[PPG] YoY TTM 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- -4.48%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM 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 53,057 50,630 3.72%
PBT 4,441 4,936 8,309 9,077 6,025 5,094 6,285 -5.61%
Tax -2,048 -2,054 -3,346 -2,486 -1,500 -1,488 -2,348 -2.25%
NP 2,393 2,882 4,963 6,591 4,525 3,606 3,937 -7.95%
-
NP to SH 2,404 2,480 4,688 6,382 4,698 3,797 3,908 -7.77%
-
Tax Rate 46.12% 41.61% 40.27% 27.39% 24.90% 29.21% 37.36% -
Total Cost 60,659 60,446 59,407 59,830 64,841 49,451 46,693 4.45%
-
Net Worth 95,835 95,982 95,138 90,326 86,134 82,269 79,747 3.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 1,957 1,959 3,379 -
Div Payout % - - - - 41.67% 51.60% 86.48% -
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 95,835 95,982 95,138 90,326 86,134 82,269 79,747 3.10%
NOSH 98,698 98,716 98,916 97,766 97,880 97,962 97,922 0.13%
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 3.80% 4.55% 7.71% 9.92% 6.52% 6.80% 7.78% -
ROE 2.51% 2.58% 4.93% 7.07% 5.45% 4.62% 4.90% -
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 63.88 64.15 65.07 67.94 70.87 54.16 51.70 3.58%
EPS 2.44 2.51 4.74 6.53 4.80 3.88 3.99 -7.86%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 3.45 -
NAPS 0.971 0.9723 0.9618 0.9239 0.88 0.8398 0.8144 2.97%
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 53.03 50.61 3.71%
EPS 2.40 2.48 4.69 6.38 4.70 3.80 3.91 -7.80%
DPS 0.00 0.00 0.00 0.00 1.96 1.96 3.38 -
NAPS 0.9579 0.9594 0.951 0.9029 0.861 0.8223 0.7971 3.10%
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 0.74 0.58 0.68 0.85 0.57%
P/EPS 22.99 18.91 13.50 7.74 8.54 9.55 11.03 13.00%
EY 4.35 5.29 7.41 12.93 11.71 10.48 9.07 -11.51%
DY 0.00 0.00 0.00 0.00 4.88 5.41 7.84 -
P/NAPS 0.58 0.49 0.67 0.55 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 0.85 0.56 0.66 0.79 2.00%
P/EPS 23.40 22.29 11.71 8.81 8.33 9.29 10.27 14.69%
EY 4.27 4.49 8.54 11.35 12.00 10.77 9.73 -12.81%
DY 0.00 0.00 0.00 0.00 5.00 5.56 8.42 -
P/NAPS 0.59 0.58 0.58 0.62 0.45 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