15%
P/EPS 4.31 3.18 7.81 4.04 3.08 3.45 8.62 -37.03%
EY 23.22 31.46 12.80 24.77 32.48 28.98 11.60 58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.56 0.54 0.54 0.51 0.45 0.45 0.47 12.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 -
Price 0.53 0.525 0.575 0.47 0.43 0.425 0.40 -
P/RPS 0.56 0.47 0.86 0.55 0.47 0.44 0.57 -1.17%
P/EPS 4.23 3.21 8.90 3.91 3.15 3.58 8.41 -36.78%
EY 23.66 31.16 11.24 25.56 31.72 27.95 11.89 58.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.55 0.54 0.62 0.49 0.46 0.47 0.46 12.66%

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