[PPG] QoQ Cumulative 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- 129.74%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,374 66,421 63,870 45,498 24,073 69,366 61,881 -41.85%
PBT 6,277 9,077 12,831 9,411 4,252 6,025 10,594 -29.38%
Tax -2,062 -2,486 -3,671 -2,607 -1,356 -1,501 -3,609 -31.07%
NP 4,215 6,591 9,160 6,804 2,896 4,524 6,985 -28.52%
-
NP to SH 4,040 6,383 8,900 6,736 2,932 4,697 6,916 -30.05%
-
Tax Rate 32.85% 27.39% 28.61% 27.70% 31.89% 24.91% 34.07% -
Total Cost 23,159 59,830 54,710 38,694 21,177 64,842 54,896 -43.66%
-
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 4.21% 6.97% 9.48% 7.36% 3.28% 5.43% 7.78% -
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 27.71 67.24 64.66 46.07 24.38 70.25 62.63 -41.85%
EPS 4.09 6.46 9.01 6.82 2.97 4.76 7.00 -30.04%
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 27.36 66.39 63.84 45.48 24.06 69.34 61.85 -41.85%
EPS 4.04 6.38 8.90 6.73 2.93 4.69 6.91 -30.01%
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 1.88 0.75 0.75 0.91 1.68 0.58 0.59 116.08%
P/EPS 12.71 7.81 5.38 6.16 13.80 8.62 5.29 79.10%
EY 7.87 12.80 18.58 16.24 7.24 11.60 18.92 -44.18%
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 1.89 0.86 0.73 0.93 1.74 0.57 0.67 99.26%
P/EPS 12.84 8.90 5.22 6.30 14.31 8.41 6.00 65.83%
EY 7.79 11.24 19.17 15.86 6.99 11.89 16.67 -39.69%
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