[PPG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 59.07%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 63,052 57,368 46,245 27,870 63,328 55,532 42,966 29.04%
PBT 4,440 10,648 8,474 7,496 4,935 9,180 7,525 -29.58%
Tax -2,048 -3,111 -2,460 -3,525 -2,053 -2,069 -1,997 1.69%
NP 2,392 7,537 6,014 3,971 2,882 7,111 5,528 -42.70%
-
NP to SH 2,404 7,463 6,006 3,945 2,480 6,651 5,232 -40.37%
-
Tax Rate 46.13% 29.22% 29.03% 47.03% 41.60% 22.54% 26.54% -
Total Cost 60,660 49,831 40,231 23,899 60,446 48,421 37,438 37.83%
-
Net Worth 95,891 101,974 101,716 99,552 95,817 100,159 100,651 -3.16%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 95,891 101,974 101,716 99,552 95,817 100,159 100,651 -3.16%
NOSH 98,755 98,716 98,782 98,625 98,659 98,679 98,716 0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.79% 13.14% 13.00% 14.25% 4.55% 12.81% 12.87% -
ROE 2.51% 7.32% 5.90% 3.96% 2.59% 6.64% 5.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.85 58.11 46.81 28.26 64.19 56.28 43.52 29.02%
EPS 2.43 7.56 6.08 4.00 2.51 6.74 5.30 -40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.971 1.033 1.0297 1.0094 0.9712 1.015 1.0196 -3.19%
Adjusted Per Share Value based on latest NOSH - 98,625
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.02 57.34 46.23 27.86 63.30 55.51 42.95 29.03%
EPS 2.40 7.46 6.00 3.94 2.48 6.65 5.23 -40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9585 1.0193 1.0167 0.9951 0.9578 1.0012 1.0061 -3.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.56 0.54 0.51 0.525 0.475 0.53 0.565 -
P/RPS 0.88 0.93 1.09 1.86 0.74 0.94 1.30 -22.85%
P/EPS 23.00 7.14 8.39 13.13 18.90 7.86 10.66 66.73%
EY 4.35 14.00 11.92 7.62 5.29 12.72 9.38 -40.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.50 0.52 0.49 0.52 0.55 3.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 23/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.57 0.525 0.51 0.51 0.56 0.53 0.525 -
P/RPS 0.89 0.90 1.09 1.80 0.87 0.94 1.21 -18.47%
P/EPS 23.42 6.94 8.39 12.75 22.28 7.86 9.91 77.14%
EY 4.27 14.40 11.92 7.84 4.49 12.72 10.10 -43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.50 0.51 0.58 0.52 0.51 10.17%

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