[PPG] YoY Annualized Quarter 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- 153.17%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 151,588 111,480 95,172 109,496 96,292 103,524 85,420 10.02%
PBT 42,304 29,984 21,132 25,108 17,008 18,844 16,888 16.52%
Tax -11,808 -14,100 -6,456 -8,248 -5,424 -5,796 -5,212 14.58%
NP 30,496 15,884 14,676 16,860 11,584 13,048 11,676 17.33%
-
NP to SH 30,920 15,780 14,804 16,160 11,728 13,436 11,676 17.60%
-
Tax Rate 27.91% 47.03% 30.55% 32.85% 31.89% 30.76% 30.86% -
Total Cost 121,092 95,596 80,496 92,636 84,708 90,476 73,744 8.60%
-
Net Worth 106,110 99,552 98,407 95,883 89,411 86,573 80,980 4.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 5,857 -
Div Payout % - - - - - - 50.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 106,110 99,552 98,407 95,883 89,411 86,573 80,980 4.60%
NOSH 98,717 98,625 98,693 98,777 98,720 98,794 97,625 0.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.12% 14.25% 15.42% 15.40% 12.03% 12.60% 13.67% -
ROE 29.14% 15.85% 15.04% 16.85% 13.12% 15.52% 14.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 151.59 113.03 96.43 110.85 97.54 104.79 87.50 9.58%
EPS 31.32 16.00 15.00 16.36 11.88 13.60 11.96 17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.0611 1.0094 0.9971 0.9707 0.9057 0.8763 0.8295 4.18%
Adjusted Per Share Value based on latest NOSH - 98,777
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 151.52 111.43 95.13 109.45 96.25 103.48 85.38 10.02%
EPS 30.91 15.77 14.80 16.15 11.72 13.43 11.67 17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.86 -
NAPS 1.0606 0.9951 0.9836 0.9584 0.8937 0.8654 0.8095 4.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.51 0.525 0.51 0.52 0.41 0.41 0.43 -
P/RPS 0.34 0.46 0.53 0.47 0.42 0.39 0.49 -5.90%
P/EPS 1.65 3.28 3.40 3.18 3.45 3.01 3.60 -12.18%
EY 60.63 30.48 29.41 31.46 28.98 33.17 27.81 13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.95 -
P/NAPS 0.48 0.52 0.51 0.54 0.45 0.47 0.52 -1.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 17/02/15 26/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.57 0.51 0.52 0.525 0.425 0.40 0.45 -
P/RPS 0.38 0.45 0.54 0.47 0.44 0.38 0.51 -4.78%
P/EPS 1.84 3.19 3.47 3.21 3.58 2.94 3.76 -11.21%
EY 54.25 31.37 28.85 31.16 27.95 34.00 26.58 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
P/NAPS 0.54 0.51 0.52 0.54 0.47 0.46 0.54 0.00%

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