[PPG] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -9.09%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,421 71,355 70,873 67,558 69,366 67,995 62,543 4.08%
PBT 9,077 8,262 7,325 5,566 6,025 7,917 5,838 34.17%
Tax -2,486 -1,563 -1,691 -1,407 -1,500 -3,030 -2,139 10.53%
NP 6,591 6,699 5,634 4,159 4,525 4,887 3,699 46.92%
-
NP to SH 6,382 6,681 5,618 4,271 4,698 5,063 3,991 36.70%
-
Tax Rate 27.39% 18.92% 23.09% 25.28% 24.90% 38.27% 36.64% -
Total Cost 59,830 64,656 65,239 63,399 64,841 63,108 58,844 1.11%
-
Net Worth 90,326 93,061 90,601 89,411 86,134 87,700 86,817 2.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 1,957 1,957 1,957 1,957 1,959 1,959 -
Div Payout % - 29.30% 34.85% 45.83% 41.67% 38.70% 49.09% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,326 93,061 90,601 89,411 86,134 87,700 86,817 2.67%
NOSH 97,766 97,918 97,789 98,720 97,880 97,433 97,888 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.92% 9.39% 7.95% 6.16% 6.52% 7.19% 5.91% -
ROE 7.07% 7.18% 6.20% 4.78% 5.45% 5.77% 4.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.94 72.87 72.48 68.43 70.87 69.79 63.89 4.17%
EPS 6.53 6.82 5.75 4.33 4.80 5.20 4.08 36.78%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 0.9239 0.9504 0.9265 0.9057 0.88 0.9001 0.8869 2.75%
Adjusted Per Share Value based on latest NOSH - 98,720
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.39 71.32 70.84 67.53 69.34 67.97 62.52 4.08%
EPS 6.38 6.68 5.62 4.27 4.70 5.06 3.99 36.70%
DPS 0.00 1.96 1.96 1.96 1.96 1.96 1.96 -
NAPS 0.9029 0.9302 0.9056 0.8937 0.861 0.8766 0.8678 2.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.505 0.485 0.42 0.41 0.41 0.37 0.41 -
P/RPS 0.74 0.67 0.58 0.60 0.58 0.53 0.64 10.15%
P/EPS 7.74 7.11 7.31 9.48 8.54 7.12 10.06 -16.02%
EY 12.93 14.07 13.68 10.55 11.71 14.04 9.94 19.14%
DY 0.00 4.12 4.76 4.88 4.88 5.41 4.88 -
P/NAPS 0.55 0.51 0.45 0.45 0.47 0.41 0.46 12.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.575 0.47 0.43 0.425 0.40 0.42 0.38 -
P/RPS 0.85 0.64 0.59 0.62 0.56 0.60 0.59 27.53%
P/EPS 8.81 6.89 7.48 9.82 8.33 8.08 9.32 -3.67%
EY 11.35 14.52 13.36 10.18 12.00 12.37 10.73 3.81%
DY 0.00 4.26 4.65 4.71 5.00 4.76 5.26 -
P/NAPS 0.62 0.49 0.46 0.47 0.45 0.47 0.43 27.60%

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