[PPG] YoY 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- 260.44%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
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 37,897 27,870 23,793 27,374 24,073 25,881 21,355 10.02%
PBT 10,576 7,496 5,283 6,277 4,252 4,711 4,222 16.52%
Tax -2,952 -3,525 -1,614 -2,062 -1,356 -1,449 -1,303 14.58%
NP 7,624 3,971 3,669 4,215 2,896 3,262 2,919 17.33%
-
NP to SH 7,730 3,945 3,701 4,040 2,932 3,359 2,919 17.60%
-
Tax Rate 27.91% 47.03% 30.55% 32.85% 31.89% 30.76% 30.86% -
Total Cost 30,273 23,899 20,124 23,159 21,177 22,619 18,436 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 - - - - - - 1,464 -
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 7.28% 3.96% 3.76% 4.21% 3.28% 3.88% 3.60% -
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 37.90 28.26 24.11 27.71 24.38 26.20 21.87 9.58%
EPS 7.83 4.00 3.75 4.09 2.97 3.40 2.99 17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
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 37.88 27.86 23.78 27.36 24.06 25.87 21.35 10.01%
EPS 7.73 3.94 3.70 4.04 2.93 3.36 2.92 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
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 1.35 1.86 2.12 1.88 1.68 1.57 1.97 -6.09%
P/EPS 6.60 13.13 13.60 12.71 13.80 12.06 14.38 -12.16%
EY 15.16 7.62 7.35 7.87 7.24 8.29 6.95 13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.49 -
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 1.50 1.80 2.16 1.89 1.74 1.53 2.06 -5.14%
P/EPS 7.37 12.75 13.87 12.84 14.31 11.76 15.05 -11.20%
EY 13.56 7.84 7.21 7.79 6.99 8.50 6.64 12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
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