[PPG] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 14.87%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,496 66,421 85,160 90,996 96,292 69,366 82,508 20.70%
PBT 25,108 9,077 17,108 18,822 17,008 6,025 14,125 46.58%
Tax -8,248 -2,486 -4,894 -5,214 -5,424 -1,501 -4,812 43.08%
NP 16,860 6,591 12,213 13,608 11,584 4,524 9,313 48.38%
-
NP to SH 16,160 6,383 11,866 13,472 11,728 4,697 9,221 45.21%
-
Tax Rate 32.85% 27.39% 28.61% 27.70% 31.89% 24.91% 34.07% -
Total Cost 92,636 59,830 72,946 77,388 84,708 64,842 73,194 16.95%
-
Net Worth 95,883 91,565 93,879 91,508 89,411 86,451 88,929 5.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 1,974 - -
Div Payout % - - - - - 42.05% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,883 91,565 93,879 91,508 89,411 86,451 88,929 5.13%
NOSH 98,777 98,776 98,779 98,768 98,720 98,745 98,799 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.40% 9.92% 14.34% 14.95% 12.03% 6.52% 11.29% -
ROE 16.85% 6.97% 12.64% 14.72% 13.12% 5.43% 10.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 110.85 67.24 86.21 92.13 97.54 70.25 83.51 20.71%
EPS 16.36 6.46 12.01 13.64 11.88 4.76 9.33 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.9707 0.927 0.9504 0.9265 0.9057 0.8755 0.9001 5.14%
Adjusted Per Share Value based on latest NOSH - 97,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.45 66.39 85.12 90.96 96.25 69.34 82.47 20.70%
EPS 16.15 6.38 11.86 13.47 11.72 4.69 9.22 45.16%
DPS 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.9584 0.9153 0.9384 0.9147 0.8937 0.8641 0.8889 5.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.52 0.505 0.485 0.42 0.41 0.41 0.37 -
P/RPS 0.47 0.75 0.56 0.46 0.42 0.58 0.44 4.48%
P/EPS 3.18 7.81 4.04 3.08 3.45 8.62 3.96 -13.57%
EY 31.46 12.80 24.77 32.48 28.98 11.60 25.23 15.80%
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.54 0.54 0.51 0.45 0.45 0.47 0.41 20.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.525 0.575 0.47 0.43 0.425 0.40 0.42 -
P/RPS 0.47 0.86 0.55 0.47 0.44 0.57 0.50 -4.03%
P/EPS 3.21 8.90 3.91 3.15 3.58 8.41 4.50 -20.11%
EY 31.16 11.24 25.56 31.72 27.95 11.89 22.22 25.20%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.54 0.62 0.49 0.46 0.47 0.46 0.47 9.66%

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