[PPG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Jun-2009 [#3]

Profit Trend

QoQ- 7.85%

YoY- -18.37%

Quarter Report

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	33,679	19,219	55,716	47,975	38,942	23,596	63,135	-34.25%
YoY %	75.24%	-65.51%	16.14%	23.20%	65.04%	-62.63%	-	-
Horiz. %	53.34%	30.44%	88.25%	75.99%	61.68%	37.37%	100.00%	-
PBT	6,044	3,240	7,798	8,346	7,859	4,161	9,984	-28.46%
YoY %	86.54%	-58.45%	-6.57%	6.20%	88.87%	-58.32%	-	-
Horiz. %	60.54%	32.45%	78.10%	83.59%	78.72%	41.68%	100.00%	-
Tax	-1,523	-809	-2,590	-2,482	-2,521	-1,238	-2,877	-34.58%
YoY %	-88.26%	68.76%	-4.35%	1.55%	-103.63%	56.97%	-	-
Horiz. %	52.94%	28.12%	90.02%	86.27%	87.63%	43.03%	100.00%	-
NP	4,521	2,431	5,208	5,864	5,338	2,923	7,107	-26.05%
YoY %	85.97%	-53.32%	-11.19%	9.85%	82.62%	-58.87%	-	-
Horiz. %	63.61%	34.21%	73.28%	82.51%	75.11%	41.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,534	2,475	5,582	6,129	5,683	3,126	7,105	-25.89%
YoY %	83.19%	-55.66%	-8.92%	7.85%	81.80%	-56.00%	-	-
Horiz. %	63.81%	34.83%	78.56%	86.26%	79.99%	44.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	24.97%	33.21%	29.74%	32.08%	29.75%	28.82%	-
YoY %	0.92%	-24.81%	11.67%	-7.29%	7.83%	3.23%	-	-
Horiz. %	87.44%	86.64%	115.23%	103.19%	111.31%	103.23%	100.00%	-
Total Cost	29,158	16,788	50,508	42,111	33,604	20,673	56,028	-35.32%
YoY %	73.68%	-66.76%	19.94%	25.32%	62.55%	-63.10%	-	-
Horiz. %	52.04%	29.96%	90.15%	75.16%	59.98%	36.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,491	80,261	78,058	78,828	80,082	77,550	74,243	7.28%
YoY %	2.78%	2.82%	-0.98%	-1.57%	3.26%	4.45%	-	-
Horiz. %	111.11%	108.11%	105.14%	106.18%	107.86%	104.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	1,423	1,421	1,648	1,648	1,648	1,646	1,756	-13.09%
YoY %	0.14%	-13.77%	0.00%	0.00%	0.12%	-6.26%	-	-
Horiz. %	81.04%	80.92%	93.85%	93.85%	93.85%	93.74%	100.00%	-
Div Payout %	31.39%	57.42%	29.54%	26.89%	29.01%	52.69%	24.72%	-
YoY %	-45.33%	94.38%	9.85%	-7.31%	-44.94%	113.15%	-	-
Horiz. %	126.98%	232.28%	119.50%	108.78%	117.35%	213.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	82,491	80,261	78,058	78,828	80,082	77,550	74,243	7.28%
YoY %	2.78%	2.82%	-0.98%	-1.57%	3.26%	4.45%	-	-
Horiz. %	111.11%	108.11%	105.14%	106.18%	107.86%	104.45%	100.00%	-
NOSH	79,964	79,838	80,043	80,013	80,042	79,948	79,831	0.11%
YoY %	0.16%	-0.26%	0.04%	-0.04%	0.12%	0.15%	-	-
Horiz. %	100.17%	100.01%	100.27%	100.23%	100.26%	100.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.42%	12.65%	9.35%	12.22%	13.71%	12.39%	11.26%	-
YoY %	6.09%	35.29%	-23.49%	-10.87%	10.65%	10.04%	-	-
Horiz. %	119.18%	112.34%	83.04%	108.53%	121.76%	110.04%	100.00%	-
ROE	5.50%	3.08%	7.15%	7.78%	7.10%	4.03%	9.57%	-
YoY %	78.57%	-56.92%	-8.10%	9.58%	76.18%	-57.89%	-	-
Horiz. %	57.47%	32.18%	74.71%	81.30%	74.19%	42.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	42.12	24.07	69.61	59.96	48.65	29.51	79.09	-34.32%
YoY %	74.99%	-65.42%	16.09%	23.25%	64.86%	-62.69%	-	-
Horiz. %	53.26%	30.43%	88.01%	75.81%	61.51%	37.31%	100.00%	-
EPS	5.67	3.10	5.67	7.66	7.10	3.91	8.90	-25.98%
YoY %	82.90%	-45.33%	-25.98%	7.89%	81.59%	-56.07%	-	-
Horiz. %	63.71%	34.83%	63.71%	86.07%	79.78%	43.93%	100.00%	-
DPS	1.78	1.78	2.06	2.06	2.06	2.06	2.20	-13.18%
YoY %	0.00%	-13.59%	0.00%	0.00%	0.00%	-6.36%	-	-
Horiz. %	80.91%	80.91%	93.64%	93.64%	93.64%	93.64%	100.00%	-
NAPS	1.0316	1.0053	0.9752	0.9852	1.0005	0.97	0.93	7.16%
YoY %	2.62%	3.09%	-1.02%	-1.53%	3.14%	4.30%	-	-
Horiz. %	110.92%	108.10%	104.86%	105.94%	107.58%	104.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 79,642
RPS	33.66	19.21	55.69	47.95	38.93	23.59	63.11	-34.25%
YoY %	75.22%	-65.51%	16.14%	23.17%	65.03%	-62.62%	-	-
Horiz. %	53.34%	30.44%	88.24%	75.98%	61.69%	37.38%	100.00%	-
EPS	4.53	2.47	5.58	6.13	5.68	3.12	7.10	-25.90%
YoY %	83.40%	-55.73%	-8.97%	7.92%	82.05%	-56.06%	-	-
Horiz. %	63.80%	34.79%	78.59%	86.34%	80.00%	43.94%	100.00%	-
DPS	1.42	1.42	1.65	1.65	1.65	1.65	1.76	-13.34%
YoY %	0.00%	-13.94%	0.00%	0.00%	0.00%	-6.25%	-	-
Horiz. %	80.68%	80.68%	93.75%	93.75%	93.75%	93.75%	100.00%	-
NAPS	0.8246	0.8023	0.7802	0.7879	0.8005	0.7752	0.7421	7.28%
YoY %	2.78%	2.83%	-0.98%	-1.57%	3.26%	4.46%	-	-
Horiz. %	111.12%	108.11%	105.13%	106.17%	107.87%	104.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.60	0.47	0.45	0.39	0.38	0.39	0.59	-
P/RPS	1.42	1.95	0.65	0.65	0.78	1.32	0.75	53.10%
YoY %	-27.18%	200.00%	0.00%	-16.67%	-40.91%	76.00%	-	-
Horiz. %	189.33%	260.00%	86.67%	86.67%	104.00%	176.00%	100.00%	-
P/EPS	10.58	15.16	6.45	5.09	5.35	9.97	6.63	36.59%
YoY %	-30.21%	135.04%	26.72%	-4.86%	-46.34%	50.38%	-	-
Horiz. %	159.58%	228.66%	97.29%	76.77%	80.69%	150.38%	100.00%	-
EY	9.45	6.60	15.50	19.64	18.68	10.03	15.08	-26.79%
YoY %	43.18%	-57.42%	-21.08%	5.14%	86.24%	-33.49%	-	-
Horiz. %	62.67%	43.77%	102.79%	130.24%	123.87%	66.51%	100.00%	-
DY	2.97	3.79	4.58	5.28	5.42	5.28	3.73	-14.10%
YoY %	-21.64%	-17.25%	-13.26%	-2.58%	2.65%	41.55%	-	-
Horiz. %	79.62%	101.61%	122.79%	141.55%	145.31%	141.55%	100.00%	-
P/NAPS	0.58	0.47	0.46	0.40	0.38	0.40	0.63	-5.36%
YoY %	23.40%	2.17%	15.00%	5.26%	-5.00%	-36.51%	-	-
Horiz. %	92.06%	74.60%	73.02%	63.49%	60.32%	63.49%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	24/02/10	26/11/09	27/08/09	26/05/09	19/02/09	25/11/08	-
Price	0.57	0.52	0.43	0.47	0.47	0.40	0.50	-
P/RPS	1.35	2.16	0.62	0.78	0.97	1.36	0.63	66.28%
YoY %	-37.50%	248.39%	-20.51%	-19.59%	-28.68%	115.87%	-	-
Horiz. %	214.29%	342.86%	98.41%	123.81%	153.97%	215.87%	100.00%	-
P/EPS	10.05	16.77	6.17	6.14	6.62	10.23	5.62	47.38%
YoY %	-40.07%	171.80%	0.49%	-7.25%	-35.29%	82.03%	-	-
Horiz. %	178.83%	298.40%	109.79%	109.25%	117.79%	182.03%	100.00%	-
EY	9.95	5.96	16.22	16.30	15.11	9.78	17.80	-32.16%
YoY %	66.95%	-63.26%	-0.49%	7.88%	54.50%	-45.06%	-	-
Horiz. %	55.90%	33.48%	91.12%	91.57%	84.89%	54.94%	100.00%	-
DY	3.12	3.42	4.79	4.38	4.38	5.15	4.40	-20.49%
YoY %	-8.77%	-28.60%	9.36%	0.00%	-14.95%	17.05%	-	-
Horiz. %	70.91%	77.73%	108.86%	99.55%	99.55%	117.05%	100.00%	-
P/NAPS	0.55	0.52	0.44	0.48	0.47	0.41	0.54	1.23%
YoY %	5.77%	18.18%	-8.33%	2.13%	14.63%	-24.07%	-	-
Horiz. %	101.85%	96.30%	81.48%	88.89%	87.04%	75.93%	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