[PPG] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 153.17%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,370 79,512 94,148 109,496 66,421 85,160 90,996 -20.59%
PBT 8,309 15,573 18,894 25,108 9,077 17,108 18,822 -41.99%
Tax -3,347 -4,940 -5,956 -8,248 -2,486 -4,894 -5,214 -25.56%
NP 4,962 10,633 12,938 16,860 6,591 12,213 13,608 -48.92%
-
NP to SH 4,688 10,117 12,390 16,160 6,383 11,866 13,472 -50.49%
-
Tax Rate 40.28% 31.72% 31.52% 32.85% 27.39% 28.61% 27.70% -
Total Cost 59,408 68,878 81,210 92,636 59,830 72,946 77,388 -16.14%
-
Net Worth 94,748 97,764 96,027 95,883 91,565 93,879 91,508 2.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 94,748 97,764 96,027 95,883 91,565 93,879 91,508 2.34%
NOSH 98,757 98,802 98,803 98,777 98,776 98,779 98,768 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.71% 13.37% 13.74% 15.40% 9.92% 14.34% 14.95% -
ROE 4.95% 10.35% 12.90% 16.85% 6.97% 12.64% 14.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.18 80.48 95.29 110.85 67.24 86.21 92.13 -20.58%
EPS 4.75 10.24 12.54 16.36 6.46 12.01 13.64 -50.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9594 0.9895 0.9719 0.9707 0.927 0.9504 0.9265 2.35%
Adjusted Per Share Value based on latest NOSH - 98,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.34 79.48 94.11 109.45 66.39 85.12 90.96 -20.59%
EPS 4.69 10.11 12.38 16.15 6.38 11.86 13.47 -50.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9471 0.9772 0.9599 0.9584 0.9153 0.9384 0.9147 2.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.605 0.54 0.52 0.505 0.485 0.42 -
P/RPS 0.98 0.75 0.57 0.47 0.75 0.56 0.46 65.49%
P/EPS 13.48 5.91 4.31 3.18 7.81 4.04 3.08 167.32%
EY 7.42 16.93 23.22 31.46 12.80 24.77 32.48 -62.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.56 0.54 0.54 0.51 0.45 30.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 -
Price 0.555 0.65 0.53 0.525 0.575 0.47 0.43 -
P/RPS 0.85 0.81 0.56 0.47 0.86 0.55 0.47 48.38%
P/EPS 11.69 6.35 4.23 3.21 8.90 3.91 3.15 139.50%
EY 8.55 15.75 23.66 31.16 11.24 25.56 31.72 -58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.55 0.54 0.62 0.49 0.46 16.69%

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