[PPG] QoQ TTM Result on 31-Mar-2016 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 19.46%
YoY- -12.64%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,079 63,052 65,164 66,607 67,405 63,328 60,268 13.64%
PBT 7,521 4,441 6,404 5,885 7,149 4,936 5,810 18.68%
Tax -1,475 -2,048 -3,095 -2,517 -3,965 -2,054 -1,711 -9.38%
NP 6,046 2,393 3,309 3,368 3,184 2,882 4,099 29.42%
-
NP to SH 6,189 2,404 3,292 3,254 2,724 2,480 3,751 39.41%
-
Tax Rate 19.61% 46.12% 48.33% 42.77% 55.46% 41.61% 29.45% -
Total Cost 67,033 60,659 61,855 63,239 64,221 60,446 56,169 12.45%
-
Net Worth 106,110 95,835 101,694 101,541 99,552 95,982 100,019 4.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 106,110 95,835 101,694 101,541 99,552 95,982 100,019 4.00%
NOSH 100,000 98,698 98,445 98,612 98,625 98,716 98,541 0.98%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.27% 3.80% 5.08% 5.06% 4.72% 4.55% 6.80% -
ROE 5.83% 2.51% 3.24% 3.20% 2.74% 2.58% 3.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 73.08 63.88 66.19 67.54 68.34 64.15 61.16 12.54%
EPS 6.19 2.44 3.34 3.30 2.76 2.51 3.81 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0611 0.971 1.033 1.0297 1.0094 0.9723 1.015 2.99%
Adjusted Per Share Value based on latest NOSH - 98,612
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 73.05 63.02 65.14 66.58 67.38 63.30 60.24 13.65%
EPS 6.19 2.40 3.29 3.25 2.72 2.48 3.75 39.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0606 0.9579 1.0165 1.015 0.9951 0.9594 0.9998 3.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.51 0.56 0.54 0.51 0.525 0.475 0.53 -
P/RPS 0.70 0.88 0.82 0.76 0.77 0.74 0.87 -13.43%
P/EPS 8.24 22.99 16.15 15.46 19.01 18.91 13.92 -29.38%
EY 12.14 4.35 6.19 6.47 5.26 5.29 7.18 41.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.52 0.50 0.52 0.49 0.52 -5.17%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 28/11/16 29/08/16 23/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.57 0.57 0.525 0.51 0.51 0.56 0.53 -
P/RPS 0.78 0.89 0.79 0.76 0.75 0.87 0.87 -6.99%
P/EPS 9.21 23.40 15.70 15.46 18.47 22.29 13.92 -23.97%
EY 10.86 4.27 6.37 6.47 5.42 4.49 7.18 31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.51 0.50 0.51 0.58 0.52 2.53%

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