[PPG] YoY Annualized Quarter 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- -46.21%
YoY- 35.9%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,052 63,328 64,370 66,421 69,366 53,058 50,630 3.72%
PBT 4,440 4,935 8,309 9,077 6,025 5,092 6,285 -5.62%
Tax -2,048 -2,053 -3,347 -2,486 -1,501 -1,488 -2,348 -2.25%
NP 2,392 2,882 4,962 6,591 4,524 3,604 3,937 -7.96%
-
NP to SH 2,404 2,480 4,688 6,383 4,697 3,795 3,952 -7.94%
-
Tax Rate 46.13% 41.60% 40.28% 27.39% 24.91% 29.22% 37.36% -
Total Cost 60,660 60,446 59,408 59,830 64,842 49,454 46,693 4.45%
-
Net Worth 95,891 95,817 94,748 91,565 86,451 83,084 80,430 2.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 1,974 1,973 1,972 -
Div Payout % - - - - 42.05% 52.01% 49.91% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 95,891 95,817 94,748 91,565 86,451 83,084 80,430 2.97%
NOSH 98,755 98,659 98,757 98,776 98,745 98,687 98,615 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.79% 4.55% 7.71% 9.92% 6.52% 6.79% 7.78% -
ROE 2.51% 2.59% 4.95% 6.97% 5.43% 4.57% 4.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.85 64.19 65.18 67.24 70.25 53.76 51.34 3.69%
EPS 2.43 2.51 4.75 6.46 4.76 3.84 3.96 -7.80%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.971 0.9712 0.9594 0.927 0.8755 0.8419 0.8156 2.94%
Adjusted Per Share Value based on latest NOSH - 97,766
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.02 63.30 64.34 66.39 69.34 53.04 50.61 3.71%
EPS 2.40 2.48 4.69 6.38 4.69 3.79 3.95 -7.96%
DPS 0.00 0.00 0.00 0.00 1.97 1.97 1.97 -
NAPS 0.9585 0.9578 0.9471 0.9153 0.8641 0.8305 0.804 2.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.56 0.475 0.64 0.505 0.41 0.37 0.44 -
P/RPS 0.88 0.74 0.98 0.75 0.58 0.69 0.86 0.38%
P/EPS 23.00 18.90 13.48 7.81 8.62 9.62 10.98 13.10%
EY 4.35 5.29 7.42 12.80 11.60 10.39 9.11 -11.58%
DY 0.00 0.00 0.00 0.00 4.88 5.41 4.55 -
P/NAPS 0.58 0.49 0.67 0.54 0.47 0.44 0.54 1.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 25/11/14 29/11/13 28/11/12 30/11/11 30/11/10 -
Price 0.57 0.56 0.555 0.575 0.40 0.36 0.41 -
P/RPS 0.89 0.87 0.85 0.86 0.57 0.67 0.80 1.79%
P/EPS 23.42 22.28 11.69 8.90 8.41 9.36 10.23 14.78%
EY 4.27 4.49 8.55 11.24 11.89 10.68 9.77 -12.87%
DY 0.00 0.00 0.00 0.00 5.00 5.56 4.88 -
P/NAPS 0.59 0.58 0.58 0.62 0.46 0.43 0.50 2.79%

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