[PPG] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -20.71%
YoY- 22.43%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 90,996 96,292 69,366 82,508 87,982 103,524 53,058 43.23%
PBT 18,822 17,008 6,025 14,125 16,222 18,844 5,092 138.87%
Tax -5,214 -5,424 -1,501 -4,812 -4,834 -5,796 -1,488 130.52%
NP 13,608 11,584 4,524 9,313 11,388 13,048 3,604 142.28%
-
NP to SH 13,472 11,728 4,697 9,221 11,630 13,436 3,795 132.52%
-
Tax Rate 27.70% 31.89% 24.91% 34.07% 29.80% 30.76% 29.22% -
Total Cost 77,388 84,708 64,842 73,194 76,594 90,476 49,454 34.75%
-
Net Worth 91,508 89,411 86,451 88,929 87,560 86,573 83,084 6.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 1,974 - - - 1,973 -
Div Payout % - - 42.05% - - - 52.01% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 91,508 89,411 86,451 88,929 87,560 86,573 83,084 6.64%
NOSH 98,768 98,720 98,745 98,799 98,726 98,794 98,687 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.95% 12.03% 6.52% 11.29% 12.94% 12.60% 6.79% -
ROE 14.72% 13.12% 5.43% 10.37% 13.28% 15.52% 4.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.13 97.54 70.25 83.51 89.12 104.79 53.76 43.15%
EPS 13.64 11.88 4.76 9.33 11.78 13.60 3.84 132.62%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.9265 0.9057 0.8755 0.9001 0.8869 0.8763 0.8419 6.58%
Adjusted Per Share Value based on latest NOSH - 97,433
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.96 96.25 69.34 82.47 87.94 103.48 53.04 43.22%
EPS 13.47 11.72 4.69 9.22 11.63 13.43 3.79 132.71%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.97 -
NAPS 0.9147 0.8937 0.8641 0.8889 0.8752 0.8654 0.8305 6.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.42 0.41 0.41 0.37 0.41 0.41 0.37 -
P/RPS 0.46 0.42 0.58 0.44 0.46 0.39 0.69 -23.66%
P/EPS 3.08 3.45 8.62 3.96 3.48 3.01 9.62 -53.16%
EY 32.48 28.98 11.60 25.23 28.73 33.17 10.39 113.64%
DY 0.00 0.00 4.88 0.00 0.00 0.00 5.41 -
P/NAPS 0.45 0.45 0.47 0.41 0.46 0.47 0.44 1.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 30/11/11 -
Price 0.43 0.425 0.40 0.42 0.38 0.40 0.36 -
P/RPS 0.47 0.44 0.57 0.50 0.43 0.38 0.67 -21.03%
P/EPS 3.15 3.58 8.41 4.50 3.23 2.94 9.36 -51.58%
EY 31.72 27.95 11.89 22.22 31.00 34.00 10.68 106.48%
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.46 0.47 0.46 0.47 0.43 0.46 0.43 4.59%

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