[PPG] QoQ TTM 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- -16.43%
YoY- -36.98%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 51,339 55,716 59,303 62,280 62,306 63,139 64,264 -13.86%
PBT 6,877 7,798 7,926 7,703 8,897 9,601 11,191 -27.65%
Tax -2,161 -2,590 -2,969 -2,929 -3,011 -2,983 -2,835 -16.51%
NP 4,716 5,208 4,957 4,774 5,886 6,618 8,356 -31.63%
-
NP to SH 4,887 5,582 5,241 5,091 6,092 6,620 8,327 -29.83%
-
Tax Rate 31.42% 33.21% 37.46% 38.02% 33.84% 31.07% 25.33% -
Total Cost 46,623 50,508 54,346 57,506 56,420 56,521 55,908 -11.37%
-
Net Worth 79,838 77,772 0 79,946 77,550 74,958 75,199 4.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,350 6,576 6,722 6,858 7,007 7,123 5,334 12.29%
Div Payout % 129.94% 117.81% 128.28% 134.71% 115.03% 107.61% 64.06% -
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 79,838 77,772 0 79,946 77,550 74,958 75,199 4.06%
NOSH 79,838 79,726 79,642 79,906 79,948 80,600 79,999 -0.13%
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 9.19% 9.35% 8.36% 7.67% 9.45% 10.48% 13.00% -
ROE 6.12% 7.18% 0.00% 6.37% 7.86% 8.83% 11.07% -
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 64.30 69.88 74.46 77.94 77.93 78.34 80.33 -13.75%
EPS 6.12 7.00 6.58 6.37 7.62 8.21 10.41 -29.75%
DPS 7.96 8.24 8.40 8.56 8.72 8.88 6.66 12.58%
NAPS 1.00 0.9755 0.00 1.0005 0.97 0.93 0.94 4.19%
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 51.32 55.69 59.28 62.25 62.28 63.11 64.24 -13.86%
EPS 4.88 5.58 5.24 5.09 6.09 6.62 8.32 -29.86%
DPS 6.35 6.57 6.72 6.86 7.00 7.12 5.33 12.34%
NAPS 0.798 0.7774 0.00 0.7991 0.7752 0.7493 0.7517 4.05%
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 0.73 0.64 0.52 0.49 0.50 0.75 0.62 11.47%
P/EPS 7.68 6.43 5.93 5.96 5.12 7.18 4.80 36.68%
EY 13.02 15.56 16.87 16.77 19.54 13.92 20.82 -26.80%
DY 16.94 18.31 21.54 22.53 22.36 15.05 13.32 17.33%
P/NAPS 0.47 0.46 0.00 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 0.81 0.62 0.63 0.60 0.51 0.64 0.56 27.81%
P/EPS 8.50 6.14 7.14 7.38 5.25 6.09 4.32 56.82%
EY 11.77 16.28 14.00 13.56 19.05 16.43 23.13 -36.18%
DY 15.31 19.16 17.87 18.21 21.80 17.76 14.80 2.27%
P/NAPS 0.52 0.44 0.00 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