[PPG] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -13.44%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 96,292 69,366 82,508 87,982 103,524 53,058 62,592 33.09%
PBT 17,008 6,025 14,125 16,222 18,844 5,092 10,358 38.97%
Tax -5,424 -1,501 -4,812 -4,834 -5,796 -1,488 -2,754 56.79%
NP 11,584 4,524 9,313 11,388 13,048 3,604 7,604 32.22%
-
NP to SH 11,728 4,697 9,221 11,630 13,436 3,795 7,532 34.16%
-
Tax Rate 31.89% 24.91% 34.07% 29.80% 30.76% 29.22% 26.59% -
Total Cost 84,708 64,842 73,194 76,594 90,476 49,454 54,988 33.20%
-
Net Worth 89,411 86,451 88,929 87,560 86,573 83,084 85,427 3.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 1,974 - - - 1,973 - -
Div Payout % - 42.05% - - - 52.01% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 89,411 86,451 88,929 87,560 86,573 83,084 85,427 3.07%
NOSH 98,720 98,745 98,799 98,726 98,794 98,687 98,931 -0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.03% 6.52% 11.29% 12.94% 12.60% 6.79% 12.15% -
ROE 13.12% 5.43% 10.37% 13.28% 15.52% 4.57% 8.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.54 70.25 83.51 89.12 104.79 53.76 63.27 33.27%
EPS 11.88 4.76 9.33 11.78 13.60 3.84 7.61 34.39%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.9057 0.8755 0.9001 0.8869 0.8763 0.8419 0.8635 3.21%
Adjusted Per Share Value based on latest NOSH - 97,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.25 69.34 82.47 87.94 103.48 53.04 62.57 33.08%
EPS 11.72 4.69 9.22 11.63 13.43 3.79 7.53 34.12%
DPS 0.00 1.97 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.8937 0.8641 0.8889 0.8752 0.8654 0.8305 0.8539 3.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.41 0.37 0.41 0.41 0.37 0.41 -
P/RPS 0.42 0.58 0.44 0.46 0.39 0.69 0.65 -25.16%
P/EPS 3.45 8.62 3.96 3.48 3.01 9.62 5.39 -25.62%
EY 28.98 11.60 25.23 28.73 33.17 10.39 18.57 34.36%
DY 0.00 4.88 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.45 0.47 0.41 0.46 0.47 0.44 0.47 -2.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 30/11/11 23/08/11 -
Price 0.425 0.40 0.42 0.38 0.40 0.36 0.41 -
P/RPS 0.44 0.57 0.50 0.43 0.38 0.67 0.65 -22.81%
P/EPS 3.58 8.41 4.50 3.23 2.94 9.36 5.39 -23.78%
EY 27.95 11.89 22.22 31.00 34.00 10.68 18.57 31.17%
DY 0.00 5.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.47 0.46 0.47 0.43 0.46 0.43 0.47 0.00%

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