[PPG] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 254.04%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,366 82,508 87,982 103,524 53,058 62,592 69,012 0.34%
PBT 6,025 14,125 16,222 18,844 5,092 10,358 14,730 -44.80%
Tax -1,501 -4,812 -4,834 -5,796 -1,488 -2,754 -3,530 -43.36%
NP 4,524 9,313 11,388 13,048 3,604 7,604 11,200 -45.26%
-
NP to SH 4,697 9,221 11,630 13,436 3,795 7,532 11,240 -44.01%
-
Tax Rate 24.91% 34.07% 29.80% 30.76% 29.22% 26.59% 23.96% -
Total Cost 64,842 73,194 76,594 90,476 49,454 54,988 57,812 7.92%
-
Net Worth 86,451 88,929 87,560 86,573 83,084 85,427 85,811 0.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,974 - - - 1,973 - - -
Div Payout % 42.05% - - - 52.01% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,451 88,929 87,560 86,573 83,084 85,427 85,811 0.49%
NOSH 98,745 98,799 98,726 98,794 98,687 98,931 99,469 -0.48%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.52% 11.29% 12.94% 12.60% 6.79% 12.15% 16.23% -
ROE 5.43% 10.37% 13.28% 15.52% 4.57% 8.82% 13.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.25 83.51 89.12 104.79 53.76 63.27 69.38 0.83%
EPS 4.76 9.33 11.78 13.60 3.84 7.61 11.30 -43.71%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.8755 0.9001 0.8869 0.8763 0.8419 0.8635 0.8627 0.98%
Adjusted Per Share Value based on latest NOSH - 98,794
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.34 82.47 87.94 103.48 53.04 62.57 68.98 0.34%
EPS 4.69 9.22 11.63 13.43 3.79 7.53 11.24 -44.07%
DPS 1.97 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 0.8641 0.8889 0.8752 0.8654 0.8305 0.8539 0.8578 0.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.37 0.41 0.41 0.37 0.41 0.415 -
P/RPS 0.58 0.44 0.46 0.39 0.69 0.65 0.60 -2.22%
P/EPS 8.62 3.96 3.48 3.01 9.62 5.39 3.67 76.42%
EY 11.60 25.23 28.73 33.17 10.39 18.57 27.23 -43.29%
DY 4.88 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.47 0.41 0.46 0.47 0.44 0.47 0.48 -1.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.40 0.42 0.38 0.40 0.36 0.41 0.41 -
P/RPS 0.57 0.50 0.43 0.38 0.67 0.65 0.59 -2.26%
P/EPS 8.41 4.50 3.23 2.94 9.36 5.39 3.63 74.82%
EY 11.89 22.22 31.00 34.00 10.68 18.57 27.56 -42.81%
DY 5.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.46 0.47 0.43 0.46 0.43 0.47 0.48 -2.78%

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