[PPG] YoY Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 536.29%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 109,716 118,968 151,588 111,480 95,172 109,496 96,292 2.19%
PBT 26,016 24,788 42,304 29,984 21,132 25,108 17,008 7.33%
Tax -5,412 -5,592 -11,808 -14,100 -6,456 -8,248 -5,424 -0.03%
NP 20,604 19,196 30,496 15,884 14,676 16,860 11,584 10.06%
-
NP to SH 20,864 19,320 30,920 15,780 14,804 16,160 11,728 10.07%
-
Tax Rate 20.80% 22.56% 27.91% 47.03% 30.55% 32.85% 31.89% -
Total Cost 89,112 99,772 121,092 95,596 80,496 92,636 84,708 0.84%
-
Net Worth 100,790 101,447 106,110 99,552 98,407 95,883 89,411 2.01%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 100,790 101,447 106,110 99,552 98,407 95,883 89,411 2.01%
NOSH 100,043 100,043 98,717 98,625 98,693 98,777 98,720 0.22%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.78% 16.14% 20.12% 14.25% 15.42% 15.40% 12.03% -
ROE 20.70% 19.04% 29.14% 15.85% 15.04% 16.85% 13.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 113.58 123.16 151.59 113.03 96.43 110.85 97.54 2.56%
EPS 21.60 20.00 31.32 16.00 15.00 16.36 11.88 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0434 1.0502 1.0611 1.0094 0.9971 0.9707 0.9057 2.38%
Adjusted Per Share Value based on latest NOSH - 98,625
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 109.67 118.92 151.52 111.43 95.13 109.45 96.25 2.19%
EPS 20.86 19.31 30.91 15.77 14.80 16.15 11.72 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0075 1.014 1.0606 0.9951 0.9836 0.9584 0.8937 2.01%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.35 0.485 0.51 0.525 0.51 0.52 0.41 -
P/RPS 0.31 0.39 0.34 0.46 0.53 0.47 0.42 -4.93%
P/EPS 1.62 2.42 1.65 3.28 3.40 3.18 3.45 -11.83%
EY 61.71 41.24 60.63 30.48 29.41 31.46 28.98 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.48 0.52 0.51 0.54 0.45 -4.56%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 14/02/18 22/02/17 26/02/16 17/02/15 26/02/14 27/02/13 -
Price 0.41 0.50 0.57 0.51 0.52 0.525 0.425 -
P/RPS 0.36 0.41 0.38 0.45 0.54 0.47 0.44 -3.28%
P/EPS 1.90 2.50 1.84 3.19 3.47 3.21 3.58 -10.01%
EY 52.68 40.00 54.25 31.37 28.85 31.16 27.95 11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.54 0.51 0.52 0.54 0.47 -3.06%

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