[PPG] QoQ Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -32.99%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 87,982 103,524 53,058 62,592 69,012 85,420 50,630 44.49%
PBT 16,222 18,844 5,092 10,358 14,730 16,888 6,285 88.05%
Tax -4,834 -5,796 -1,488 -2,754 -3,530 -5,212 -2,348 61.76%
NP 11,388 13,048 3,604 7,604 11,200 11,676 3,937 102.88%
-
NP to SH 11,630 13,436 3,795 7,532 11,240 11,676 3,952 105.22%
-
Tax Rate 29.80% 30.76% 29.22% 26.59% 23.96% 30.86% 37.36% -
Total Cost 76,594 90,476 49,454 54,988 57,812 73,744 46,693 39.04%
-
Net Worth 87,560 86,573 83,084 85,427 85,811 80,980 80,430 5.82%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 1,973 - - 5,857 1,972 -
Div Payout % - - 52.01% - - 50.17% 49.91% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 87,560 86,573 83,084 85,427 85,811 80,980 80,430 5.82%
NOSH 98,726 98,794 98,687 98,931 99,469 97,625 98,615 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.94% 12.60% 6.79% 12.15% 16.23% 13.67% 7.78% -
ROE 13.28% 15.52% 4.57% 8.82% 13.10% 14.42% 4.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 89.12 104.79 53.76 63.27 69.38 87.50 51.34 44.38%
EPS 11.78 13.60 3.84 7.61 11.30 11.96 3.96 106.70%
DPS 0.00 0.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 0.8869 0.8763 0.8419 0.8635 0.8627 0.8295 0.8156 5.74%
Adjusted Per Share Value based on latest NOSH - 96,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.94 103.48 53.04 62.57 68.98 85.38 50.61 44.48%
EPS 11.63 13.43 3.79 7.53 11.24 11.67 3.95 105.29%
DPS 0.00 0.00 1.97 0.00 0.00 5.86 1.97 -
NAPS 0.8752 0.8654 0.8305 0.8539 0.8578 0.8095 0.804 5.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.41 0.37 0.41 0.415 0.43 0.44 -
P/RPS 0.46 0.39 0.69 0.65 0.60 0.49 0.86 -34.08%
P/EPS 3.48 3.01 9.62 5.39 3.67 3.60 10.98 -53.48%
EY 28.73 33.17 10.39 18.57 27.23 27.81 9.11 114.90%
DY 0.00 0.00 5.41 0.00 0.00 13.95 4.55 -
P/NAPS 0.46 0.47 0.44 0.47 0.48 0.52 0.54 -10.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 30/11/11 23/08/11 30/05/11 25/02/11 30/11/10 -
Price 0.38 0.40 0.36 0.41 0.41 0.45 0.41 -
P/RPS 0.43 0.38 0.67 0.65 0.59 0.51 0.80 -33.86%
P/EPS 3.23 2.94 9.36 5.39 3.63 3.76 10.23 -53.59%
EY 31.00 34.00 10.68 18.57 27.56 26.58 9.77 115.77%
DY 0.00 0.00 5.56 0.00 0.00 13.33 4.88 -
P/NAPS 0.43 0.46 0.43 0.47 0.48 0.54 0.50 -9.55%

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