[PPG] QoQ TTM Result on 31-Dec-2011 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 9.93%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,366 67,995 62,543 57,583 53,057 53,724 51,456 21.96%
PBT 6,025 7,917 5,838 5,583 5,094 7,355 7,608 -14.36%
Tax -1,500 -3,030 -2,139 -1,634 -1,488 -2,737 -2,590 -30.45%
NP 4,525 4,887 3,699 3,949 3,606 4,618 5,018 -6.64%
-
NP to SH 4,698 5,063 3,991 4,174 3,797 4,648 5,040 -4.56%
-
Tax Rate 24.90% 38.27% 36.64% 29.27% 29.21% 37.21% 34.04% -
Total Cost 64,841 63,108 58,844 53,634 49,451 49,106 46,438 24.84%
-
Net Worth 86,134 87,700 86,817 86,573 82,269 83,471 84,982 0.89%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,957 1,959 1,959 1,959 1,959 1,958 1,958 -0.03%
Div Payout % 41.67% 38.70% 49.09% 46.94% 51.60% 42.14% 38.86% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,134 87,700 86,817 86,573 82,269 83,471 84,982 0.89%
NOSH 97,880 97,433 97,888 98,794 97,962 96,666 98,507 -0.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.52% 7.19% 5.91% 6.86% 6.80% 8.60% 9.75% -
ROE 5.45% 5.77% 4.60% 4.82% 4.62% 5.57% 5.93% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.87 69.79 63.89 58.29 54.16 55.58 52.24 22.47%
EPS 4.80 5.20 4.08 4.22 3.88 4.81 5.12 -4.20%
DPS 2.00 2.00 2.00 1.98 2.00 2.00 2.00 0.00%
NAPS 0.88 0.9001 0.8869 0.8763 0.8398 0.8635 0.8627 1.32%
Adjusted Per Share Value based on latest NOSH - 98,794
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.34 67.97 62.52 57.56 53.03 53.70 51.43 21.97%
EPS 4.70 5.06 3.99 4.17 3.80 4.65 5.04 -4.53%
DPS 1.96 1.96 1.96 1.96 1.96 1.96 1.96 0.00%
NAPS 0.861 0.8766 0.8678 0.8654 0.8223 0.8344 0.8495 0.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.37 0.41 0.41 0.37 0.41 0.415 -
P/RPS 0.58 0.53 0.64 0.70 0.68 0.74 0.79 -18.57%
P/EPS 8.54 7.12 10.06 9.70 9.55 8.53 8.11 3.49%
EY 11.71 14.04 9.94 10.30 10.48 11.73 12.33 -3.37%
DY 4.88 5.41 4.88 4.84 5.41 4.88 4.82 0.82%
P/NAPS 0.47 0.41 0.46 0.47 0.44 0.47 0.48 -1.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 30/11/11 23/08/11 30/05/11 -
Price 0.40 0.42 0.38 0.40 0.36 0.41 0.41 -
P/RPS 0.56 0.60 0.59 0.69 0.66 0.74 0.78 -19.77%
P/EPS 8.33 8.08 9.32 9.47 9.29 8.53 8.01 2.63%
EY 12.00 12.37 10.73 10.56 10.77 11.73 12.48 -2.57%
DY 5.00 4.76 5.26 4.96 5.56 4.88 4.88 1.62%
P/NAPS 0.45 0.47 0.43 0.46 0.43 0.47 0.48 -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