[PPG] QoQ TTM 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- 18.92%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 67,997 69,722 66,421 71,355 70,873 67,558 69,366 -1.32%
PBT 9,113 11,102 9,077 8,262 7,325 5,566 6,025 31.79%
Tax -2,857 -3,192 -2,486 -1,563 -1,691 -1,407 -1,500 53.71%
NP 6,256 7,910 6,591 6,699 5,634 4,159 4,525 24.12%
-
NP to SH 5,841 7,490 6,382 6,681 5,618 4,271 4,698 15.63%
-
Tax Rate 31.35% 28.75% 27.39% 18.92% 23.09% 25.28% 24.90% -
Total Cost 61,741 61,812 59,830 64,656 65,239 63,399 64,841 -3.21%
-
Net Worth 95,202 95,883 90,326 93,061 90,601 89,411 86,134 6.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 1,957 1,957 1,957 1,957 -
Div Payout % - - - 29.30% 34.85% 45.83% 41.67% -
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 95,202 95,883 90,326 93,061 90,601 89,411 86,134 6.90%
NOSH 97,954 98,777 97,766 97,918 97,789 98,720 97,880 0.05%
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 9.20% 11.35% 9.92% 9.39% 7.95% 6.16% 6.52% -
ROE 6.14% 7.81% 7.07% 7.18% 6.20% 4.78% 5.45% -
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 69.42 70.58 67.94 72.87 72.48 68.43 70.87 -1.36%
EPS 5.96 7.58 6.53 6.82 5.75 4.33 4.80 15.53%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.9719 0.9707 0.9239 0.9504 0.9265 0.9057 0.88 6.85%
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 67.97 69.69 66.39 71.32 70.84 67.53 69.34 -1.32%
EPS 5.84 7.49 6.38 6.68 5.62 4.27 4.70 15.59%
DPS 0.00 0.00 0.00 1.96 1.96 1.96 1.96 -
NAPS 0.9516 0.9584 0.9029 0.9302 0.9056 0.8937 0.861 6.90%
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 0.78 0.74 0.74 0.67 0.58 0.60 0.58 21.85%
P/EPS 9.06 6.86 7.74 7.11 7.31 9.48 8.54 4.02%
EY 11.04 14.58 12.93 14.07 13.68 10.55 11.71 -3.85%
DY 0.00 0.00 0.00 4.12 4.76 4.88 4.88 -
P/NAPS 0.56 0.54 0.55 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 0.76 0.74 0.85 0.64 0.59 0.62 0.56 22.60%
P/EPS 8.89 6.92 8.81 6.89 7.48 9.82 8.33 4.43%
EY 11.25 14.44 11.35 14.52 13.36 10.18 12.00 -4.21%
DY 0.00 0.00 0.00 4.26 4.65 4.71 5.00 -
P/NAPS 0.55 0.54 0.62 0.49 0.46 0.47 0.45 14.32%

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