[PPG] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -4.48%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 62,185 67,997 69,722 66,421 71,355 70,873 67,558 -5.38%
PBT 7,926 9,113 11,102 9,077 8,262 7,325 5,566 26.65%
Tax -2,520 -2,857 -3,192 -2,486 -1,563 -1,691 -1,407 47.63%
NP 5,406 6,256 7,910 6,591 6,699 5,634 4,159 19.16%
-
NP to SH 5,070 5,841 7,490 6,382 6,681 5,618 4,271 12.14%
-
Tax Rate 31.79% 31.35% 28.75% 27.39% 18.92% 23.09% 25.28% -
Total Cost 56,779 61,741 61,812 59,830 64,656 65,239 63,399 -7.10%
-
Net Worth 97,068 95,202 95,883 90,326 93,061 90,601 89,411 5.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 1,957 1,957 1,957 -
Div Payout % - - - - 29.30% 34.85% 45.83% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 97,068 95,202 95,883 90,326 93,061 90,601 89,411 5.64%
NOSH 98,098 97,954 98,777 97,766 97,918 97,789 98,720 -0.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.69% 9.20% 11.35% 9.92% 9.39% 7.95% 6.16% -
ROE 5.22% 6.14% 7.81% 7.07% 7.18% 6.20% 4.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.39 69.42 70.58 67.94 72.87 72.48 68.43 -4.98%
EPS 5.17 5.96 7.58 6.53 6.82 5.75 4.33 12.58%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.9895 0.9719 0.9707 0.9239 0.9504 0.9265 0.9057 6.09%
Adjusted Per Share Value based on latest NOSH - 97,766
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.16 67.97 69.69 66.39 71.32 70.84 67.53 -5.38%
EPS 5.07 5.84 7.49 6.38 6.68 5.62 4.27 12.16%
DPS 0.00 0.00 0.00 0.00 1.96 1.96 1.96 -
NAPS 0.9703 0.9516 0.9584 0.9029 0.9302 0.9056 0.8937 5.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.54 0.52 0.505 0.485 0.42 0.41 -
P/RPS 0.95 0.78 0.74 0.74 0.67 0.58 0.60 35.96%
P/EPS 11.71 9.06 6.86 7.74 7.11 7.31 9.48 15.16%
EY 8.54 11.04 14.58 12.93 14.07 13.68 10.55 -13.17%
DY 0.00 0.00 0.00 0.00 4.12 4.76 4.88 -
P/NAPS 0.61 0.56 0.54 0.55 0.51 0.45 0.45 22.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.65 0.53 0.525 0.575 0.47 0.43 0.425 -
P/RPS 1.03 0.76 0.74 0.85 0.64 0.59 0.62 40.40%
P/EPS 12.58 8.89 6.92 8.81 6.89 7.48 9.82 18.00%
EY 7.95 11.25 14.44 11.35 14.52 13.36 10.18 -15.23%
DY 0.00 0.00 0.00 0.00 4.26 4.65 4.71 -
P/NAPS 0.66 0.55 0.54 0.62 0.49 0.46 0.47 25.47%

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