[PPG] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -12.45%
YoY- -19.78%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,630 51,590 50,453 51,339 55,716 59,303 62,280 -12.88%
PBT 6,285 6,153 5,983 6,877 7,798 7,926 7,703 -12.67%
Tax -2,348 -1,785 -1,592 -2,161 -2,590 -2,969 -2,929 -13.69%
NP 3,937 4,368 4,391 4,716 5,208 4,957 4,774 -12.04%
-
NP to SH 3,908 4,364 4,389 4,887 5,582 5,241 5,091 -16.14%
-
Tax Rate 37.36% 29.01% 26.61% 31.42% 33.21% 37.46% 38.02% -
Total Cost 46,693 47,222 46,062 46,623 50,508 54,346 57,506 -12.95%
-
Net Worth 79,747 81,734 80,116 79,838 77,772 0 79,946 -0.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,379 3,063 4,704 6,350 6,576 6,722 6,858 -37.59%
Div Payout % 86.48% 70.20% 107.18% 129.94% 117.81% 128.28% 134.71% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,747 81,734 80,116 79,838 77,772 0 79,946 -0.16%
NOSH 97,922 100,238 80,116 79,838 79,726 79,642 79,906 14.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.78% 8.47% 8.70% 9.19% 9.35% 8.36% 7.67% -
ROE 4.90% 5.34% 5.48% 6.12% 7.18% 0.00% 6.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.70 51.47 62.97 64.30 69.88 74.46 77.94 -23.92%
EPS 3.99 4.35 5.48 6.12 7.00 6.58 6.37 -26.77%
DPS 3.45 3.06 5.90 7.96 8.24 8.40 8.56 -45.40%
NAPS 0.8144 0.8154 1.00 1.00 0.9755 0.00 1.0005 -12.80%
Adjusted Per Share Value based on latest NOSH - 79,838
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.61 51.57 50.43 51.32 55.69 59.28 62.25 -12.87%
EPS 3.91 4.36 4.39 4.88 5.58 5.24 5.09 -16.11%
DPS 3.38 3.06 4.70 6.35 6.57 6.72 6.86 -37.59%
NAPS 0.7971 0.817 0.8008 0.798 0.7774 0.00 0.7991 -0.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.60 0.47 0.45 0.39 0.38 -
P/RPS 0.85 0.91 0.95 0.73 0.64 0.52 0.49 44.32%
P/EPS 11.03 10.80 10.95 7.68 6.43 5.93 5.96 50.68%
EY 9.07 9.26 9.13 13.02 15.56 16.87 16.77 -33.59%
DY 7.84 6.50 9.83 16.94 18.31 21.54 22.53 -50.49%
P/NAPS 0.54 0.58 0.60 0.47 0.46 0.00 0.38 26.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 27/05/10 24/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.41 0.41 0.57 0.52 0.43 0.47 0.47 -
P/RPS 0.79 0.80 0.91 0.81 0.62 0.63 0.60 20.10%
P/EPS 10.27 9.42 10.40 8.50 6.14 7.14 7.38 24.62%
EY 9.73 10.62 9.61 11.77 16.28 14.00 13.56 -19.83%
DY 8.42 7.45 10.35 15.31 19.16 17.87 18.21 -40.17%
P/NAPS 0.50 0.50 0.57 0.52 0.44 0.00 0.47 4.20%

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