[PPG] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 17.36%
YoY- 75.37%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,370 62,185 67,997 69,722 66,421 71,355 70,873 -6.20%
PBT 8,309 7,926 9,113 11,102 9,077 8,262 7,325 8.75%
Tax -3,346 -2,520 -2,857 -3,192 -2,486 -1,563 -1,691 57.54%
NP 4,963 5,406 6,256 7,910 6,591 6,699 5,634 -8.09%
-
NP to SH 4,688 5,070 5,841 7,490 6,382 6,681 5,618 -11.35%
-
Tax Rate 40.27% 31.79% 31.35% 28.75% 27.39% 18.92% 23.09% -
Total Cost 59,407 56,779 61,741 61,812 59,830 64,656 65,239 -6.04%
-
Net Worth 95,138 97,068 95,202 95,883 90,326 93,061 90,601 3.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 1,957 1,957 -
Div Payout % - - - - - 29.30% 34.85% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,138 97,068 95,202 95,883 90,326 93,061 90,601 3.30%
NOSH 98,916 98,098 97,954 98,777 97,766 97,918 97,789 0.76%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.71% 8.69% 9.20% 11.35% 9.92% 9.39% 7.95% -
ROE 4.93% 5.22% 6.14% 7.81% 7.07% 7.18% 6.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.07 63.39 69.42 70.58 67.94 72.87 72.48 -6.93%
EPS 4.74 5.17 5.96 7.58 6.53 6.82 5.75 -12.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.9618 0.9895 0.9719 0.9707 0.9239 0.9504 0.9265 2.52%
Adjusted Per Share Value based on latest NOSH - 98,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.34 62.16 67.97 69.69 66.39 71.32 70.84 -6.20%
EPS 4.69 5.07 5.84 7.49 6.38 6.68 5.62 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.96 1.96 -
NAPS 0.951 0.9703 0.9516 0.9584 0.9029 0.9302 0.9056 3.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.605 0.54 0.52 0.505 0.485 0.42 -
P/RPS 0.98 0.95 0.78 0.74 0.74 0.67 0.58 41.81%
P/EPS 13.50 11.71 9.06 6.86 7.74 7.11 7.31 50.46%
EY 7.41 8.54 11.04 14.58 12.93 14.07 13.68 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 4.12 4.76 -
P/NAPS 0.67 0.61 0.56 0.54 0.55 0.51 0.45 30.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 20/05/14 26/02/14 29/11/13 27/08/13 28/05/13 -
Price 0.555 0.65 0.53 0.525 0.575 0.47 0.43 -
P/RPS 0.85 1.03 0.76 0.74 0.85 0.64 0.59 27.53%
P/EPS 11.71 12.58 8.89 6.92 8.81 6.89 7.48 34.78%
EY 8.54 7.95 11.25 14.44 11.35 14.52 13.36 -25.77%
DY 0.00 0.00 0.00 0.00 0.00 4.26 4.65 -
P/NAPS 0.58 0.66 0.55 0.54 0.62 0.49 0.46 16.69%

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