[PPG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 32.13%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 47,074 27,374 66,421 63,870 45,498 24,073 69,366 -22.79%
PBT 9,447 6,277 9,077 12,831 9,411 4,252 6,025 35.00%
Tax -2,978 -2,062 -2,486 -3,671 -2,607 -1,356 -1,501 57.95%
NP 6,469 4,215 6,591 9,160 6,804 2,896 4,524 26.95%
-
NP to SH 6,195 4,040 6,383 8,900 6,736 2,932 4,697 20.28%
-
Tax Rate 31.52% 32.85% 27.39% 28.61% 27.70% 31.89% 24.91% -
Total Cost 40,605 23,159 59,830 54,710 38,694 21,177 64,842 -26.82%
-
Net Worth 96,027 95,883 91,565 93,879 91,508 89,411 86,451 7.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,974 -
Div Payout % - - - - - - 42.05% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,027 95,883 91,565 93,879 91,508 89,411 86,451 7.26%
NOSH 98,803 98,777 98,776 98,779 98,768 98,720 98,745 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.74% 15.40% 9.92% 14.34% 14.95% 12.03% 6.52% -
ROE 6.45% 4.21% 6.97% 9.48% 7.36% 3.28% 5.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.64 27.71 67.24 64.66 46.07 24.38 70.25 -22.83%
EPS 6.27 4.09 6.46 9.01 6.82 2.97 4.76 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9719 0.9707 0.927 0.9504 0.9265 0.9057 0.8755 7.21%
Adjusted Per Share Value based on latest NOSH - 97,918
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.05 27.36 66.39 63.84 45.48 24.06 69.34 -22.80%
EPS 6.19 4.04 6.38 8.90 6.73 2.93 4.69 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
NAPS 0.9599 0.9584 0.9153 0.9384 0.9147 0.8937 0.8641 7.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.52 0.505 0.485 0.42 0.41 0.41 -
P/RPS 1.13 1.88 0.75 0.75 0.91 1.68 0.58 56.05%
P/EPS 8.61 12.71 7.81 5.38 6.16 13.80 8.62 -0.07%
EY 11.61 7.87 12.80 18.58 16.24 7.24 11.60 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.56 0.54 0.54 0.51 0.45 0.45 0.47 12.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 28/11/12 -
Price 0.53 0.525 0.575 0.47 0.43 0.425 0.40 -
P/RPS 1.11 1.89 0.86 0.73 0.93 1.74 0.57 56.00%
P/EPS 8.45 12.84 8.90 5.22 6.30 14.31 8.41 0.31%
EY 11.83 7.79 11.24 19.17 15.86 6.99 11.89 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.55 0.54 0.62 0.49 0.46 0.47 0.46 12.66%

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