[PPG] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -29.32%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 111,480 63,328 74,042 85,932 95,172 64,370 79,512 25.19%
PBT 29,984 4,935 12,240 15,050 21,132 8,309 15,573 54.58%
Tax -14,100 -2,053 -2,758 -3,994 -6,456 -3,347 -4,940 100.83%
NP 15,884 2,882 9,481 11,056 14,676 4,962 10,633 30.58%
-
NP to SH 15,780 2,480 8,868 10,464 14,804 4,688 10,117 34.38%
-
Tax Rate 47.03% 41.60% 22.53% 26.54% 30.55% 40.28% 31.72% -
Total Cost 95,596 60,446 64,561 74,876 80,496 59,408 68,878 24.35%
-
Net Worth 99,552 95,817 100,159 100,651 98,407 94,748 97,764 1.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 99,552 95,817 100,159 100,651 98,407 94,748 97,764 1.21%
NOSH 98,625 98,659 98,679 98,716 98,693 98,757 98,802 -0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.25% 4.55% 12.81% 12.87% 15.42% 7.71% 13.37% -
ROE 15.85% 2.59% 8.85% 10.40% 15.04% 4.95% 10.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 113.03 64.19 75.03 87.05 96.43 65.18 80.48 25.33%
EPS 16.00 2.51 8.99 10.60 15.00 4.75 10.24 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0094 0.9712 1.015 1.0196 0.9971 0.9594 0.9895 1.33%
Adjusted Per Share Value based on latest NOSH - 98,774
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.43 63.30 74.01 85.90 95.13 64.34 79.48 25.18%
EPS 15.77 2.48 8.86 10.46 14.80 4.69 10.11 34.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9951 0.9578 1.0012 1.0061 0.9836 0.9471 0.9772 1.21%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.525 0.475 0.53 0.565 0.51 0.64 0.605 -
P/RPS 0.46 0.74 0.71 0.65 0.53 0.98 0.75 -27.74%
P/EPS 3.28 18.90 5.90 5.33 3.40 13.48 5.91 -32.39%
EY 30.48 5.29 16.96 18.76 29.41 7.42 16.93 47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.52 0.55 0.51 0.67 0.61 -10.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 17/02/15 25/11/14 25/08/14 -
Price 0.51 0.56 0.53 0.525 0.52 0.555 0.65 -
P/RPS 0.45 0.87 0.71 0.60 0.54 0.85 0.81 -32.34%
P/EPS 3.19 22.28 5.90 4.95 3.47 11.69 6.35 -36.72%
EY 31.37 4.49 16.96 20.19 28.85 8.55 15.75 58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.52 0.51 0.52 0.58 0.66 -15.75%

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