[PPG] YoY Cumulative 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- 32.13%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 57,368 55,532 59,634 63,870 61,881 46,944 43,849 4.57%
PBT 10,648 9,180 11,680 12,831 10,594 7,769 6,701 8.01%
Tax -3,111 -2,069 -3,705 -3,671 -3,609 -2,066 -1,677 10.83%
NP 7,537 7,111 7,975 9,160 6,985 5,703 5,024 6.98%
-
NP to SH 7,463 6,651 7,588 8,900 6,916 5,649 4,955 7.05%
-
Tax Rate 29.22% 22.54% 31.72% 28.61% 34.07% 26.59% 25.03% -
Total Cost 49,831 48,421 51,659 54,710 54,896 41,241 38,825 4.24%
-
Net Worth 101,974 100,159 97,764 93,879 88,929 85,427 81,457 3.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 1,778 -
Div Payout % - - - - - - 35.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 101,974 100,159 97,764 93,879 88,929 85,427 81,457 3.81%
NOSH 98,716 98,679 98,802 98,779 98,799 98,931 99,899 -0.19%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.14% 12.81% 13.37% 14.34% 11.29% 12.15% 11.46% -
ROE 7.32% 6.64% 7.76% 9.48% 7.78% 6.61% 6.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.11 56.28 60.36 64.66 62.63 47.45 43.89 4.78%
EPS 7.56 6.74 7.68 9.01 7.00 5.71 4.96 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
NAPS 1.033 1.015 0.9895 0.9504 0.9001 0.8635 0.8154 4.01%
Adjusted Per Share Value based on latest NOSH - 97,918
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.34 55.51 59.61 63.84 61.85 46.92 43.83 4.57%
EPS 7.46 6.65 7.58 8.90 6.91 5.65 4.95 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
NAPS 1.0193 1.0012 0.9772 0.9384 0.8889 0.8539 0.8142 3.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.54 0.53 0.605 0.485 0.37 0.41 0.47 -
P/RPS 0.93 0.94 1.00 0.75 0.59 0.86 1.07 -2.30%
P/EPS 7.14 7.86 7.88 5.38 5.29 7.18 9.48 -4.61%
EY 14.00 12.72 12.69 18.58 18.92 13.93 10.55 4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
P/NAPS 0.52 0.52 0.61 0.51 0.41 0.47 0.58 -1.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 24/08/10 -
Price 0.525 0.53 0.65 0.47 0.42 0.41 0.41 -
P/RPS 0.90 0.94 1.08 0.73 0.67 0.86 0.93 -0.54%
P/EPS 6.94 7.86 8.46 5.22 6.00 7.18 8.27 -2.87%
EY 14.40 12.72 11.82 19.17 16.67 13.93 12.10 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.34 -
P/NAPS 0.51 0.52 0.66 0.49 0.47 0.47 0.50 0.33%

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