[PPG] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 195.45%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,058 62,592 69,012 85,420 50,630 58,465 67,358 -14.69%
PBT 5,092 10,358 14,730 16,888 6,285 8,934 12,088 -43.77%
Tax -1,488 -2,754 -3,530 -5,212 -2,348 -2,236 -3,046 -37.94%
NP 3,604 7,604 11,200 11,676 3,937 6,698 9,042 -45.80%
-
NP to SH 3,795 7,532 11,240 11,676 3,952 6,606 9,068 -44.02%
-
Tax Rate 29.22% 26.59% 23.96% 30.86% 37.36% 25.03% 25.20% -
Total Cost 49,454 54,988 57,812 73,744 46,693 51,766 58,316 -10.39%
-
Net Worth 83,084 85,427 85,811 80,980 80,430 81,457 82,491 0.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,973 - - 5,857 1,972 2,370 2,846 -21.65%
Div Payout % 52.01% - - 50.17% 49.91% 35.89% 31.39% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 83,084 85,427 85,811 80,980 80,430 81,457 82,491 0.47%
NOSH 98,687 98,931 99,469 97,625 98,615 99,899 79,964 15.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.79% 12.15% 16.23% 13.67% 7.78% 11.46% 13.42% -
ROE 4.57% 8.82% 13.10% 14.42% 4.91% 8.11% 10.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.76 63.27 69.38 87.50 51.34 58.52 84.23 -25.84%
EPS 3.84 7.61 11.30 11.96 3.96 6.61 11.34 -51.38%
DPS 2.00 0.00 0.00 6.00 2.00 2.37 3.56 -31.89%
NAPS 0.8419 0.8635 0.8627 0.8295 0.8156 0.8154 1.0316 -12.65%
Adjusted Per Share Value based on latest NOSH - 97,625
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.04 62.57 68.98 85.38 50.61 58.44 67.33 -14.69%
EPS 3.79 7.53 11.24 11.67 3.95 6.60 9.06 -44.03%
DPS 1.97 0.00 0.00 5.86 1.97 2.37 2.85 -21.80%
NAPS 0.8305 0.8539 0.8578 0.8095 0.804 0.8142 0.8246 0.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.41 0.415 0.43 0.44 0.47 0.60 -
P/RPS 0.69 0.65 0.60 0.49 0.86 0.80 0.71 -1.88%
P/EPS 9.62 5.39 3.67 3.60 10.98 7.11 5.29 48.93%
EY 10.39 18.57 27.23 27.81 9.11 14.07 18.90 -32.86%
DY 5.41 0.00 0.00 13.95 4.55 5.05 5.93 -5.92%
P/NAPS 0.44 0.47 0.48 0.52 0.54 0.58 0.58 -16.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 30/05/11 25/02/11 30/11/10 24/08/10 27/05/10 -
Price 0.36 0.41 0.41 0.45 0.41 0.41 0.57 -
P/RPS 0.67 0.65 0.59 0.51 0.80 0.70 0.68 -0.98%
P/EPS 9.36 5.39 3.63 3.76 10.23 6.20 5.03 51.23%
EY 10.68 18.57 27.56 26.58 9.77 16.13 19.89 -33.91%
DY 5.56 0.00 0.00 13.33 4.88 5.79 6.25 -7.49%
P/NAPS 0.43 0.47 0.48 0.54 0.50 0.50 0.55 -15.12%

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