[PPG] QoQ Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -27.14%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,012 85,420 50,630 58,465 67,358 76,876 55,716 15.35%
PBT 14,730 16,888 6,285 8,934 12,088 12,960 7,798 52.86%
Tax -3,530 -5,212 -2,348 -2,236 -3,046 -3,236 -2,590 22.95%
NP 11,200 11,676 3,937 6,698 9,042 9,724 5,208 66.68%
-
NP to SH 11,240 11,676 3,952 6,606 9,068 9,900 5,582 59.52%
-
Tax Rate 23.96% 30.86% 37.36% 25.03% 25.20% 24.97% 33.21% -
Total Cost 57,812 73,744 46,693 51,766 58,316 67,152 50,508 9.43%
-
Net Worth 85,811 80,980 80,430 81,457 82,491 80,261 78,058 6.52%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,857 1,972 2,370 2,846 5,684 1,648 -
Div Payout % - 50.17% 49.91% 35.89% 31.39% 57.42% 29.54% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 85,811 80,980 80,430 81,457 82,491 80,261 78,058 6.52%
NOSH 99,469 97,625 98,615 99,899 79,964 79,838 80,043 15.60%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.23% 13.67% 7.78% 11.46% 13.42% 12.65% 9.35% -
ROE 13.10% 14.42% 4.91% 8.11% 10.99% 12.33% 7.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.38 87.50 51.34 58.52 84.23 96.29 69.61 -0.22%
EPS 11.30 11.96 3.96 6.61 11.34 12.40 5.67 58.43%
DPS 0.00 6.00 2.00 2.37 3.56 7.12 2.06 -
NAPS 0.8627 0.8295 0.8156 0.8154 1.0316 1.0053 0.9752 -7.85%
Adjusted Per Share Value based on latest NOSH - 100,238
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 68.98 85.38 50.61 58.44 67.33 76.84 55.69 15.35%
EPS 11.24 11.67 3.95 6.60 9.06 9.90 5.58 59.56%
DPS 0.00 5.86 1.97 2.37 2.85 5.68 1.65 -
NAPS 0.8578 0.8095 0.804 0.8142 0.8246 0.8023 0.7802 6.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.415 0.43 0.44 0.47 0.60 0.47 0.45 -
P/RPS 0.60 0.49 0.86 0.80 0.71 0.49 0.65 -5.20%
P/EPS 3.67 3.60 10.98 7.11 5.29 3.79 6.45 -31.35%
EY 27.23 27.81 9.11 14.07 18.90 26.38 15.50 45.64%
DY 0.00 13.95 4.55 5.05 5.93 15.15 4.58 -
P/NAPS 0.48 0.52 0.54 0.58 0.58 0.47 0.46 2.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 30/11/10 24/08/10 27/05/10 24/02/10 26/11/09 -
Price 0.41 0.45 0.41 0.41 0.57 0.52 0.43 -
P/RPS 0.59 0.51 0.80 0.70 0.68 0.54 0.62 -3.25%
P/EPS 3.63 3.76 10.23 6.20 5.03 4.19 6.17 -29.81%
EY 27.56 26.58 9.77 16.13 19.89 23.85 16.22 42.43%
DY 0.00 13.33 4.88 5.79 6.25 13.69 4.79 -
P/NAPS 0.48 0.54 0.50 0.50 0.55 0.52 0.44 5.97%

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