[PPG] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 149.69%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,421 85,160 90,996 96,292 69,366 82,508 87,982 -17.07%
PBT 9,077 17,108 18,822 17,008 6,025 14,125 16,222 -32.07%
Tax -2,486 -4,894 -5,214 -5,424 -1,501 -4,812 -4,834 -35.78%
NP 6,591 12,213 13,608 11,584 4,524 9,313 11,388 -30.52%
-
NP to SH 6,383 11,866 13,472 11,728 4,697 9,221 11,630 -32.94%
-
Tax Rate 27.39% 28.61% 27.70% 31.89% 24.91% 34.07% 29.80% -
Total Cost 59,830 72,946 77,388 84,708 64,842 73,194 76,594 -15.17%
-
Net Worth 91,565 93,879 91,508 89,411 86,451 88,929 87,560 3.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,974 - - -
Div Payout % - - - - 42.05% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,565 93,879 91,508 89,411 86,451 88,929 87,560 3.02%
NOSH 98,776 98,779 98,768 98,720 98,745 98,799 98,726 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.92% 14.34% 14.95% 12.03% 6.52% 11.29% 12.94% -
ROE 6.97% 12.64% 14.72% 13.12% 5.43% 10.37% 13.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.24 86.21 92.13 97.54 70.25 83.51 89.12 -17.10%
EPS 6.46 12.01 13.64 11.88 4.76 9.33 11.78 -32.97%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.927 0.9504 0.9265 0.9057 0.8755 0.9001 0.8869 2.98%
Adjusted Per Share Value based on latest NOSH - 98,720
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.39 85.12 90.96 96.25 69.34 82.47 87.94 -17.07%
EPS 6.38 11.86 13.47 11.72 4.69 9.22 11.63 -32.96%
DPS 0.00 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 0.9153 0.9384 0.9147 0.8937 0.8641 0.8889 0.8752 3.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.505 0.485 0.42 0.41 0.41 0.37 0.41 -
P/RPS 0.75 0.56 0.46 0.42 0.58 0.44 0.46 38.48%
P/EPS 7.81 4.04 3.08 3.45 8.62 3.96 3.48 71.33%
EY 12.80 24.77 32.48 28.98 11.60 25.23 28.73 -41.63%
DY 0.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.54 0.51 0.45 0.45 0.47 0.41 0.46 11.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.575 0.47 0.43 0.425 0.40 0.42 0.38 -
P/RPS 0.86 0.55 0.47 0.44 0.57 0.50 0.43 58.67%
P/EPS 8.90 3.91 3.15 3.58 8.41 4.50 3.23 96.42%
EY 11.24 25.56 31.72 27.95 11.89 22.22 31.00 -49.12%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.46 0.47 0.46 0.47 0.43 27.60%

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