[PPG] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 18.92%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 65,164 60,268 62,185 71,355 67,995 53,724 51,590 3.96%
PBT 6,404 5,810 7,926 8,262 7,917 7,355 6,153 0.66%
Tax -3,095 -1,711 -2,520 -1,563 -3,030 -2,737 -1,785 9.59%
NP 3,309 4,099 5,406 6,699 4,887 4,618 4,368 -4.51%
-
NP to SH 3,292 3,751 5,070 6,681 5,063 4,648 4,364 -4.58%
-
Tax Rate 48.33% 29.45% 31.79% 18.92% 38.27% 37.21% 29.01% -
Total Cost 61,855 56,169 56,779 64,656 63,108 49,106 47,222 4.59%
-
Net Worth 101,694 100,019 97,068 93,061 87,700 83,471 81,734 3.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 1,957 1,959 1,958 3,063 -
Div Payout % - - - 29.30% 38.70% 42.14% 70.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 101,694 100,019 97,068 93,061 87,700 83,471 81,734 3.70%
NOSH 98,445 98,541 98,098 97,918 97,433 96,666 100,238 -0.30%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.08% 6.80% 8.69% 9.39% 7.19% 8.60% 8.47% -
ROE 3.24% 3.75% 5.22% 7.18% 5.77% 5.57% 5.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.19 61.16 63.39 72.87 69.79 55.58 51.47 4.27%
EPS 3.34 3.81 5.17 6.82 5.20 4.81 4.35 -4.30%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 3.06 -
NAPS 1.033 1.015 0.9895 0.9504 0.9001 0.8635 0.8154 4.01%
Adjusted Per Share Value based on latest NOSH - 97,918
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.14 60.24 62.16 71.32 67.97 53.70 51.57 3.96%
EPS 3.29 3.75 5.07 6.68 5.06 4.65 4.36 -4.58%
DPS 0.00 0.00 0.00 1.96 1.96 1.96 3.06 -
NAPS 1.0165 0.9998 0.9703 0.9302 0.8766 0.8344 0.817 3.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.54 0.53 0.605 0.485 0.37 0.41 0.47 -
P/RPS 0.82 0.87 0.95 0.67 0.53 0.74 0.91 -1.71%
P/EPS 16.15 13.92 11.71 7.11 7.12 8.53 10.80 6.92%
EY 6.19 7.18 8.54 14.07 14.04 11.73 9.26 -6.48%
DY 0.00 0.00 0.00 4.12 5.41 4.88 6.50 -
P/NAPS 0.52 0.52 0.61 0.51 0.41 0.47 0.58 -1.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 24/08/10 -
Price 0.525 0.53 0.65 0.47 0.42 0.41 0.41 -
P/RPS 0.79 0.87 1.03 0.64 0.60 0.74 0.80 -0.20%
P/EPS 15.70 13.92 12.58 6.89 8.08 8.53 9.42 8.87%
EY 6.37 7.18 7.95 14.52 12.37 11.73 10.62 -8.15%
DY 0.00 0.00 0.00 4.26 4.76 4.88 7.45 -
P/NAPS 0.51 0.52 0.66 0.49 0.47 0.47 0.50 0.33%

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