[PPG] YoY Quarter Result on 30-Jun-2016 [#3]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- -29.31%

YoY- 2.68%

Quarter Report

PPGB - 2016 Q3 (30.06.2016) Bursa-Final.pdf

Latest QR

Upcoming QR

PPG's Result

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	14,902	13,877	13,168	11,123	12,566	12,560	18,372	-3.42%
YoY %	7.39%	5.38%	18.39%	-11.48%	0.05%	-31.64%	-	-
Horiz. %	81.11%	75.53%	71.67%	60.54%	68.40%	68.36%	100.00%	-
PBT	-1,395	959	359	2,175	1,656	2,233	3,420	-
YoY %	-245.46%	167.13%	-83.49%	31.34%	-25.84%	-34.71%	-	-
Horiz. %	-40.79%	28.04%	10.50%	63.60%	48.42%	65.29%	100.00%	-
Tax	138	-243	-986	-651	-73	-727	-1,064	-
YoY %	156.79%	75.35%	-51.46%	-791.78%	89.96%	31.67%	-	-
Horiz. %	-12.97%	22.84%	92.67%	61.18%	6.86%	68.33%	100.00%	-
NP	-1,257	716	-627	1,524	1,583	1,506	2,356	-
YoY %	-275.56%	214.19%	-141.14%	-3.73%	5.11%	-36.08%	-	-
Horiz. %	-53.35%	30.39%	-26.61%	64.69%	67.19%	63.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,341	642	678	1,457	1,419	1,393	2,164	-
YoY %	-308.88%	-5.31%	-53.47%	2.68%	1.87%	-35.63%	-	-
Horiz. %	-61.97%	29.67%	31.33%	67.33%	65.57%	64.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	25.34%	274.65%	29.93%	4.41%	32.56%	31.11%	-
YoY %	-	-90.77%	817.64%	578.68%	-86.46%	4.66%	-	-
Horiz. %	-	81.45%	882.84%	96.21%	14.18%	104.66%	100.00%	-
Total Cost	16,159	13,161	13,795	9,599	10,983	11,054	16,016	0.14%
YoY %	22.78%	-4.60%	43.71%	-12.60%	-0.64%	-30.98%	-	-
Horiz. %	100.89%	82.17%	86.13%	59.93%	68.58%	69.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,572	100,790	97,474	101,694	100,019	97,068	93,061	1.46%
YoY %	0.78%	3.40%	-4.15%	1.67%	3.04%	4.31%	-	-
Horiz. %	109.15%	108.31%	104.74%	109.28%	107.48%	104.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	101,572	100,790	97,474	101,694	100,019	97,068	93,061	1.46%
YoY %	0.78%	3.40%	-4.15%	1.67%	3.04%	4.31%	-	-
Horiz. %	109.15%	108.31%	104.74%	109.28%	107.48%	104.31%	100.00%	-
NOSH	100,043	100,043	98,260	98,445	98,541	98,098	97,918	0.35%
YoY %	0.00%	1.81%	-0.19%	-0.10%	0.45%	0.18%	-	-
Horiz. %	102.17%	102.17%	100.35%	100.54%	100.64%	100.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-8.44%	5.16%	-4.76%	13.70%	12.60%	11.99%	12.82%	-
YoY %	-263.57%	208.40%	-134.74%	8.73%	5.09%	-6.47%	-	-
Horiz. %	-65.83%	40.25%	-37.13%	106.86%	98.28%	93.53%	100.00%	-
ROE	-1.32%	0.64%	0.70%	1.43%	1.42%	1.44%	2.33%	-
YoY %	-306.25%	-8.57%	-51.05%	0.70%	-1.39%	-38.20%	-	-
Horiz. %	-56.65%	27.47%	30.04%	61.37%	60.94%	61.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	15.43	14.37	13.40	11.30	12.75	12.80	18.76	-3.20%
YoY %	7.38%	7.24%	18.58%	-11.37%	-0.39%	-31.77%	-	-
Horiz. %	82.25%	76.60%	71.43%	60.23%	67.96%	68.23%	100.00%	-
EPS	-1.39	0.66	-0.69	1.48	1.44	1.42	2.21	-
YoY %	-310.61%	195.65%	-146.62%	2.78%	1.41%	-35.75%	-	-
Horiz. %	-62.90%	29.86%	-31.22%	66.97%	65.16%	64.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0515	1.0434	0.992	1.033	1.015	0.9895	0.9504	1.69%
YoY %	0.78%	5.18%	-3.97%	1.77%	2.58%	4.11%	-	-
Horiz. %	110.64%	109.79%	104.38%	108.69%	106.80%	104.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 98,445
RPS	14.90	13.87	13.16	11.12	12.56	12.55	18.36	-3.41%
YoY %	7.43%	5.40%	18.35%	-11.46%	0.08%	-31.64%	-	-
Horiz. %	81.15%	75.54%	71.68%	60.57%	68.41%	68.36%	100.00%	-
EPS	-1.34	0.64	0.68	1.46	1.42	1.39	2.16	-
YoY %	-309.38%	-5.88%	-53.42%	2.82%	2.16%	-35.65%	-	-
Horiz. %	-62.04%	29.63%	31.48%	67.59%	65.74%	64.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0153	1.0075	0.9743	1.0165	0.9998	0.9703	0.9302	1.46%
YoY %	0.77%	3.41%	-4.15%	1.67%	3.04%	4.31%	-	-
Horiz. %	109.15%	108.31%	104.74%	109.28%	107.48%	104.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.35	0.405	0.61	0.54	0.53	0.605	0.485	-
P/RPS	2.27	2.82	4.55	4.78	4.16	4.73	2.58	-2.10%
YoY %	-19.50%	-38.02%	-4.81%	14.90%	-12.05%	83.33%	-	-
Horiz. %	87.98%	109.30%	176.36%	185.27%	161.24%	183.33%	100.00%	-
P/EPS	-25.21	60.94	88.41	36.49	36.81	42.61	21.95	-
YoY %	-141.37%	-31.07%	142.29%	-0.87%	-13.61%	94.12%	-	-
Horiz. %	-114.85%	277.63%	402.78%	166.24%	167.70%	194.12%	100.00%	-
EY	-3.97	1.64	1.13	2.74	2.72	2.35	4.56	-
YoY %	-342.07%	45.13%	-58.76%	0.74%	15.74%	-48.46%	-	-
Horiz. %	-87.06%	35.96%	24.78%	60.09%	59.65%	51.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.39	0.61	0.52	0.52	0.61	0.51	-6.99%
YoY %	-15.38%	-36.07%	17.31%	0.00%	-14.75%	19.61%	-	-
Horiz. %	64.71%	76.47%	119.61%	101.96%	101.96%	119.61%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	22/08/17	29/08/16	28/08/15	25/08/14	27/08/13	-
Price	0.34	0.40	0.60	0.525	0.53	0.65	0.47	-
P/RPS	2.20	2.78	4.48	4.65	4.16	5.08	2.50	-2.10%
YoY %	-20.86%	-37.95%	-3.66%	11.78%	-18.11%	103.20%	-	-
Horiz. %	88.00%	111.20%	179.20%	186.00%	166.40%	203.20%	100.00%	-
P/EPS	-24.49	60.19	86.96	35.47	36.81	45.77	21.27	-
YoY %	-140.69%	-30.78%	145.16%	-3.64%	-19.58%	115.19%	-	-
Horiz. %	-115.14%	282.98%	408.84%	166.76%	173.06%	215.19%	100.00%	-
EY	-4.08	1.66	1.15	2.82	2.72	2.18	4.70	-
YoY %	-345.78%	44.35%	-59.22%	3.68%	24.77%	-53.62%	-	-
Horiz. %	-86.81%	35.32%	24.47%	60.00%	57.87%	46.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.38	0.60	0.51	0.52	0.66	0.49	-6.85%
YoY %	-15.79%	-36.67%	17.65%	-1.92%	-21.21%	34.69%	-	-
Horiz. %	65.31%	77.55%	122.45%	104.08%	106.12%	134.69%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos