[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
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,219 55,716 47,975 38,942 23,596 63,135 51,811 -48.28%
PBT 3,240 7,798 8,346 7,859 4,161 9,984 10,021 -52.79%
Tax -809 -2,590 -2,482 -2,521 -1,238 -2,877 -2,496 -52.71%
NP 2,431 5,208 5,864 5,338 2,923 7,107 7,525 -52.82%
-
NP to SH 2,475 5,582 6,129 5,683 3,126 7,105 7,508 -52.18%
-
Tax Rate 24.97% 33.21% 29.74% 32.08% 29.75% 28.82% 24.91% -
Total Cost 16,788 50,508 42,111 33,604 20,673 56,028 44,286 -47.52%
-
Net Worth 80,261 78,058 78,828 80,082 77,550 74,243 75,159 4.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,421 1,648 1,648 1,648 1,646 1,756 1,759 -13.22%
Div Payout % 57.42% 29.54% 26.89% 29.01% 52.69% 24.72% 23.43% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 80,261 78,058 78,828 80,082 77,550 74,243 75,159 4.46%
NOSH 79,838 80,043 80,013 80,042 79,948 79,831 79,957 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.65% 9.35% 12.22% 13.71% 12.39% 11.26% 14.52% -
ROE 3.08% 7.15% 7.78% 7.10% 4.03% 9.57% 9.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.07 69.61 59.96 48.65 29.51 79.09 64.80 -48.23%
EPS 3.10 5.67 7.66 7.10 3.91 8.90 9.39 -52.13%
DPS 1.78 2.06 2.06 2.06 2.06 2.20 2.20 -13.13%
NAPS 1.0053 0.9752 0.9852 1.0005 0.97 0.93 0.94 4.56%
Adjusted Per Share Value based on latest NOSH - 79,906
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.21 55.69 47.95 38.93 23.59 63.11 51.79 -48.28%
EPS 2.47 5.58 6.13 5.68 3.12 7.10 7.50 -52.21%
DPS 1.42 1.65 1.65 1.65 1.65 1.76 1.76 -13.29%
NAPS 0.8023 0.7802 0.7879 0.8005 0.7752 0.7421 0.7513 4.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 15.16 6.45 5.09 5.35 9.97 6.63 5.32 100.61%
EY 6.60 15.50 19.64 18.68 10.03 15.08 18.78 -50.10%
DY 3.79 4.58 5.28 5.42 5.28 3.73 4.40 -9.44%
P/NAPS 0.47 0.46 0.40 0.38 0.40 0.63 0.53 -7.67%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 16.77 6.17 6.14 6.62 10.23 5.62 4.79 130.04%
EY 5.96 16.22 16.30 15.11 9.78 17.80 20.87 -56.53%
DY 3.42 4.79 4.38 4.38 5.15 4.40 4.89 -21.15%
P/NAPS 0.52 0.44 0.48 0.47 0.41 0.54 0.48 5.46%

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