[PPG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#3]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

20-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 4.1%

YoY- 20.53%

Quarter Report

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	38,942	23,596	63,135	51,811	39,801	24,429	62,433	-26.97%
YoY %	65.04%	-62.63%	21.86%	30.18%	62.93%	-60.87%	-	-
Horiz. %	62.37%	37.79%	101.12%	82.99%	63.75%	39.13%	100.00%	-
PBT	7,859	4,161	9,984	10,021	9,757	4,865	10,017	-14.92%
YoY %	88.87%	-58.32%	-0.37%	2.71%	100.55%	-51.43%	-	-
Horiz. %	78.46%	41.54%	99.67%	100.04%	97.40%	48.57%	100.00%	-
Tax	-2,521	-1,238	-2,877	-2,496	-2,575	-1,210	-2,858	-8.01%
YoY %	-103.63%	56.97%	-15.26%	3.07%	-112.81%	57.66%	-	-
Horiz. %	88.21%	43.32%	100.66%	87.33%	90.10%	42.34%	100.00%	-
NP	5,338	2,923	7,107	7,525	7,182	3,655	7,159	-17.75%
YoY %	82.62%	-58.87%	-5.55%	4.78%	96.50%	-48.95%	-	-
Horiz. %	74.56%	40.83%	99.27%	105.11%	100.32%	51.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,683	3,126	7,105	7,508	7,212	3,654	7,048	-13.35%
YoY %	81.80%	-56.00%	-5.37%	4.10%	97.37%	-48.16%	-	-
Horiz. %	80.63%	44.35%	100.81%	106.53%	102.33%	51.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.08%	29.75%	28.82%	24.91%	26.39%	24.87%	28.53%	-
YoY %	7.83%	3.23%	15.70%	-5.61%	6.11%	-12.83%	-	-
Horiz. %	112.44%	104.28%	101.02%	87.31%	92.50%	87.17%	100.00%	-
Total Cost	33,604	20,673	56,028	44,286	32,619	20,774	55,274	-28.21%
YoY %	62.55%	-63.10%	26.51%	35.77%	57.02%	-62.42%	-	-
Horiz. %	60.80%	37.40%	101.36%	80.12%	59.01%	37.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,082	77,550	74,243	75,159	76,927	72,285	69,542	9.85%
YoY %	3.26%	4.45%	-1.22%	-2.30%	6.42%	3.94%	-	-
Horiz. %	115.16%	111.52%	106.76%	108.08%	110.62%	103.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	1,648	1,646	1,756	1,759	1,762	1,747	1,598	2.07%
YoY %	0.12%	-6.26%	-0.17%	-0.17%	0.86%	9.32%	-	-
Horiz. %	103.13%	103.00%	109.89%	110.08%	110.26%	109.32%	100.00%	-
Div Payout %	29.01%	52.69%	24.72%	23.43%	24.44%	47.83%	22.68%	-
YoY %	-44.94%	113.15%	5.51%	-4.13%	-48.90%	110.89%	-	-
Horiz. %	127.91%	232.32%	108.99%	103.31%	107.76%	210.89%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	80,082	77,550	74,243	75,159	76,927	72,285	69,542	9.85%
YoY %	3.26%	4.45%	-1.22%	-2.30%	6.42%	3.94%	-	-
Horiz. %	115.16%	111.52%	106.76%	108.08%	110.62%	103.94%	100.00%	-
NOSH	80,042	79,948	79,831	79,957	80,133	79,434	79,933	0.09%
YoY %	0.12%	0.15%	-0.16%	-0.22%	0.88%	-0.62%	-	-
Horiz. %	100.14%	100.02%	99.87%	100.03%	100.25%	99.38%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	13.71%	12.39%	11.26%	14.52%	18.04%	14.96%	11.47%	-
YoY %	10.65%	10.04%	-22.45%	-19.51%	20.59%	30.43%	-	-
Horiz. %	119.53%	108.02%	98.17%	126.59%	157.28%	130.43%	100.00%	-
ROE	7.10%	4.03%	9.57%	9.99%	9.38%	5.05%	10.13%	-
YoY %	76.18%	-57.89%	-4.20%	6.50%	85.74%	-50.15%	-	-
Horiz. %	70.09%	39.78%	94.47%	98.62%	92.60%	49.85%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	48.65	29.51	79.09	64.80	49.67	30.75	78.11	-27.04%
YoY %	64.86%	-62.69%	22.05%	30.46%	61.53%	-60.63%	-	-
Horiz. %	62.28%	37.78%	101.25%	82.96%	63.59%	39.37%	100.00%	-
EPS	7.10	3.91	8.90	9.39	9.00	4.60	8.80	-13.32%
YoY %	81.59%	-56.07%	-5.22%	4.33%	95.65%	-47.73%	-	-
Horiz. %	80.68%	44.43%	101.14%	106.70%	102.27%	52.27%	100.00%	-
DPS	2.06	2.06	2.20	2.20	2.20	2.20	2.00	1.98%
YoY %	0.00%	-6.36%	0.00%	0.00%	0.00%	10.00%	-	-
Horiz. %	103.00%	103.00%	110.00%	110.00%	110.00%	110.00%	100.00%	-
NAPS	1.0005	0.97	0.93	0.94	0.96	0.91	0.87	9.75%
YoY %	3.14%	4.30%	-1.06%	-2.08%	5.49%	4.60%	-	-
Horiz. %	115.00%	111.49%	106.90%	108.05%	110.34%	104.60%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 79,999
RPS	38.93	23.59	63.11	51.79	39.78	24.42	62.41	-26.97%
YoY %	65.03%	-62.62%	21.86%	30.19%	62.90%	-60.87%	-	-
Horiz. %	62.38%	37.80%	101.12%	82.98%	63.74%	39.13%	100.00%	-
EPS	5.68	3.12	7.10	7.50	7.21	3.65	7.04	-13.32%
YoY %	82.05%	-56.06%	-5.33%	4.02%	97.53%	-48.15%	-	-
Horiz. %	80.68%	44.32%	100.85%	106.53%	102.41%	51.85%	100.00%	-
DPS	1.65	1.65	1.76	1.76	1.76	1.75	1.60	2.07%
YoY %	0.00%	-6.25%	0.00%	0.00%	0.57%	9.38%	-	-
Horiz. %	103.12%	103.12%	110.00%	110.00%	110.00%	109.38%	100.00%	-
NAPS	0.8005	0.7752	0.7421	0.7513	0.7689	0.7225	0.6951	9.85%
YoY %	3.26%	4.46%	-1.22%	-2.29%	6.42%	3.94%	-	-
Horiz. %	115.16%	111.52%	106.76%	108.09%	110.62%	103.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.38	0.39	0.59	0.50	0.55	0.61	0.64	-
P/RPS	0.78	1.32	0.75	0.77	1.11	1.98	0.82	-3.27%
YoY %	-40.91%	76.00%	-2.60%	-30.63%	-43.94%	141.46%	-	-
Horiz. %	95.12%	160.98%	91.46%	93.90%	135.37%	241.46%	100.00%	-
P/EPS	5.35	9.97	6.63	5.32	6.11	13.26	7.26	-18.39%
YoY %	-46.34%	50.38%	24.62%	-12.93%	-53.92%	82.64%	-	-
Horiz. %	73.69%	137.33%	91.32%	73.28%	84.16%	182.64%	100.00%	-
EY	18.68	10.03	15.08	18.78	16.36	7.54	13.78	22.46%
YoY %	86.24%	-33.49%	-19.70%	14.79%	116.98%	-45.28%	-	-
Horiz. %	135.56%	72.79%	109.43%	136.28%	118.72%	54.72%	100.00%	-
DY	5.42	5.28	3.73	4.40	4.00	3.61	3.13	44.15%
YoY %	2.65%	41.55%	-15.23%	10.00%	10.80%	15.34%	-	-
Horiz. %	173.16%	168.69%	119.17%	140.58%	127.80%	115.34%	100.00%	-
P/NAPS	0.38	0.40	0.63	0.53	0.57	0.67	0.74	-35.84%
YoY %	-5.00%	-36.51%	18.87%	-7.02%	-14.93%	-9.46%	-	-
Horiz. %	51.35%	54.05%	85.14%	71.62%	77.03%	90.54%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	19/02/09	25/11/08	20/08/08	20/05/08	29/02/08	26/11/07	-
Price	0.47	0.40	0.50	0.45	0.60	0.55	0.56	-
P/RPS	0.97	1.36	0.63	0.69	1.21	1.79	0.72	21.95%
YoY %	-28.68%	115.87%	-8.70%	-42.98%	-32.40%	148.61%	-	-
Horiz. %	134.72%	188.89%	87.50%	95.83%	168.06%	248.61%	100.00%	-
P/EPS	6.62	10.23	5.62	4.79	6.67	11.96	6.35	2.81%
YoY %	-35.29%	82.03%	17.33%	-28.19%	-44.23%	88.35%	-	-
Horiz. %	104.25%	161.10%	88.50%	75.43%	105.04%	188.35%	100.00%	-
EY	15.11	9.78	17.80	20.87	15.00	8.36	15.75	-2.72%
YoY %	54.50%	-45.06%	-14.71%	39.13%	79.43%	-46.92%	-	-
Horiz. %	95.94%	62.10%	113.02%	132.51%	95.24%	53.08%	100.00%	-
DY	4.38	5.15	4.40	4.89	3.67	4.00	3.57	14.59%
YoY %	-14.95%	17.05%	-10.02%	33.24%	-8.25%	12.04%	-	-
Horiz. %	122.69%	144.26%	123.25%	136.97%	102.80%	112.04%	100.00%	-
P/NAPS	0.47	0.41	0.54	0.48	0.63	0.60	0.64	-18.58%
YoY %	14.63%	-24.07%	12.50%	-23.81%	5.00%	-6.25%	-	-
Horiz. %	73.44%	64.06%	84.38%	75.00%	98.44%	93.75%	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