[PPG] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

31-Mar-2010 [#2]

Profit Trend

QoQ- -8.4%

YoY- -20.22%

Quarter Report

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	85,420	50,630	58,465	67,358	76,876	55,716	63,966	21.20%
YoY %	68.71%	-13.40%	-13.20%	-12.38%	37.98%	-12.90%	-	-
Horiz. %	133.54%	79.15%	91.40%	105.30%	120.18%	87.10%	100.00%	-
PBT	16,888	6,285	8,934	12,088	12,960	7,798	11,128	31.96%
YoY %	168.70%	-29.65%	-26.09%	-6.73%	66.20%	-29.92%	-	-
Horiz. %	151.76%	56.48%	80.28%	108.63%	116.46%	70.08%	100.00%	-
Tax	-5,212	-2,348	-2,236	-3,046	-3,236	-2,590	-3,309	35.26%
YoY %	-121.98%	-5.01%	26.59%	5.87%	-24.94%	21.73%	-	-
Horiz. %	157.51%	70.96%	67.57%	92.05%	97.79%	78.27%	100.00%	-
NP	11,676	3,937	6,698	9,042	9,724	5,208	7,818	30.56%
YoY %	196.57%	-41.22%	-25.92%	-7.01%	86.71%	-33.38%	-	-
Horiz. %	149.35%	50.36%	85.67%	115.66%	124.38%	66.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,676	3,952	6,606	9,068	9,900	5,582	8,172	26.77%
YoY %	195.45%	-40.18%	-27.15%	-8.40%	77.36%	-31.69%	-	-
Horiz. %	142.88%	48.36%	80.84%	110.96%	121.15%	68.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.86%	37.36%	25.03%	25.20%	24.97%	33.21%	29.74%	-
YoY %	-17.40%	49.26%	-0.67%	0.92%	-24.81%	11.67%	-	-
Horiz. %	103.77%	125.62%	84.16%	84.73%	83.96%	111.67%	100.00%	-
Total Cost	73,744	46,693	51,766	58,316	67,152	50,508	56,148	19.87%
YoY %	57.93%	-9.80%	-11.23%	-13.16%	32.95%	-10.04%	-	-
Horiz. %	131.34%	83.16%	92.20%	103.86%	119.60%	89.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,980	80,430	81,457	82,491	80,261	78,058	78,828	1.80%
YoY %	0.68%	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-	-
Horiz. %	102.73%	102.03%	103.34%	104.65%	101.82%	99.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	5,857	1,972	2,370	2,846	5,684	1,648	2,197	91.92%
YoY %	197.01%	-16.79%	-16.73%	-49.93%	244.90%	-24.99%	-	-
Horiz. %	266.59%	89.76%	107.87%	129.54%	258.72%	75.01%	100.00%	-
Div Payout %	50.17%	49.91%	35.89%	31.39%	57.42%	29.54%	26.89%	-
YoY %	0.52%	39.06%	14.34%	-45.33%	94.38%	9.85%	-	-
Horiz. %	186.57%	185.61%	133.47%	116.73%	213.54%	109.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	80,980	80,430	81,457	82,491	80,261	78,058	78,828	1.80%
YoY %	0.68%	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-	-
Horiz. %	102.73%	102.03%	103.34%	104.65%	101.82%	99.02%	100.00%	-
NOSH	97,625	98,615	99,899	79,964	79,838	80,043	80,013	14.14%
YoY %	-1.00%	-1.29%	24.93%	0.16%	-0.26%	0.04%	-	-
Horiz. %	122.01%	123.25%	124.85%	99.94%	99.78%	100.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	13.67%	7.78%	11.46%	13.42%	12.65%	9.35%	12.22%	-
YoY %	75.71%	-32.11%	-14.61%	6.09%	35.29%	-23.49%	-	-
Horiz. %	111.87%	63.67%	93.78%	109.82%	103.52%	76.51%	100.00%	-
ROE	14.42%	4.91%	8.11%	10.99%	12.33%	7.15%	10.37%	-
YoY %	193.69%	-39.46%	-26.21%	-10.87%	72.45%	-31.05%	-	-
Horiz. %	139.05%	47.35%	78.21%	105.98%	118.90%	68.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	87.50	51.34	58.52	84.23	96.29	69.61	79.95	6.18%
YoY %	70.43%	-12.27%	-30.52%	-12.52%	38.33%	-12.93%	-	-
Horiz. %	109.44%	64.22%	73.20%	105.35%	120.44%	87.07%	100.00%	-
EPS	11.96	3.96	6.61	11.34	12.40	5.67	10.21	11.09%
YoY %	202.02%	-40.09%	-41.71%	-8.55%	118.69%	-44.47%	-	-
Horiz. %	117.14%	38.79%	64.74%	111.07%	121.45%	55.53%	100.00%	-
DPS	6.00	2.00	2.37	3.56	7.12	2.06	2.75	67.98%
YoY %	200.00%	-15.61%	-33.43%	-50.00%	245.63%	-25.09%	-	-
Horiz. %	218.18%	72.73%	86.18%	129.45%	258.91%	74.91%	100.00%	-
NAPS	0.8295	0.8156	0.8154	1.0316	1.0053	0.9752	0.9852	-10.80%
YoY %	1.70%	0.02%	-20.96%	2.62%	3.09%	-1.02%	-	-
Horiz. %	84.20%	82.79%	82.76%	104.71%	102.04%	98.98%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 80,116
RPS	85.38	50.61	58.44	67.33	76.84	55.69	63.94	21.19%
YoY %	68.70%	-13.40%	-13.20%	-12.38%	37.98%	-12.90%	-	-
Horiz. %	133.53%	79.15%	91.40%	105.30%	120.18%	87.10%	100.00%	-
EPS	11.67	3.95	6.60	9.06	9.90	5.58	8.17	26.75%
YoY %	195.44%	-40.15%	-27.15%	-8.48%	77.42%	-31.70%	-	-
Horiz. %	142.84%	48.35%	80.78%	110.89%	121.18%	68.30%	100.00%	-
DPS	5.86	1.97	2.37	2.85	5.68	1.65	2.20	91.81%
YoY %	197.46%	-16.88%	-16.84%	-49.82%	244.24%	-25.00%	-	-
Horiz. %	266.36%	89.55%	107.73%	129.55%	258.18%	75.00%	100.00%	-
NAPS	0.8095	0.804	0.8142	0.8246	0.8023	0.7802	0.7879	1.81%
YoY %	0.68%	-1.25%	-1.26%	2.78%	2.83%	-0.98%	-	-
Horiz. %	102.74%	102.04%	103.34%	104.66%	101.83%	99.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.43	0.44	0.47	0.60	0.47	0.45	0.39	-
P/RPS	0.49	0.86	0.80	0.71	0.49	0.65	0.49	0.00%
YoY %	-43.02%	7.50%	12.68%	44.90%	-24.62%	32.65%	-	-
Horiz. %	100.00%	175.51%	163.27%	144.90%	100.00%	132.65%	100.00%	-
P/EPS	3.60	10.98	7.11	5.29	3.79	6.45	3.82	-3.86%
YoY %	-67.21%	54.43%	34.40%	39.58%	-41.24%	68.85%	-	-
Horiz. %	94.24%	287.43%	186.13%	138.48%	99.21%	168.85%	100.00%	-
EY	27.81	9.11	14.07	18.90	26.38	15.50	26.19	4.07%
YoY %	205.27%	-35.25%	-25.56%	-28.35%	70.19%	-40.82%	-	-
Horiz. %	106.19%	34.78%	53.72%	72.16%	100.73%	59.18%	100.00%	-
DY	13.95	4.55	5.05	5.93	15.15	4.58	7.04	57.56%
YoY %	206.59%	-9.90%	-14.84%	-60.86%	230.79%	-34.94%	-	-
Horiz. %	198.15%	64.63%	71.73%	84.23%	215.20%	65.06%	100.00%	-
P/NAPS	0.52	0.54	0.58	0.58	0.47	0.46	0.40	19.05%
YoY %	-3.70%	-6.90%	0.00%	23.40%	2.17%	15.00%	-	-
Horiz. %	130.00%	135.00%	145.00%	145.00%	117.50%	115.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	30/11/10	24/08/10	27/05/10	24/02/10	26/11/09	27/08/09	-
Price	0.45	0.41	0.41	0.57	0.52	0.43	0.47	-
P/RPS	0.51	0.80	0.70	0.68	0.54	0.62	0.59	-9.23%
YoY %	-36.25%	14.29%	2.94%	25.93%	-12.90%	5.08%	-	-
Horiz. %	86.44%	135.59%	118.64%	115.25%	91.53%	105.08%	100.00%	-
P/EPS	3.76	10.23	6.20	5.03	4.19	6.17	4.60	-12.54%
YoY %	-63.25%	65.00%	23.26%	20.05%	-32.09%	34.13%	-	-
Horiz. %	81.74%	222.39%	134.78%	109.35%	91.09%	134.13%	100.00%	-
EY	26.58	9.77	16.13	19.89	23.85	16.22	21.73	14.33%
YoY %	172.06%	-39.43%	-18.90%	-16.60%	47.04%	-25.36%	-	-
Horiz. %	122.32%	44.96%	74.23%	91.53%	109.76%	74.64%	100.00%	-
DY	13.33	4.88	5.79	6.25	13.69	4.79	5.84	73.09%
YoY %	173.16%	-15.72%	-7.36%	-54.35%	185.80%	-17.98%	-	-
Horiz. %	228.25%	83.56%	99.14%	107.02%	234.42%	82.02%	100.00%	-
P/NAPS	0.54	0.50	0.50	0.55	0.52	0.44	0.48	8.14%
YoY %	8.00%	0.00%	-9.09%	5.77%	18.18%	-8.33%	-	-
Horiz. %	112.50%	104.17%	104.17%	114.58%	108.33%	91.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos