[PPG] QoQ TTM Result on 30-Jun-2014 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -13.2%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,262 60,789 64,370 62,185 67,997 69,722 66,421 -6.28%
PBT 6,387 7,315 8,309 7,926 9,113 11,102 9,077 -20.90%
Tax -2,365 -2,898 -3,346 -2,520 -2,857 -3,192 -2,486 -3.27%
NP 4,022 4,417 4,963 5,406 6,256 7,910 6,591 -28.07%
-
NP to SH 3,725 4,349 4,688 5,070 5,841 7,490 6,382 -30.18%
-
Tax Rate 37.03% 39.62% 40.27% 31.79% 31.35% 28.75% 27.39% -
Total Cost 56,240 56,372 59,407 56,779 61,741 61,812 59,830 -4.04%
-
Net Worth 100,710 98,407 95,138 97,068 95,202 95,883 90,326 7.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,710 98,407 95,138 97,068 95,202 95,883 90,326 7.53%
NOSH 98,774 98,693 98,916 98,098 97,954 98,777 97,766 0.68%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.67% 7.27% 7.71% 8.69% 9.20% 11.35% 9.92% -
ROE 3.70% 4.42% 4.93% 5.22% 6.14% 7.81% 7.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.01 61.59 65.07 63.39 69.42 70.58 67.94 -6.92%
EPS 3.77 4.41 4.74 5.17 5.96 7.58 6.53 -30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.9971 0.9618 0.9895 0.9719 0.9707 0.9239 6.79%
Adjusted Per Share Value based on latest NOSH - 98,098
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 60.24 60.76 64.34 62.16 67.97 69.69 66.39 -6.28%
EPS 3.72 4.35 4.69 5.07 5.84 7.49 6.38 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0067 0.9836 0.951 0.9703 0.9516 0.9584 0.9029 7.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.565 0.51 0.64 0.605 0.54 0.52 0.505 -
P/RPS 0.93 0.83 0.98 0.95 0.78 0.74 0.74 16.47%
P/EPS 14.98 11.57 13.50 11.71 9.06 6.86 7.74 55.36%
EY 6.67 8.64 7.41 8.54 11.04 14.58 12.93 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.67 0.61 0.56 0.54 0.55 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 25/11/14 25/08/14 20/05/14 26/02/14 29/11/13 -
Price 0.525 0.52 0.555 0.65 0.53 0.525 0.575 -
P/RPS 0.86 0.84 0.85 1.03 0.76 0.74 0.85 0.78%
P/EPS 13.92 11.80 11.71 12.58 8.89 6.92 8.81 35.69%
EY 7.18 8.47 8.54 7.95 11.25 14.44 11.35 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.66 0.55 0.54 0.62 -12.21%

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