[PPG] QoQ Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -18.34%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 85,932 95,172 64,370 79,512 94,148 109,496 66,421 18.75%
PBT 15,050 21,132 8,309 15,573 18,894 25,108 9,077 40.12%
Tax -3,994 -6,456 -3,347 -4,940 -5,956 -8,248 -2,486 37.21%
NP 11,056 14,676 4,962 10,633 12,938 16,860 6,591 41.22%
-
NP to SH 10,464 14,804 4,688 10,117 12,390 16,160 6,383 39.07%
-
Tax Rate 26.54% 30.55% 40.28% 31.72% 31.52% 32.85% 27.39% -
Total Cost 74,876 80,496 59,408 68,878 81,210 92,636 59,830 16.14%
-
Net Worth 100,651 98,407 94,748 97,764 96,027 95,883 91,565 6.51%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,651 98,407 94,748 97,764 96,027 95,883 91,565 6.51%
NOSH 98,716 98,693 98,757 98,802 98,803 98,777 98,776 -0.04%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.87% 15.42% 7.71% 13.37% 13.74% 15.40% 9.92% -
ROE 10.40% 15.04% 4.95% 10.35% 12.90% 16.85% 6.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.05 96.43 65.18 80.48 95.29 110.85 67.24 18.80%
EPS 10.60 15.00 4.75 10.24 12.54 16.36 6.46 39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.9971 0.9594 0.9895 0.9719 0.9707 0.927 6.55%
Adjusted Per Share Value based on latest NOSH - 98,098
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 85.90 95.13 64.34 79.48 94.11 109.45 66.39 18.75%
EPS 10.46 14.80 4.69 10.11 12.38 16.15 6.38 39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0061 0.9836 0.9471 0.9772 0.9599 0.9584 0.9153 6.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.565 0.51 0.64 0.605 0.54 0.52 0.505 -
P/RPS 0.65 0.53 0.98 0.75 0.57 0.47 0.75 -9.10%
P/EPS 5.33 3.40 13.48 5.91 4.31 3.18 7.81 -22.50%
EY 18.76 29.41 7.42 16.93 23.22 31.46 12.80 29.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.67 0.61 0.56 0.54 0.54 1.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 25/11/14 25/08/14 20/05/14 26/02/14 29/11/13 -
Price 0.525 0.52 0.555 0.65 0.53 0.525 0.575 -
P/RPS 0.60 0.54 0.85 0.81 0.56 0.47 0.86 -21.35%
P/EPS 4.95 3.47 11.69 6.35 4.23 3.21 8.90 -32.39%
EY 20.19 28.85 8.55 15.75 23.66 31.16 11.24 47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.66 0.55 0.54 0.62 -12.21%

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