[PPG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

31-Mar-2009 [#2]

Profit Trend

QoQ- 81.8%

YoY- -21.2%

Quarter Report

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	19,219	55,716	47,975	38,942	23,596	63,135	51,811	-48.28%
YoY %	-65.51%	16.14%	23.20%	65.04%	-62.63%	21.86%	-	-
Horiz. %	37.09%	107.54%	92.60%	75.16%	45.54%	121.86%	100.00%	-
PBT	3,240	7,798	8,346	7,859	4,161	9,984	10,021	-52.79%
YoY %	-58.45%	-6.57%	6.20%	88.87%	-58.32%	-0.37%	-	-
Horiz. %	32.33%	77.82%	83.29%	78.43%	41.52%	99.63%	100.00%	-
Tax	-809	-2,590	-2,482	-2,521	-1,238	-2,877	-2,496	-52.71%
YoY %	68.76%	-4.35%	1.55%	-103.63%	56.97%	-15.26%	-	-
Horiz. %	32.41%	103.77%	99.44%	101.00%	49.60%	115.26%	100.00%	-
NP	2,431	5,208	5,864	5,338	2,923	7,107	7,525	-52.82%
YoY %	-53.32%	-11.19%	9.85%	82.62%	-58.87%	-5.55%	-	-
Horiz. %	32.31%	69.21%	77.93%	70.94%	38.84%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,475	5,582	6,129	5,683	3,126	7,105	7,508	-52.18%
YoY %	-55.66%	-8.92%	7.85%	81.80%	-56.00%	-5.37%	-	-
Horiz. %	32.96%	74.35%	81.63%	75.69%	41.64%	94.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.97%	33.21%	29.74%	32.08%	29.75%	28.82%	24.91%	-
YoY %	-24.81%	11.67%	-7.29%	7.83%	3.23%	15.70%	-	-
Horiz. %	100.24%	133.32%	119.39%	128.78%	119.43%	115.70%	100.00%	-
Total Cost	16,788	50,508	42,111	33,604	20,673	56,028	44,286	-47.52%
YoY %	-66.76%	19.94%	25.32%	62.55%	-63.10%	26.51%	-	-
Horiz. %	37.91%	114.05%	95.09%	75.88%	46.68%	126.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,261	78,058	78,828	80,082	77,550	74,243	75,159	4.46%
YoY %	2.82%	-0.98%	-1.57%	3.26%	4.45%	-1.22%	-	-
Horiz. %	106.79%	103.86%	104.88%	106.55%	103.18%	98.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,421	1,648	1,648	1,648	1,646	1,756	1,759	-13.22%
YoY %	-13.77%	0.00%	0.00%	0.12%	-6.26%	-0.17%	-	-
Horiz. %	80.78%	93.69%	93.69%	93.69%	93.58%	99.83%	100.00%	-
Div Payout %	57.42%	29.54%	26.89%	29.01%	52.69%	24.72%	23.43%	-
YoY %	94.38%	9.85%	-7.31%	-44.94%	113.15%	5.51%	-	-
Horiz. %	245.07%	126.08%	114.77%	123.82%	224.88%	105.51%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	80,261	78,058	78,828	80,082	77,550	74,243	75,159	4.46%
YoY %	2.82%	-0.98%	-1.57%	3.26%	4.45%	-1.22%	-	-
Horiz. %	106.79%	103.86%	104.88%	106.55%	103.18%	98.78%	100.00%	-
NOSH	79,838	80,043	80,013	80,042	79,948	79,831	79,957	-0.09%
YoY %	-0.26%	0.04%	-0.04%	0.12%	0.15%	-0.16%	-	-
Horiz. %	99.85%	100.11%	100.07%	100.11%	99.99%	99.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	12.65%	9.35%	12.22%	13.71%	12.39%	11.26%	14.52%	-
YoY %	35.29%	-23.49%	-10.87%	10.65%	10.04%	-22.45%	-	-
Horiz. %	87.12%	64.39%	84.16%	94.42%	85.33%	77.55%	100.00%	-
ROE	3.08%	7.15%	7.78%	7.10%	4.03%	9.57%	9.99%	-
YoY %	-56.92%	-8.10%	9.58%	76.18%	-57.89%	-4.20%	-	-
Horiz. %	30.83%	71.57%	77.88%	71.07%	40.34%	95.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	24.07	69.61	59.96	48.65	29.51	79.09	64.80	-48.23%
YoY %	-65.42%	16.09%	23.25%	64.86%	-62.69%	22.05%	-	-
Horiz. %	37.15%	107.42%	92.53%	75.08%	45.54%	122.05%	100.00%	-
EPS	3.10	5.67	7.66	7.10	3.91	8.90	9.39	-52.13%
YoY %	-45.33%	-25.98%	7.89%	81.59%	-56.07%	-5.22%	-	-
Horiz. %	33.01%	60.38%	81.58%	75.61%	41.64%	94.78%	100.00%	-
DPS	1.78	2.06	2.06	2.06	2.06	2.20	2.20	-13.13%
YoY %	-13.59%	0.00%	0.00%	0.00%	-6.36%	0.00%	-	-
Horiz. %	80.91%	93.64%	93.64%	93.64%	93.64%	100.00%	100.00%	-
NAPS	1.0053	0.9752	0.9852	1.0005	0.97	0.93	0.94	4.56%
YoY %	3.09%	-1.02%	-1.53%	3.14%	4.30%	-1.06%	-	-
Horiz. %	106.95%	103.74%	104.81%	106.44%	103.19%	98.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 79,906
RPS	19.21	55.69	47.95	38.93	23.59	63.11	51.79	-48.28%
YoY %	-65.51%	16.14%	23.17%	65.03%	-62.62%	21.86%	-	-
Horiz. %	37.09%	107.53%	92.59%	75.17%	45.55%	121.86%	100.00%	-
EPS	2.47	5.58	6.13	5.68	3.12	7.10	7.50	-52.21%
YoY %	-55.73%	-8.97%	7.92%	82.05%	-56.06%	-5.33%	-	-
Horiz. %	32.93%	74.40%	81.73%	75.73%	41.60%	94.67%	100.00%	-
DPS	1.42	1.65	1.65	1.65	1.65	1.76	1.76	-13.29%
YoY %	-13.94%	0.00%	0.00%	0.00%	-6.25%	0.00%	-	-
Horiz. %	80.68%	93.75%	93.75%	93.75%	93.75%	100.00%	100.00%	-
NAPS	0.8023	0.7802	0.7879	0.8005	0.7752	0.7421	0.7513	4.46%
YoY %	2.83%	-0.98%	-1.57%	3.26%	4.46%	-1.22%	-	-
Horiz. %	106.79%	103.85%	104.87%	106.55%	103.18%	98.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.47	0.45	0.39	0.38	0.39	0.59	0.50	-
P/RPS	1.95	0.65	0.65	0.78	1.32	0.75	0.77	85.47%
YoY %	200.00%	0.00%	-16.67%	-40.91%	76.00%	-2.60%	-	-
Horiz. %	253.25%	84.42%	84.42%	101.30%	171.43%	97.40%	100.00%	-
P/EPS	15.16	6.45	5.09	5.35	9.97	6.63	5.32	100.61%
YoY %	135.04%	26.72%	-4.86%	-46.34%	50.38%	24.62%	-	-
Horiz. %	284.96%	121.24%	95.68%	100.56%	187.41%	124.62%	100.00%	-
EY	6.60	15.50	19.64	18.68	10.03	15.08	18.78	-50.10%
YoY %	-57.42%	-21.08%	5.14%	86.24%	-33.49%	-19.70%	-	-
Horiz. %	35.14%	82.53%	104.58%	99.47%	53.41%	80.30%	100.00%	-
DY	3.79	4.58	5.28	5.42	5.28	3.73	4.40	-9.44%
YoY %	-17.25%	-13.26%	-2.58%	2.65%	41.55%	-15.23%	-	-
Horiz. %	86.14%	104.09%	120.00%	123.18%	120.00%	84.77%	100.00%	-
P/NAPS	0.47	0.46	0.40	0.38	0.40	0.63	0.53	-7.67%
YoY %	2.17%	15.00%	5.26%	-5.00%	-36.51%	18.87%	-	-
Horiz. %	88.68%	86.79%	75.47%	71.70%	75.47%	118.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	26/11/09	27/08/09	26/05/09	19/02/09	25/11/08	20/08/08	-
Price	0.52	0.43	0.47	0.47	0.40	0.50	0.45	-
P/RPS	2.16	0.62	0.78	0.97	1.36	0.63	0.69	113.55%
YoY %	248.39%	-20.51%	-19.59%	-28.68%	115.87%	-8.70%	-	-
Horiz. %	313.04%	89.86%	113.04%	140.58%	197.10%	91.30%	100.00%	-
P/EPS	16.77	6.17	6.14	6.62	10.23	5.62	4.79	130.04%
YoY %	171.80%	0.49%	-7.25%	-35.29%	82.03%	17.33%	-	-
Horiz. %	350.10%	128.81%	128.18%	138.20%	213.57%	117.33%	100.00%	-
EY	5.96	16.22	16.30	15.11	9.78	17.80	20.87	-56.53%
YoY %	-63.26%	-0.49%	7.88%	54.50%	-45.06%	-14.71%	-	-
Horiz. %	28.56%	77.72%	78.10%	72.40%	46.86%	85.29%	100.00%	-
DY	3.42	4.79	4.38	4.38	5.15	4.40	4.89	-21.15%
YoY %	-28.60%	9.36%	0.00%	-14.95%	17.05%	-10.02%	-	-
Horiz. %	69.94%	97.96%	89.57%	89.57%	105.32%	89.98%	100.00%	-
P/NAPS	0.52	0.44	0.48	0.47	0.41	0.54	0.48	5.46%
YoY %	18.18%	-8.33%	2.13%	14.63%	-24.07%	12.50%	-	-
Horiz. %	108.33%	91.67%	100.00%	97.92%	85.42%	112.50%	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